PRAJ INDUSTRIES
|
PRAJ INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,864 Cr | ₹3,391 Cr | ₹3,582 Cr | ₹2,223 Cr | ₹1,313 Cr |
Sales | ₹2,514 Cr | ₹3,024 Cr | ₹3,164 Cr | ₹2,049 Cr | ₹1,199 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹311 Cr | ₹318 Cr | ₹352 Cr | ₹125 Cr | ₹95 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹39 Cr | ₹49 Cr | ₹65 Cr | ₹49 Cr | ₹19 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,864 Cr | ₹3,391 Cr | ₹3,582 Cr | ₹2,223 Cr | ₹1,313 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-349 Cr | ₹-25 Cr | ₹26 Cr | ₹-148 Cr | ₹13 Cr |
Raw Material Consumed | ₹1,640 Cr | ₹1,912 Cr | ₹2,229 Cr | ₹1,491 Cr | ₹731 Cr |
Opening Raw Materials | ₹182 Cr | ₹247 Cr | ₹286 Cr | ₹97 Cr | ₹74 Cr |
Purchases Raw Materials | ₹1,689 Cr | ₹1,847 Cr | ₹2,190 Cr | ₹1,680 Cr | ₹754 Cr |
Closing Raw Materials | ₹231 Cr | ₹182 Cr | ₹247 Cr | ₹286 Cr | ₹97 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹7.29 Cr | ₹5.86 Cr |
Electricity & Power | ₹17 Cr | ₹12 Cr | ₹12 Cr | ₹7.29 Cr | ₹5.86 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹349 Cr | ₹319 Cr | ₹258 Cr | ₹218 Cr | ₹172 Cr |
Salaries, Wages & Bonus | ₹313 Cr | ₹288 Cr | ₹233 Cr | ₹197 Cr | ₹158 Cr |
Contributions to EPF & Pension Funds | ₹13 Cr | ₹11 Cr | ₹8.44 Cr | ₹7.26 Cr | ₹6.12 Cr |
Workmen and Staff Welfare Expenses | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹8.44 Cr | ₹5.75 Cr |
Other Employees Cost | ₹4.86 Cr | ₹2.86 Cr | ₹3.21 Cr | ₹5.11 Cr | ₹2.24 Cr |
Other Manufacturing Expenses | ₹596 Cr | ₹541 Cr | ₹552 Cr | ₹325 Cr | ₹194 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹17 Cr | ₹10 Cr | ₹9.17 Cr | ₹7.82 Cr | ₹5.49 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹579 Cr | ₹531 Cr | ₹543 Cr | ₹317 Cr | ₹189 Cr |
General and Administration Expenses | ₹157 Cr | ₹134 Cr | ₹99 Cr | ₹66 Cr | ₹36 Cr |
Rent , Rates & Taxes | ₹8.69 Cr | ₹4.60 Cr | ₹5.28 Cr | ₹5.01 Cr | ₹2.11 Cr |
Insurance | ₹17 Cr | ₹18 Cr | ₹8.96 Cr | ₹6.61 Cr | ₹4.16 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹81 Cr | ₹72 Cr | ₹49 Cr | ₹32 Cr | ₹18 Cr |
Traveling and conveyance | ₹46 Cr | ₹35 Cr | ₹32 Cr | ₹19 Cr | ₹8.91 Cr |
Other Administration | ₹5.17 Cr | ₹4.97 Cr | ₹4.37 Cr | ₹3.64 Cr | ₹3.06 Cr |
Selling and Distribution Expenses | ₹33 Cr | ₹42 Cr | ₹28 Cr | ₹17 Cr | ₹7.77 Cr |
Advertisement & Sales Promotion | ₹5.86 Cr | ₹4.72 Cr | ₹4.80 Cr | ₹2.95 Cr | ₹1.80 Cr |
Sales Commissions & Incentives | ₹27 Cr | ₹37 Cr | ₹24 Cr | ₹14 Cr | ₹5.97 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹107 Cr | ₹93 Cr | ₹85 Cr | ₹111 Cr | ₹50 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹26 Cr | ₹31 Cr | ₹40 Cr | ₹66 Cr | ₹19 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.34 Cr | - | ₹0.08 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹81 Cr | ₹62 Cr | ₹44 Cr | ₹45 Cr | ₹31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,551 Cr | ₹3,027 Cr | ₹3,288 Cr | ₹2,087 Cr | ₹1,210 Cr |
