POPULAR VEHICLES & SERVICES
|
POPULAR VEHICLES & SERVICES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,779 Cr | ₹5,804 Cr | ₹5,069 Cr | ₹3,595 Cr | ₹2,974 Cr |
| Sales | ₹5,241 Cr | ₹5,234 Cr | ₹4,577 Cr | ₹3,207 Cr | ₹2,646 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹324 Cr | ₹326 Cr | ₹287 Cr | ₹221 Cr | ₹182 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹214 Cr | ₹244 Cr | ₹205 Cr | ₹166 Cr | ₹146 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,541 Cr | ₹5,616 Cr | ₹4,875 Cr | ₹3,466 Cr | ₹2,894 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-17 Cr | ₹-158 Cr | ₹-73 Cr | ₹-50 Cr | ₹-24 Cr |
| Raw Material Consumed | ₹4,777 Cr | ₹4,916 Cr | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹4,777 Cr | ₹4,916 Cr | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹9.20 Cr |
| Electricity & Power | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹11 Cr | ₹9.20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹387 Cr | ₹366 Cr | ₹308 Cr | ₹242 Cr | ₹204 Cr |
| Salaries, Wages & Bonus | ₹338 Cr | ₹322 Cr | ₹270 Cr | ₹216 Cr | ₹179 Cr |
| Contributions to EPF & Pension Funds | ₹26 Cr | ₹24 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr |
| Workmen and Staff Welfare Expenses | ₹23 Cr | ₹20 Cr | ₹18 Cr | ₹10 Cr | ₹8.55 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹60 Cr | ₹82 Cr | ₹74 Cr | ₹55 Cr | ₹39 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹19 Cr | ₹23 Cr | ₹21 Cr | ₹15 Cr | ₹11 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹40 Cr | ₹58 Cr | ₹53 Cr | ₹40 Cr | ₹28 Cr |
| General and Administration Expenses | ₹118 Cr | ₹105 Cr | ₹87 Cr | ₹61 Cr | ₹39 Cr |
| Rent , Rates & Taxes | ₹23 Cr | ₹21 Cr | ₹17 Cr | ₹12 Cr | ₹7.36 Cr |
| Insurance | ₹5.29 Cr | ₹4.34 Cr | ₹4.25 Cr | ₹4.75 Cr | ₹4.73 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹8.26 Cr | ₹3.15 Cr | ₹3.27 Cr | ₹1.32 Cr | ₹1.58 Cr |
| Traveling and conveyance | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹8.68 Cr | ₹6.57 Cr |
| Other Administration | ₹65 Cr | ₹61 Cr | ₹48 Cr | ₹34 Cr | ₹19 Cr |
| Selling and Distribution Expenses | ₹28 Cr | ₹24 Cr | ₹21 Cr | ₹14 Cr | ₹12 Cr |
| Advertisement & Sales Promotion | ₹28 Cr | ₹24 Cr | ₹21 Cr | ₹14 Cr | ₹12 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹2.92 Cr | ₹6.99 Cr | ₹3.31 Cr | ₹5.95 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹2.88 Cr | ₹-1.87 Cr | ₹3.05 Cr | ₹0.94 Cr | ₹2.48 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹1.12 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.59 Cr | ₹4.78 Cr | ₹2.81 Cr | ₹2.37 Cr | ₹3.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,383 Cr | ₹5,357 Cr | ₹4,654 Cr | ₹3,303 Cr | ₹2,742 Cr |
| Operating Profit (Excl OI) | ₹159 Cr | ₹259 Cr | ₹221 Cr | ₹163 Cr | ₹152 Cr |
| Other Income | ₹20 Cr | ₹31 Cr | ₹18 Cr | ₹18 Cr | ₹26 Cr |
| Interest Received | ₹3.45 Cr | ₹3.39 Cr | ₹1.90 Cr | ₹3.20 Cr | ₹2.61 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹4.05 Cr | ₹4.44 Cr | ₹3.62 Cr | ₹0.90 Cr | ₹4.88 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹7.32 Cr | ₹13 Cr | ₹6.64 Cr | ₹6.00 Cr | ₹5.67 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹5.54 Cr | ₹10 Cr | ₹5.46 Cr | ₹8.22 Cr | ₹13 Cr |
| Operating Profit | ₹179 Cr | ₹290 Cr | ₹238 Cr | ₹182 Cr | ₹177 Cr |
| Interest | ₹89 Cr | ₹102 Cr | ₹74 Cr | ₹64 Cr | ₹58 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹30 Cr | ₹52 Cr | ₹32 Cr | ₹27 Cr | ₹24 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹13 Cr | ₹6.90 Cr | ₹5.62 Cr | ₹4.81 Cr | ₹5.88 Cr |
| Other Interest | ₹46 Cr | ₹43 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr |
| PBDT | ₹90 Cr | ₹188 Cr | ₹164 Cr | ₹118 Cr | ₹120 Cr |
| Depreciation | ₹99 Cr | ₹92 Cr | ₹79 Cr | ₹69 Cr | ₹72 Cr |
| Profit Before Taxation & Exceptional Items | ₹-8.95 Cr | ₹96 Cr | ₹85 Cr | ₹49 Cr | ₹47 Cr |
| Exceptional Income / Expenses | - | ₹1.61 Cr | - | - | - |
| Profit Before Tax | ₹-8.95 Cr | ₹98 Cr | ₹85 Cr | ₹49 Cr | ₹47 Cr |
| Provision for Tax | ₹1.52 Cr | ₹22 Cr | ₹21 Cr | ₹15 Cr | ₹15 Cr |
| Current Income Tax | ₹14 Cr | ₹25 Cr | ₹24 Cr | ₹13 Cr | ₹9.99 Cr |
| Deferred Tax | ₹-12 Cr | ₹-3.22 Cr | ₹-3.22 Cr | ₹1.94 Cr | ₹4.81 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-10 Cr | ₹76 Cr | ₹64 Cr | ₹34 Cr | ₹32 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-10 Cr | ₹76 Cr | ₹64 Cr | ₹34 Cr | ₹32 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹340 Cr | ₹262 Cr | ₹199 Cr | ₹165 Cr | ₹132 Cr |
| Appropriations | ₹329 Cr | ₹338 Cr | ₹263 Cr | ₹199 Cr | ₹164 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.17 Cr | ₹-1.84 Cr | ₹0.92 Cr | ₹-0.22 Cr | ₹-0.78 Cr |
| Equity Dividend % | - | ₹25.00 | - | - | - |
| Earnings Per Share | ₹-1.47 | ₹10.69 | ₹51.08 | ₹26.84 | ₹25.87 |
| Adjusted EPS | ₹-1.47 | ₹10.69 | ₹10.22 | ₹5.37 | ₹5.17 |
Compare Income Statement of peers of POPULAR VEHICLES & SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POPULAR VEHICLES & SERVICES | ₹1,060.9 Cr | 2.8% | 2.3% | -13.8% | Stock Analytics | |
| CARTRADE TECH | ₹14,709.0 Cr | 3.2% | 25% | 157.4% | Stock Analytics | |
| LANDMARK CARS | ₹2,324.6 Cr | -8.5% | -12.7% | -12.5% | Stock Analytics | |
POPULAR VEHICLES & SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POPULAR VEHICLES & SERVICES | 2.8% |
2.3% |
-13.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses