PRADEEP METALS
|
PRADEEP METALS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹312 Cr | ₹277 Cr | ₹268 Cr | ₹221 Cr | ₹156 Cr |
| Sales | ₹275 Cr | ₹248 Cr | ₹237 Cr | ₹192 Cr | ₹140 Cr |
| Job Work/ Contract Receipts | ₹1.75 Cr | ₹1.15 Cr | ₹1.09 Cr | ₹0.36 Cr | ₹0.72 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹35 Cr | ₹28 Cr | ₹29 Cr | ₹28 Cr | ₹16 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹312 Cr | ₹277 Cr | ₹268 Cr | ₹221 Cr | ₹156 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.35 Cr | ₹-1.81 Cr | ₹-3.35 Cr | ₹-8.55 Cr | ₹2.03 Cr |
| Raw Material Consumed | ₹146 Cr | ₹131 Cr | ₹123 Cr | ₹111 Cr | ₹63 Cr |
| Opening Raw Materials | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr | ₹10 Cr |
| Purchases Raw Materials | ₹144 Cr | ₹133 Cr | ₹125 Cr | ₹116 Cr | ₹63 Cr |
| Closing Raw Materials | ₹17 Cr | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹10 Cr |
| Other Direct Purchases / Brought in cost | ₹1.04 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹13 Cr | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹8.34 Cr |
| Electricity & Power | ₹13 Cr | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹8.34 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹44 Cr | ₹39 Cr | ₹34 Cr | ₹28 Cr | ₹24 Cr |
| Salaries, Wages & Bonus | ₹40 Cr | ₹35 Cr | ₹31 Cr | ₹25 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹2.14 Cr | ₹2.09 Cr | ₹1.94 Cr | ₹1.58 Cr | ₹1.54 Cr |
| Workmen and Staff Welfare Expenses | ₹1.17 Cr | ₹0.97 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.65 Cr |
| Other Employees Cost | ₹0.98 Cr | ₹0.73 Cr | ₹0.51 Cr | ₹0.56 Cr | ₹0.78 Cr |
| Other Manufacturing Expenses | ₹51 Cr | ₹40 Cr | ₹38 Cr | ₹30 Cr | ₹22 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹30 Cr | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹2.90 Cr | ₹3.28 Cr | ₹3.20 Cr | ₹2.27 Cr | ₹2.74 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹9.82 Cr | ₹6.97 Cr |
| General and Administration Expenses | ₹8.57 Cr | ₹8.74 Cr | ₹7.54 Cr | ₹6.30 Cr | ₹5.75 Cr |
| Rent , Rates & Taxes | ₹2.36 Cr | ₹1.78 Cr | ₹1.86 Cr | ₹1.91 Cr | ₹1.93 Cr |
| Insurance | ₹1.62 Cr | ₹1.09 Cr | ₹0.88 Cr | ₹0.98 Cr | ₹1.15 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.56 Cr | ₹4.24 Cr | ₹3.06 Cr | ₹1.84 Cr | ₹1.56 Cr |
| Traveling and conveyance | ₹0.87 Cr | ₹0.74 Cr | ₹0.77 Cr | ₹0.38 Cr | ₹0.17 Cr |
| Other Administration | ₹1.16 Cr | ₹0.90 Cr | ₹0.97 Cr | ₹1.19 Cr | ₹0.94 Cr |
| Selling and Distribution Expenses | ₹4.38 Cr | ₹3.61 Cr | ₹4.36 Cr | ₹4.79 Cr | ₹4.35 Cr |
| Advertisement & Sales Promotion | ₹0.20 Cr | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.18 Cr | ₹3.61 Cr | ₹4.36 Cr | ₹4.79 Cr | ₹4.35 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.56 Cr | ₹2.05 Cr | ₹2.40 Cr | ₹2.41 Cr | ₹2.66 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.00 Cr |
| Provision for doubtful debts | - | - | ₹0.01 Cr | ₹0.05 Cr | ₹0.53 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.41 Cr | ₹0.39 Cr | ₹0.62 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.56 Cr | ₹2.05 Cr | ₹1.98 Cr | ₹1.97 Cr | ₹1.51 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹265 Cr | ₹235 Cr | ₹222 Cr | ₹187 Cr | ₹131 Cr |
