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]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹308 Cr₹317 Cr₹362 Cr₹316 Cr₹219 Cr
     Sales ₹308 Cr₹317 Cr₹362 Cr₹316 Cr₹219 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income --₹0.52 Cr--
Less: Excise Duty -----
Net Sales ₹308 Cr₹317 Cr₹362 Cr₹316 Cr₹219 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-11 Cr₹-9.60 Cr₹-5.60 Cr₹-21 Cr₹-13 Cr
Raw Material Consumed ₹212 Cr₹211 Cr₹235 Cr₹220 Cr₹152 Cr
     Opening Raw Materials ₹27 Cr₹43 Cr₹35 Cr₹12 Cr₹7.75 Cr
     Purchases Raw Materials ₹184 Cr₹169 Cr₹208 Cr₹202 Cr₹156 Cr
     Closing Raw Materials ₹31 Cr₹40 Cr₹43 Cr₹35 Cr₹12 Cr
     Other Direct Purchases / Brought in cost ₹32 Cr₹39 Cr₹36 Cr₹40 Cr-
     Other raw material cost -----
Power & Fuel Cost ₹5.93 Cr₹7.13 Cr₹12 Cr₹10 Cr₹6.10 Cr
     Electricity & Power ₹5.93 Cr₹7.13 Cr₹9.78 Cr₹8.51 Cr₹6.10 Cr
     Oil, Fuel & Natural gas --₹2.60 Cr₹1.49 Cr-
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹32 Cr₹32 Cr₹39 Cr₹35 Cr₹20 Cr
     Salaries, Wages & Bonus ₹26 Cr₹27 Cr₹33 Cr₹30 Cr₹16 Cr
     Contributions to EPF & Pension Funds ₹2.23 Cr₹2.04 Cr₹1.96 Cr₹1.72 Cr₹1.21 Cr
     Workmen and Staff Welfare Expenses ₹0.79 Cr₹0.85 Cr₹3.63 Cr₹3.18 Cr₹2.20 Cr
     Other Employees Cost ₹3.22 Cr₹1.24 Cr₹0.68 Cr₹0.73 Cr₹0.57 Cr
Other Manufacturing Expenses ₹20 Cr₹26 Cr₹33 Cr₹28 Cr₹18 Cr
     Sub-contracted / Out sourced services ----₹4.23 Cr
     Processing Charges ₹8.94 Cr₹13 Cr₹20 Cr₹17 Cr₹7.55 Cr
     Repairs and Maintenance ₹0.93 Cr₹0.67 Cr₹2.91 Cr₹2.31 Cr₹1.69 Cr
     Packing Material Consumed ₹4.25 Cr₹3.71 Cr₹3.94 Cr₹4.87 Cr₹1.11 Cr
     Other Mfg Exp ₹6.27 Cr₹7.71 Cr₹6.46 Cr₹3.87 Cr₹3.51 Cr
General and Administration Expenses ₹6.08 Cr₹6.29 Cr₹6.62 Cr₹6.01 Cr₹9.72 Cr
     Rent , Rates & Taxes ₹1.17 Cr₹1.46 Cr₹0.92 Cr₹0.74 Cr₹1.39 Cr
     Insurance ₹0.65 Cr₹0.96 Cr₹0.36 Cr₹0.33 Cr₹0.22 Cr
     Printing and stationery ₹0.29 Cr₹0.23 Cr₹0.30 Cr₹0.37 Cr₹0.29 Cr
     Professional and legal fees ₹1.58 Cr₹1.76 Cr₹1.33 Cr₹2.57 Cr₹3.44 Cr
     Traveling and conveyance ₹1.46 Cr₹0.82 Cr₹1.29 Cr₹0.85 Cr₹0.30 Cr
     Other Administration ₹0.92 Cr₹1.06 Cr₹2.41 Cr₹1.15 Cr₹4.09 Cr
Selling and Distribution Expenses ₹9.24 Cr₹9.86 Cr₹7.80 Cr₹7.46 Cr₹6.03 Cr
     Advertisement & Sales Promotion ₹1.06 Cr₹1.41 Cr₹1.03 Cr₹0.48 Cr₹2.15 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹5.51 Cr₹4.55 Cr₹3.65 Cr₹3.28 Cr₹2.48 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹2.67 Cr₹3.91 Cr₹3.12 Cr₹3.69 Cr₹1.41 Cr
Miscellaneous Expenses ₹0.36 Cr₹0.98 Cr₹0.33 Cr₹0.16 Cr₹0.42 Cr
     Bad debts /advances written off -₹0.71 Cr-₹0.04 Cr₹0.04 Cr
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) --₹0.04 Cr--
