Home > Income Statement > PAVNA INDUSTRIES

PAVNA INDUSTRIES
Income Statement

COMMUNITY POLL
for PAVNA INDUSTRIES
Please provide your vote to see the results

PAVNA INDUSTRIES Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹362 Cr₹316 Cr₹219 Cr₹180 Cr
     Sales ₹362 Cr₹316 Cr₹219 Cr₹180 Cr
     Job Work/ Contract Receipts ----
     Processing Charges / Service Income ----
     Revenue from property development ----
     Other Operational Income ₹0.52 Cr---
Less: Excise Duty ----
Net Sales ₹362 Cr₹316 Cr₹219 Cr₹180 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-5.60 Cr₹-21 Cr₹-13 Cr₹-14 Cr
Raw Material Consumed ₹235 Cr₹220 Cr₹152 Cr₹120 Cr
     Opening Raw Materials ₹28 Cr₹12 Cr₹7.75 Cr₹1.81 Cr
     Purchases Raw Materials ₹202 Cr₹196 Cr₹156 Cr₹126 Cr
     Closing Raw Materials ₹31 Cr₹28 Cr₹12 Cr₹7.75 Cr
     Other Direct Purchases / Brought in cost ₹36 Cr₹40 Cr--
     Other raw material cost ----
Power & Fuel Cost ₹12 Cr₹10 Cr₹6.10 Cr₹5.33 Cr
     Electricity & Power ₹9.78 Cr₹8.51 Cr₹6.10 Cr₹5.33 Cr
     Oil, Fuel & Natural gas ₹2.60 Cr₹1.49 Cr--
     Coals etc ----
     Other power & fuel ----
Employee Cost ₹39 Cr₹35 Cr₹20 Cr₹19 Cr
     Salaries, Wages & Bonus ₹33 Cr₹30 Cr₹16 Cr₹17 Cr
     Contributions to EPF & Pension Funds ₹1.96 Cr₹1.72 Cr₹1.21 Cr₹0.98 Cr
     Workmen and Staff Welfare Expenses ₹3.63 Cr₹3.18 Cr₹2.20 Cr₹0.53 Cr
     Other Employees Cost ₹0.68 Cr₹0.73 Cr₹0.57 Cr₹0.43 Cr
Other Manufacturing Expenses ₹33 Cr₹28 Cr₹18 Cr₹16 Cr
     Sub-contracted / Out sourced services --₹4.23 Cr₹3.34 Cr
     Processing Charges ₹20 Cr₹17 Cr₹7.55 Cr₹5.03 Cr
     Repairs and Maintenance ₹2.91 Cr₹2.31 Cr₹1.69 Cr₹2.43 Cr
     Packing Material Consumed ₹1.99 Cr₹3.31 Cr--
     Other Mfg Exp ₹8.41 Cr₹5.42 Cr₹4.62 Cr₹5.09 Cr
General and Administration Expenses ₹6.62 Cr₹6.03 Cr₹9.72 Cr₹9.38 Cr
     Rent , Rates & Taxes ₹0.93 Cr₹0.76 Cr₹1.39 Cr₹1.05 Cr
     Insurance ₹0.36 Cr₹0.33 Cr₹0.22 Cr₹0.18 Cr
     Printing and stationery ₹0.30 Cr₹0.37 Cr₹0.19 Cr₹0.30 Cr
     Professional and legal fees ₹1.33 Cr₹2.54 Cr₹3.01 Cr₹2.99 Cr
     Traveling and conveyance ₹1.29 Cr₹0.85 Cr₹0.30 Cr₹1.07 Cr
     Other Administration ₹3.71 Cr₹2.03 Cr₹4.91 Cr₹4.86 Cr
Selling and Distribution Expenses ₹7.80 Cr₹7.46 Cr₹5.72 Cr₹3.10 Cr
     Advertisement & Sales Promotion ₹1.03 Cr₹0.48 Cr₹0.36 Cr₹0.35 Cr
     Sales Commissions & Incentives --₹1.80 Cr₹0.54 Cr
     Freight and Forwarding ₹3.65 Cr₹3.28 Cr₹2.48 Cr₹1.96 Cr
     Handling and Clearing Charges ----
     Other Selling Expenses ₹3.12 Cr₹3.69 Cr₹1.09 Cr₹0.25 Cr
Miscellaneous Expenses ₹0.33 Cr₹0.16 Cr₹0.73 Cr₹3.27 Cr
     Bad debts /advances written off -₹0.04 Cr₹0.04 Cr-
     Provision for doubtful debts ----
     Losson disposal of fixed assets(net) ₹0.04 Cr--₹0.15 Cr
