POPULAR VEHICLES & SERVICES
|
POPULAR VEHICLES & SERVICES Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,069 Cr | ₹3,595 Cr | ₹2,974 Cr | ₹3,172 Cr | ₹3,906 Cr |
| Sales | ₹4,577 Cr | ₹3,207 Cr | ₹2,646 Cr | ₹2,764 Cr | ₹3,489 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹287 Cr | ₹221 Cr | ₹182 Cr | ₹200 Cr | ₹178 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹205 Cr | ₹166 Cr | ₹146 Cr | ₹208 Cr | ₹239 Cr |
| Less: Excise Duty | - | - | ₹80 Cr | - | - |
| Net Sales | ₹4,875 Cr | ₹3,466 Cr | ₹2,894 Cr | ₹3,172 Cr | ₹3,906 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-73 Cr | ₹-50 Cr | ₹-24 Cr | ₹70 Cr | ₹-141 Cr |
| Raw Material Consumed | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr | ₹2,611 Cr | ₹3,521 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹4,216 Cr | ₹2,967 Cr | ₹2,457 Cr | ₹2,611 Cr | ₹3,521 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹15 Cr | ₹11 Cr | ₹9.20 Cr | ₹12 Cr | ₹11 Cr |
| Electricity & Power | ₹15 Cr | ₹11 Cr | ₹9.20 Cr | ₹12 Cr | ₹11 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹308 Cr | ₹242 Cr | ₹204 Cr | ₹239 Cr | ₹234 Cr |
| Salaries, Wages & Bonus | ₹270 Cr | ₹216 Cr | ₹179 Cr | ₹210 Cr | ₹202 Cr |
| Contributions to EPF & Pension Funds | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
| Workmen and Staff Welfare Expenses | ₹18 Cr | ₹10 Cr | ₹8.55 Cr | ₹14 Cr | ₹16 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹63 Cr | ₹46 Cr | ₹35 Cr | ₹22 Cr | ₹26 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹21 Cr | ₹15 Cr | ₹11 Cr | ₹14 Cr | ₹8.36 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹43 Cr | ₹31 Cr | ₹24 Cr | ₹7.97 Cr | ₹18 Cr |
| General and Administration Expenses | ₹90 Cr | ₹65 Cr | ₹43 Cr | ₹84 Cr | ₹102 Cr |
| Rent , Rates & Taxes | ₹17 Cr | ₹12 Cr | ₹7.36 Cr | ₹13 Cr | ₹54 Cr |
| Insurance | ₹4.25 Cr | ₹4.75 Cr | ₹4.73 Cr | ₹4.17 Cr | ₹3.17 Cr |
| Printing and stationery | - | - | - | ₹22 Cr | - |
| Professional and legal fees | ₹3.27 Cr | ₹1.32 Cr | ₹1.83 Cr | ₹2.79 Cr | ₹7.03 Cr |
| Traveling and conveyance | ₹15 Cr | ₹8.68 Cr | ₹6.57 Cr | ₹12 Cr | ₹11 Cr |
| Other Administration | ₹52 Cr | ₹38 Cr | ₹22 Cr | ₹30 Cr | ₹27 Cr |
| Selling and Distribution Expenses | ₹28 Cr | ₹19 Cr | ₹12 Cr | ₹18 Cr | ₹41 Cr |
| Advertisement & Sales Promotion | ₹21 Cr | ₹14 Cr | ₹12 Cr | ₹18 Cr | ₹25 Cr |
| Sales Commissions & Incentives | - | - | - | ₹0.15 Cr | ₹0.15 Cr |
| Freight and Forwarding | ₹7.21 Cr | ₹4.58 Cr | - | - | ₹8.51 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | ₹7.71 Cr |
| Miscellaneous Expenses | ₹6.99 Cr | ₹3.31 Cr | ₹5.95 Cr | ₹7.66 Cr | ₹14 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹3.16 Cr |
