PRAJ INDUSTRIES
|
PRAJ INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,223 Cr | ₹1,313 Cr | ₹1,106 Cr | ₹1,076 Cr | ₹970 Cr |
Sales | ₹2,049 Cr | ₹1,199 Cr | ₹961 Cr | ₹916 Cr | ₹852 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹125 Cr | ₹95 Cr | ₹123 Cr | ₹140 Cr | ₹105 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹49 Cr | ₹19 Cr | ₹23 Cr | ₹20 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | ₹6.87 Cr |
Net Sales | ₹2,223 Cr | ₹1,313 Cr | ₹1,106 Cr | ₹1,076 Cr | ₹964 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-148 Cr | ₹13 Cr | ₹-11 Cr | ₹-57 Cr | ₹45 Cr |
Raw Material Consumed | ₹1,491 Cr | ₹731 Cr | ₹567 Cr | ₹601 Cr | ₹471 Cr |
Opening Raw Materials | ₹97 Cr | ₹74 Cr | ₹104 Cr | ₹50 Cr | ₹76 Cr |
Purchases Raw Materials | ₹1,680 Cr | ₹754 Cr | ₹537 Cr | ₹655 Cr | ₹446 Cr |
Closing Raw Materials | ₹286 Cr | ₹97 Cr | ₹74 Cr | ₹104 Cr | ₹50 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.29 Cr | ₹5.86 Cr | ₹6.15 Cr | ₹5.73 Cr | ₹6.41 Cr |
Electricity & Power | ₹7.29 Cr | ₹5.86 Cr | ₹6.15 Cr | ₹5.73 Cr | ₹6.41 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹218 Cr | ₹172 Cr | ₹164 Cr | ₹161 Cr | ₹149 Cr |
Salaries, Wages & Bonus | ₹197 Cr | ₹158 Cr | ₹147 Cr | ₹143 Cr | ₹134 Cr |
Contributions to EPF & Pension Funds | ₹7.26 Cr | ₹6.12 Cr | ₹6.42 Cr | ₹5.89 Cr | ₹5.22 Cr |
Workmen and Staff Welfare Expenses | ₹8.44 Cr | ₹5.75 Cr | ₹7.80 Cr | ₹6.97 Cr | ₹5.55 Cr |
Other Employees Cost | ₹5.11 Cr | ₹2.24 Cr | ₹3.19 Cr | ₹4.73 Cr | ₹4.50 Cr |
Other Manufacturing Expenses | ₹325 Cr | ₹194 Cr | ₹181 Cr | ₹162 Cr | ₹133 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹7.82 Cr | ₹5.49 Cr | ₹6.92 Cr | ₹6.00 Cr | ₹4.44 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹317 Cr | ₹189 Cr | ₹174 Cr | ₹156 Cr | ₹128 Cr |
General and Administration Expenses | ₹66 Cr | ₹36 Cr | ₹51 Cr | ₹56 Cr | ₹56 Cr |
Rent , Rates & Taxes | ₹5.01 Cr | ₹2.11 Cr | ₹3.67 Cr | ₹8.64 Cr | ₹8.58 Cr |
Insurance | ₹6.61 Cr | ₹4.16 Cr | ₹3.62 Cr | ₹3.59 Cr | ₹3.94 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹32 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹19 Cr |
Traveling and conveyance | ₹19 Cr | ₹8.91 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr |
Other Administration | ₹23 Cr | ₹12 Cr | ₹27 Cr | ₹28 Cr | ₹25 Cr |
Selling and Distribution Expenses | ₹17 Cr | ₹7.77 Cr | ₹17 Cr | ₹17 Cr | ₹9.89 Cr |
Advertisement & Sales Promotion | ₹2.95 Cr | ₹1.80 Cr | ₹2.63 Cr | ₹3.32 Cr | ₹2.36 Cr |
Sales Commissions & Incentives | ₹14 Cr | ₹5.97 Cr | ₹14 Cr | ₹14 Cr | ₹7.54 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹52 Cr | ₹40 Cr | ₹54 Cr | ₹51 Cr | ₹46 Cr |
Bad debts /advances written off | ₹7.37 Cr | ₹9.53 Cr | ₹21 Cr | ₹19 Cr | ₹14 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.08 Cr | - | ₹0.06 Cr | ₹0.08 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹3.43 Cr |
Other Miscellaneous Expenses | ₹45 Cr | ₹31 Cr | ₹33 Cr | ₹32 Cr | ₹29 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,029 Cr | ₹1,200 Cr | ₹1,028 Cr | ₹997 Cr | ₹916 Cr |