     Losson foreign exchange fluctuations ₹0.01 Cr₹0.04 Cr-₹0.03 Cr₹0.08 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.36 Cr₹0.23 Cr₹0.29 Cr₹0.10 Cr₹0.30 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹275 Cr₹282 Cr₹329 Cr₹286 Cr₹200 Cr
Operating Profit (Excl OI) ₹33 Cr₹35 Cr₹33 Cr₹30 Cr₹20 Cr
Other Income ₹1.79 Cr₹3.06 Cr₹1.95 Cr₹1.40 Cr₹0.19 Cr
     Interest Received ₹0.75 Cr₹0.36 Cr₹0.45 Cr₹0.43 Cr₹0.04 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.73 Cr₹0.04 Cr₹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--
     Others ₹0.31 Cr₹2.66 Cr₹0.58 Cr₹0.30 Cr₹0.15 Cr
Operating Profit ₹35 Cr₹38 Cr₹35 Cr₹31 Cr₹20 Cr
Interest ₹11 Cr₹11 Cr₹11 Cr₹9.21 Cr₹5.37 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.75 Cr₹0.97 Cr₹9.95 Cr₹7.76 Cr₹4.83 Cr
     Intereston Fixed deposits ₹9.32 Cr₹9.30 Cr₹0.26 Cr₹0.27 Cr₹0.02 Cr
     Bank Charges etc ₹0.74 Cr₹0.85 Cr₹0.73 Cr₹1.00 Cr₹0.22 Cr
     Other Interest ₹0.15 Cr₹0.18 Cr₹0.21 Cr₹0.18 Cr₹0.29 Cr
PBDT ₹24 Cr₹26 Cr₹24 Cr₹22 Cr₹15 Cr
Depreciation ₹13 Cr₹11 Cr₹12 Cr₹9.19 Cr₹4.04 Cr
Profit Before Taxation & Exceptional Items ₹11 Cr₹16 Cr₹12 Cr₹13 Cr₹11 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹11 Cr₹16 Cr₹12 Cr₹13 Cr₹11 Cr
Provision for Tax ₹3.11 Cr₹3.71 Cr₹3.47 Cr₹3.53 Cr₹3.38 Cr
     Current Income Tax ₹3.19 Cr₹3.84 Cr₹3.10 Cr₹3.60 Cr₹2.52 Cr
     Deferred Tax ₹-0.08 Cr₹-0.13 Cr₹0.37 Cr₹-0.07 Cr₹0.86 Cr
     Other taxes -----
Profit After Tax ₹8.04 Cr₹12 Cr₹8.64 Cr₹9.15 Cr₹7.21 Cr
Extra items -----
Minority Interest ₹-0.67 Cr₹-1.44 Cr₹-0.28 Cr₹-1.20 Cr₹-0.97 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹7.37 Cr₹11 Cr₹8.36 Cr₹7.95 Cr₹6.23 Cr
Adjustments to PAT -----
Profit Balance B/F ₹45 Cr₹35 Cr₹34 Cr₹26 Cr₹23 Cr
Appropriations ₹53 Cr₹45 Cr₹42 Cr₹34 Cr₹29 Cr
     General Reserves ---₹0.00 Cr-
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation -₹0.25 Cr₹7.05 Cr₹-0.11 Cr₹2.59 Cr
Equity Dividend % --₹10.00--
Earnings Per Share ₹5.28₹8.67₹6.86₹13.05₹10.24
Adjusted EPS ₹0.53₹0.87₹0.69₹0.65₹0.51

Compare Income Statement of peers of PAVNA INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PAVNA INDUSTRIES ₹573.1 Cr 18.8% -1.6% -4.2% Stock Analytics
BHARAT HEAVY ELECTRICALS ₹81,567.3 Cr 2.3% 8.1% -12.2% Stock Analytics
THERMAX ₹39,468.7 Cr -1.1% 0.9% -29.8% Stock Analytics
JYOTI CNC AUTOMATION ₹21,525.6 Cr 4.5% 2.2% -21.4% Stock Analytics
TRIVENI TURBINE ₹17,184.6 Cr 5.3% 2.8% -29.3% Stock Analytics
KIRLOSKAR BROTHERS ₹16,531.3 Cr 5.1% 10.4% 25.4% Stock Analytics


PAVNA INDUSTRIES Share Price vs Sensex

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

18.8%

-1.6%

-4.2%

SENSEX

1.6%

2.6%

-0.3%


You may also like the below Video Courses