| Losson disposal of fixed assets(net) | ₹1.12 Cr | - | - | - | ₹0.28 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.86 Cr | ₹3.31 Cr | ₹5.95 Cr | ₹7.66 Cr | ₹10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,654 Cr | ₹3,303 Cr | ₹2,742 Cr | ₹3,064 Cr | ₹3,809 Cr |
| Operating Profit (Excl OI) | ₹221 Cr | ₹163 Cr | ₹152 Cr | ₹108 Cr | ₹97 Cr |
| Other Income | ₹18 Cr | ₹18 Cr | ₹26 Cr | ₹8.83 Cr | ₹14 Cr |
| Interest Received | ₹1.90 Cr | ₹3.20 Cr | ₹2.61 Cr | ₹1.53 Cr | ₹1.58 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.90 Cr | ₹4.88 Cr | ₹0.17 Cr | - |
| Profits on sale of Investments | - | - | - | - | ₹0.53 Cr |
| Provision Written Back | ₹6.64 Cr | ₹6.00 Cr | ₹5.67 Cr | ₹5.45 Cr | ₹4.36 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹9.08 Cr | ₹8.22 Cr | ₹13 Cr | ₹1.69 Cr | ₹7.91 Cr |
| Operating Profit | ₹238 Cr | ₹182 Cr | ₹177 Cr | ₹117 Cr | ₹111 Cr |
| Interest | ₹74 Cr | ₹64 Cr | ₹58 Cr | ₹74 Cr | ₹46 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹32 Cr | ₹27 Cr | ₹24 Cr | ₹39 Cr | ₹41 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹5.62 Cr | ₹4.81 Cr | ₹5.88 Cr | ₹3.67 Cr | ₹4.28 Cr |
| Other Interest | ₹36 Cr | ₹32 Cr | ₹28 Cr | ₹31 Cr | - |
| PBDT | ₹164 Cr | ₹118 Cr | ₹120 Cr | ₹43 Cr | ₹65 Cr |
| Depreciation | ₹79 Cr | ₹69 Cr | ₹72 Cr | ₹61 Cr | ₹25 Cr |
| Profit Before Taxation & Exceptional Items | ₹85 Cr | ₹49 Cr | ₹47 Cr | ₹-18 Cr | ₹40 Cr |
| Exceptional Income / Expenses | - | - | - | ₹26 Cr | - |
| Profit Before Tax | ₹85 Cr | ₹49 Cr | ₹47 Cr | ₹8.00 Cr | ₹40 Cr |
| Provision for Tax | ₹21 Cr | ₹15 Cr | ₹15 Cr | ₹-4.49 Cr | ₹13 Cr |
| Current Income Tax | ₹24 Cr | ₹13 Cr | ₹9.99 Cr | ₹3.31 Cr | ₹15 Cr |
| Deferred Tax | ₹-3.22 Cr | ₹1.94 Cr | ₹4.81 Cr | ₹-7.81 Cr | ₹-2.51 Cr |
| Other taxes | - | - | - | - | ₹0.19 Cr |
| Profit After Tax | ₹64 Cr | ₹34 Cr | ₹32 Cr | ₹12 Cr | ₹27 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹64 Cr | ₹34 Cr | ₹32 Cr | ₹12 Cr | ₹27 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹199 Cr | ₹165 Cr | ₹132 Cr | ₹117 Cr | ₹129 Cr |
| Appropriations | ₹263 Cr | ₹199 Cr | ₹164 Cr | ₹129 Cr | ₹156 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.92 Cr | ₹-0.22 Cr | ₹-0.78 Cr | ₹-2.43 Cr | ₹8.97 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹51.08 | ₹26.84 | ₹25.87 | ₹9.96 | ₹21.61 |
| Adjusted EPS | ₹10.22 | ₹5.37 | ₹5.17 | ₹1.99 | ₹4.32 |
Compare Income Statement of peers of POPULAR VEHICLES & SERVICES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| POPULAR VEHICLES & SERVICES | ₹837.3 Cr | -3.7% | -12.5% | -47.4% | Stock Analytics | |
| CARTRADE TECH | ₹11,704.4 Cr | 5.6% | 29.9% | 183.1% | Stock Analytics | |
| LANDMARK CARS | ₹2,247.3 Cr | 13.9% | 1.1% | -2.4% | Stock Analytics | |
POPULAR VEHICLES & SERVICES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| POPULAR VEHICLES & SERVICES | -3.7% |
-12.5% |
-47.4% |
| SENSEX | 1.3% |
-0.8% |
3.2% |
You may also like the below Video Courses