Operating Profit (Excl OI) | ₹194 Cr | ₹112 Cr | ₹78 Cr | ₹79 Cr | ₹48 Cr |
Other Income | ₹36 Cr | ₹26 Cr | ₹30 Cr | ₹32 Cr | ₹30 Cr |
Interest Received | ₹9.02 Cr | ₹7.20 Cr | ₹10 Cr | ₹7.61 Cr | ₹3.65 Cr |
Dividend Received | - | - | - | ₹0.01 Cr | ₹3.04 Cr |
Profit on sale of Fixed Assets | ₹0.04 Cr | - | - | - | - |
Profits on sale of Investments | ₹5.75 Cr | ₹0.40 Cr | ₹4.25 Cr | ₹11 Cr | - |
Provision Written Back | ₹0.68 Cr | ₹0.98 Cr | ₹0.19 Cr | ₹0.63 Cr | ₹0.32 Cr |
Foreign Exchange Gains | ₹12 Cr | ₹6.73 Cr | ₹3.95 Cr | ₹8.99 Cr | ₹9.51 Cr |
Others | ₹8.64 Cr | ₹10 Cr | ₹11 Cr | ₹4.59 Cr | ₹14 Cr |
Operating Profit | ₹230 Cr | ₹138 Cr | ₹108 Cr | ₹112 Cr | ₹78 Cr |
Interest | ₹2.51 Cr | ₹2.86 Cr | ₹3.10 Cr | ₹0.76 Cr | ₹1.14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹2.51 Cr | ₹2.86 Cr | ₹3.10 Cr | ₹0.76 Cr | ₹1.14 Cr |
PBDT | ₹227 Cr | ₹135 Cr | ₹105 Cr | ₹111 Cr | ₹77 Cr |
Depreciation | ₹23 Cr | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹24 Cr |
Profit Before Taxation & Exceptional Items | ₹205 Cr | ₹113 Cr | ₹83 Cr | ₹88 Cr | ₹53 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹205 Cr | ₹113 Cr | ₹83 Cr | ₹88 Cr | ₹53 Cr |
Provision for Tax | ₹55 Cr | ₹32 Cr | ₹13 Cr | ₹20 Cr | ₹14 Cr |
Current Income Tax | ₹43 Cr | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr |
Deferred Tax | ₹8.77 Cr | ₹7.12 Cr | ₹-5.79 Cr | ₹2.82 Cr | ₹-1.99 Cr |
Other taxes | ₹2.79 Cr | ₹0.77 Cr | ₹0.30 Cr | ₹-0.04 Cr | ₹0.03 Cr |
Profit After Tax | ₹150 Cr | ₹81 Cr | ₹70 Cr | ₹68 Cr | ₹39 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.00 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹150 Cr | ₹81 Cr | ₹70 Cr | ₹68 Cr | ₹39 Cr |
Adjustments to PAT | - | - | - | ₹1.34 Cr | ₹0.93 Cr |
Profit Balance B/F | ₹526 Cr | ₹453 Cr | ₹499 Cr | ₹498 Cr | ₹500 Cr |
Appropriations | ₹676 Cr | ₹534 Cr | ₹570 Cr | ₹567 Cr | ₹540 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | ₹10 Cr | ₹1.88 Cr | - |
Other Appropriation | ₹34 Cr | ₹8.16 Cr | ₹57 Cr | ₹57 Cr | ₹42 Cr |
Equity Dividend % | ₹210.00 | ₹108.00 | ₹135.00 | ₹106.00 | ₹81.00 |
Earnings Per Share | ₹8.18 | ₹4.42 | ₹3.85 | ₹3.73 | ₹2.18 |
Adjusted EPS | ₹8.18 | ₹4.42 | ₹3.85 | ₹3.73 | ₹2.18 |
Compare Income Statement of peers of PRAJ INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRAJ INDUSTRIES | ₹9,364.6 Cr | 12.1% | 3.4% | 60.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹170,427.0 Cr | 7.5% | -3% | 111.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹88,601.1 Cr | 9.6% | 4.3% | 215.2% | Stock Analytics | |
THERMAX | ₹57,369.0 Cr | 14% | 9.6% | 71% | Stock Analytics | |
TRIVENI TURBINE | ₹17,041.4 Cr | 10.1% | 17.5% | 70.4% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹12,815.6 Cr | 2.3% | -9.3% | 127.1% | Stock Analytics |
PRAJ INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRAJ INDUSTRIES | 12.1% |
3.4% |
60.9% |
SENSEX | -2.6% |
-0% |
21% |
You may also like the below Video Courses