| Operating Profit (Excl OI) | ₹47 Cr | ₹41 Cr | ₹46 Cr | ₹34 Cr | ₹25 Cr |
| Other Income | ₹5.71 Cr | ₹3.73 Cr | ₹2.56 Cr | ₹4.58 Cr | ₹2.10 Cr |
| Interest Received | ₹0.05 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.87 Cr | ₹0.15 Cr | ₹0.01 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.50 Cr | - | ₹0.00 Cr | ₹0.14 Cr | ₹0.59 Cr |
| Foreign Exchange Gains | ₹3.01 Cr | ₹3.30 Cr | ₹2.36 Cr | ₹4.17 Cr | ₹1.26 Cr |
| Others | ₹0.28 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.25 Cr | ₹0.24 Cr |
| Operating Profit | ₹52 Cr | ₹45 Cr | ₹48 Cr | ₹39 Cr | ₹27 Cr |
| Interest | ₹7.78 Cr | ₹7.26 Cr | ₹6.56 Cr | ₹4.89 Cr | ₹4.55 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.48 Cr | ₹6.05 Cr | ₹4.86 Cr | ₹3.24 Cr | ₹3.25 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.20 Cr | ₹1.05 Cr | ₹1.14 Cr | ₹0.99 Cr | ₹1.02 Cr |
| Other Interest | ₹0.10 Cr | ₹0.15 Cr | ₹0.56 Cr | ₹0.67 Cr | ₹0.28 Cr |
| PBDT | ₹45 Cr | ₹38 Cr | ₹42 Cr | ₹34 Cr | ₹22 Cr |
| Depreciation | ₹9.70 Cr | ₹9.69 Cr | ₹8.48 Cr | ₹7.72 Cr | ₹7.74 Cr |
| Profit Before Taxation & Exceptional Items | ₹35 Cr | ₹28 Cr | ₹33 Cr | ₹26 Cr | ₹14 Cr |
| Exceptional Income / Expenses | - | - | ₹-1.08 Cr | ₹-1.35 Cr | ₹-3.08 Cr |
| Profit Before Tax | ₹35 Cr | ₹28 Cr | ₹32 Cr | ₹25 Cr | ₹11 Cr |
| Provision for Tax | ₹7.69 Cr | ₹5.97 Cr | ₹6.12 Cr | ₹4.93 Cr | ₹3.16 Cr |
| Current Income Tax | ₹6.24 Cr | ₹5.71 Cr | ₹6.98 Cr | ₹5.53 Cr | ₹3.57 Cr |
| Deferred Tax | ₹1.57 Cr | ₹0.39 Cr | ₹-0.57 Cr | ₹-0.42 Cr | ₹-0.50 Cr |
| Other taxes | ₹-0.13 Cr | ₹-0.13 Cr | ₹-0.29 Cr | ₹-0.18 Cr | ₹0.09 Cr |
| Profit After Tax | ₹27 Cr | ₹22 Cr | ₹26 Cr | ₹20 Cr | ₹8.08 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹27 Cr | ₹22 Cr | ₹26 Cr | ₹20 Cr | ₹8.08 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹94 Cr | ₹73 Cr | ₹52 Cr | ₹33 Cr | ₹25 Cr |
| Appropriations | ₹121 Cr | ₹96 Cr | ₹78 Cr | ₹53 Cr | ₹33 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.45 Cr | ₹1.73 Cr | ₹1.73 Cr | ₹1.73 Cr | - |
| Equity Dividend % | ₹25.00 | ₹20.00 | ₹20.00 | ₹15.00 | ₹10.00 |
| Earnings Per Share | ₹15.73 | ₹12.90 | ₹15.19 | ₹11.57 | ₹4.68 |
| Adjusted EPS | ₹15.73 | ₹12.90 | ₹15.19 | ₹11.57 | ₹4.68 |
Compare Income Statement of peers of PRADEEP METALS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRADEEP METALS | ₹387.2 Cr | 0.8% | 0.9% | -21.4% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹85,502.1 Cr | 4.9% | 6.3% | 4.5% | Stock Analytics | |
| THERMAX | ₹38,957.6 Cr | 2.6% | 2.3% | -37.1% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,804.0 Cr | -5.2% | 0.3% | -13.1% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,043.2 Cr | 1.4% | 4.1% | -26.1% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,219.9 Cr | -0.7% | -1.8% | 12.8% | Stock Analytics | |
PRADEEP METALS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRADEEP METALS | 0.8% |
0.9% |
-21.4% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses