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 | ₹398.2 Cr | -16.1% | -34.9% | -9.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹75,438.9 Cr | -2.2% | -14.4% | -23.6% | Stock Analytics | |
THERMAX | ₹39,137.5 Cr | 0% | -15.4% | -23.8% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹21,070.8 Cr | 1.7% | -10.5% | -17.3% | Stock Analytics | |
TRIVENI TURBINE | ₹16,715.6 Cr | 0.9% | -19.2% | -35.9% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹14,980.5 Cr | 0.7% | -14.2% | 0.1% | Stock Analytics |
PRADEEP METALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRADEEP METALS | -16.1% |
-34.9% |
-9.9% |
SENSEX | 1.8% |
-1.7% |
2.9% |
You may also like the below Video Courses