     Losson foreign exchange fluctuations -₹0.03 Cr₹0.08 Cr₹1.71 Cr
     Losson sale of non-trade current investments ---₹1.19 Cr
     Other Miscellaneous Expenses ₹0.29 Cr₹0.10 Cr₹0.61 Cr₹0.21 Cr
Less: Expenses Capitalised ----
Total Expenditure ₹329 Cr₹286 Cr₹200 Cr₹162 Cr
Operating Profit (Excl OI) ₹33 Cr₹30 Cr₹20 Cr₹17 Cr
Other Income ₹1.95 Cr₹1.40 Cr₹0.19 Cr₹0.13 Cr
     Interest Received ₹0.45 Cr₹0.43 Cr₹0.04 Cr₹0.03 Cr
     Dividend Received ----
     Profit on sale of Fixed Assets ₹0.75 Cr₹0.59 Cr--
     Profits on sale of Investments ----
     Provision Written Back ₹0.08 Cr₹0.09 Cr--
     Foreign Exchange Gains ₹0.09 Cr--₹0.00 Cr
     Others ₹0.58 Cr₹0.30 Cr₹0.15 Cr₹0.10 Cr
Operating Profit ₹35 Cr₹31 Cr₹20 Cr₹17 Cr
Interest ₹11 Cr₹9.21 Cr₹5.37 Cr₹3.81 Cr
     InterestonDebenture / Bonds ----
     Interest on Term Loan ₹9.95 Cr₹7.76 Cr₹4.83 Cr₹3.33 Cr
     Intereston Fixed deposits ₹0.26 Cr₹0.27 Cr₹0.02 Cr₹0.03 Cr
     Bank Charges etc ₹0.73 Cr₹1.00 Cr₹0.22 Cr₹0.35 Cr
     Other Interest ₹0.21 Cr₹0.18 Cr₹0.29 Cr₹0.11 Cr
PBDT ₹24 Cr₹22 Cr₹15 Cr₹14 Cr
Depreciation ₹12 Cr₹9.19 Cr₹4.04 Cr₹4.37 Cr
Profit Before Taxation & Exceptional Items ₹12 Cr₹13 Cr₹11 Cr₹9.16 Cr
Exceptional Income / Expenses ----
Profit Before Tax ₹12 Cr₹13 Cr₹11 Cr₹9.16 Cr
Provision for Tax ₹3.47 Cr₹3.53 Cr₹3.38 Cr₹3.48 Cr
     Current Income Tax ₹3.10 Cr₹3.60 Cr₹2.52 Cr₹2.62 Cr
     Deferred Tax ₹0.37 Cr₹-0.07 Cr₹0.86 Cr₹0.86 Cr
     Other taxes ----
Profit After Tax ₹8.64 Cr₹9.15 Cr₹7.21 Cr₹5.68 Cr
Extra items ----
Minority Interest ₹-0.28 Cr₹-1.20 Cr₹-0.97 Cr₹-1.98 Cr
Share of Associate ----
Other Consolidated Items ----
Consolidated Net Profit ₹8.36 Cr₹7.95 Cr₹6.23 Cr₹3.70 Cr
Adjustments to PAT ----
Profit Balance B/F ₹34 Cr₹26 Cr₹23 Cr₹20 Cr
Appropriations ₹42 Cr₹34 Cr₹29 Cr₹24 Cr
     General Reserves -₹0.00 Cr--
     Proposed Equity Dividend ----
     Corporate dividend tax ----
     Other Appropriation ₹7.05 Cr₹-0.11 Cr₹2.59 Cr₹1.04 Cr
Equity Dividend % ₹10.00---
Earnings Per Share ₹6.86₹13.05₹10.24₹14.25
Adjusted EPS ₹6.86₹6.53₹5.12₹3.56

Compare Income Statement of peers of PAVNA INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PAVNA INDUSTRIES ₹638.2 Cr -3% 2.8% NA Stock Analytics
BHARAT ELECTRONICS ₹171,561.0 Cr -1.3% 16.5% 130.5% Stock Analytics
BHARAT HEAVY ELECTRICALS ₹101,903.0 Cr 7.8% 18.4% 264.4% Stock Analytics
THERMAX ₹55,920.1 Cr 9% 11.9% 107.7% Stock Analytics
TRIVENI TURBINE ₹17,766.1 Cr 5.2% 4.1% 47.6% Stock Analytics
KIRLOSKAR OIL ENGINES ₹14,803.5 Cr 7.1% 18.8% 158.6% Stock Analytics


PAVNA INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PAVNA INDUSTRIES

-3%

2.8%

NA
SENSEX

1%

2.2%

23.7%


You may also like the below Video Courses