Operating Profit (Excl OI) | ₹313 Cr | ₹364 Cr | ₹293 Cr | ₹136 Cr | ₹103 Cr |
Other Income | ₹62 Cr | ₹67 Cr | ₹60 Cr | ₹94 Cr | ₹36 Cr |
Interest Received | ₹19 Cr | ₹16 Cr | ₹8.65 Cr | ₹9.02 Cr | ₹7.20 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.04 Cr | ₹0.16 Cr | - | ₹0.04 Cr | - |
Profits on sale of Investments | ₹19 Cr | ₹12 Cr | ₹5.38 Cr | ₹5.75 Cr | ₹0.40 Cr |
Provision Written Back | ₹4.43 Cr | ₹8.22 Cr | ₹21 Cr | ₹59 Cr | ₹11 Cr |
Foreign Exchange Gains | ₹9.95 Cr | ₹16 Cr | ₹10 Cr | ₹12 Cr | ₹6.73 Cr |
Others | ₹10 Cr | ₹15 Cr | ₹15 Cr | ₹8.64 Cr | ₹10 Cr |
Operating Profit | ₹376 Cr | ₹431 Cr | ₹354 Cr | ₹230 Cr | ₹138 Cr |
Interest | ₹19 Cr | ₹9.79 Cr | ₹4.63 Cr | ₹2.51 Cr | ₹2.86 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹19 Cr | ₹9.79 Cr | ₹4.63 Cr | ₹2.51 Cr | ₹2.86 Cr |
PBDT | ₹357 Cr | ₹422 Cr | ₹349 Cr | ₹227 Cr | ₹135 Cr |
Depreciation | ₹86 Cr | ₹44 Cr | ₹30 Cr | ₹23 Cr | ₹22 Cr |
Profit Before Taxation & Exceptional Items | ₹270 Cr | ₹377 Cr | ₹319 Cr | ₹205 Cr | ₹113 Cr |
Exceptional Income / Expenses | ₹28 Cr | - | - | - | - |
Profit Before Tax | ₹299 Cr | ₹377 Cr | ₹319 Cr | ₹205 Cr | ₹113 Cr |
Provision for Tax | ₹80 Cr | ₹94 Cr | ₹79 Cr | ₹55 Cr | ₹32 Cr |
Current Income Tax | ₹94 Cr | ₹92 Cr | ₹87 Cr | ₹43 Cr | ₹19 Cr |
Deferred Tax | ₹-15 Cr | ₹4.61 Cr | ₹-8.55 Cr | ₹8.77 Cr | ₹7.12 Cr |
Other taxes | ₹-0.03 Cr | ₹-2.30 Cr | ₹-0.03 Cr | ₹2.79 Cr | ₹6.11 Cr |
Profit After Tax | ₹219 Cr | ₹283 Cr | ₹240 Cr | ₹150 Cr | ₹81 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.02 Cr | ₹-0.04 Cr | ₹-0.02 Cr | ₹0.00 Cr | ₹-0.01 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹219 Cr | ₹283 Cr | ₹240 Cr | ₹150 Cr | ₹81 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,031 Cr | ₹819 Cr | ₹642 Cr | ₹526 Cr | ₹453 Cr |
Appropriations | ₹1,250 Cr | ₹1,102 Cr | ₹882 Cr | ₹676 Cr | ₹534 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹113 Cr | ₹71 Cr | ₹63 Cr | ₹34 Cr | ₹8.16 Cr |
Equity Dividend % | ₹300.00 | ₹300.00 | ₹225.00 | ₹210.00 | ₹108.00 |
Earnings Per Share | ₹11.91 | ₹15.42 | ₹13.05 | ₹8.18 | ₹4.42 |
Adjusted EPS | ₹11.91 | ₹15.42 | ₹13.05 | ₹8.18 | ₹4.42 |
Compare Income Statement of peers of PRAJ INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PRAJ INDUSTRIES | ₹9,011.7 Cr | -1.8% | -2.1% | -29.8% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹87,365.0 Cr | 0.2% | -4.2% | -18.3% | Stock Analytics | |
THERMAX | ₹45,807.3 Cr | -1.1% | 11.7% | -22.2% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹23,384.8 Cr | 0.7% | -9.2% | -8% | Stock Analytics | |
TRIVENI TURBINE | ₹19,840.3 Cr | -6.5% | 2.1% | 6.4% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹16,207.8 Cr | -4% | -5.5% | -6.8% | Stock Analytics |
PRAJ INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PRAJ INDUSTRIES | -1.8% |
-2.1% |
-29.8% |
SENSEX | -0.1% |
0.2% |
2.1% |
You may also like the below Video Courses