RISHI LASER
|
RISHI LASER Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹140 Cr | ₹134 Cr | ₹117 Cr | ₹74 Cr | ₹91 Cr |
Sales | ₹138 Cr | ₹132 Cr | ₹114 Cr | ₹69 Cr | ₹84 Cr |
Job Work/ Contract Receipts | ₹2.22 Cr | ₹1.94 Cr | ₹2.58 Cr | ₹5.10 Cr | ₹7.37 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹140 Cr | ₹134 Cr | ₹117 Cr | ₹74 Cr | ₹91 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.80 Cr | ₹1.45 Cr | ₹-1.21 Cr | ₹0.91 Cr | ₹1.13 Cr |
Raw Material Consumed | ₹79 Cr | ₹77 Cr | ₹71 Cr | ₹41 Cr | ₹48 Cr |
Opening Raw Materials | ₹3.42 Cr | ₹3.90 Cr | ₹3.69 Cr | ₹3.95 Cr | ₹5.93 Cr |
Purchases Raw Materials | ₹80 Cr | ₹77 Cr | ₹72 Cr | ₹40 Cr | ₹46 Cr |
Closing Raw Materials | ₹3.48 Cr | ₹3.42 Cr | ₹3.90 Cr | ₹3.69 Cr | ₹3.95 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.95 Cr | ₹2.60 Cr | ₹2.92 Cr | ₹2.77 Cr | ₹3.75 Cr |
Electricity & Power | ₹2.95 Cr | ₹2.60 Cr | ₹2.92 Cr | ₹2.77 Cr | ₹3.75 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹23 Cr | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹21 Cr |
Salaries, Wages & Bonus | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹20 Cr |
Contributions to EPF & Pension Funds | ₹0.38 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹0.31 Cr | ₹0.54 Cr |
Workmen and Staff Welfare Expenses | ₹0.49 Cr | ₹0.39 Cr | ₹0.33 Cr | ₹0.24 Cr | ₹0.41 Cr |
Other Employees Cost | ₹0.37 Cr | ₹0.33 Cr | ₹0.32 Cr | ₹0.36 Cr | ₹0.41 Cr |
Other Manufacturing Expenses | ₹20 Cr | ₹21 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹8.14 Cr | ₹9.24 Cr |
Repairs and Maintenance | ₹0.69 Cr | ₹0.73 Cr | ₹0.70 Cr | ₹0.67 Cr | ₹0.81 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.77 Cr | ₹5.76 Cr | ₹4.60 Cr | ₹3.34 Cr | ₹4.22 Cr |
General and Administration Expenses | ₹2.68 Cr | ₹2.66 Cr | ₹2.40 Cr | ₹2.12 Cr | ₹3.36 Cr |
Rent , Rates & Taxes | ₹0.47 Cr | ₹0.43 Cr | ₹0.42 Cr | ₹0.38 Cr | ₹0.39 Cr |
Insurance | ₹0.04 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr |
Printing and stationery | ₹0.13 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.08 Cr |
Professional and legal fees | ₹0.59 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.71 Cr |
Traveling and conveyance | ₹0.19 Cr | ₹0.12 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹0.34 Cr |
Other Administration | ₹1.25 Cr | ₹1.43 Cr | ₹1.34 Cr | ₹1.04 Cr | ₹1.77 Cr |
Selling and Distribution Expenses | ₹1.09 Cr | ₹1.07 Cr | ₹1.06 Cr | ₹0.95 Cr | ₹1.28 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.09 Cr | ₹1.07 Cr | ₹1.06 Cr | ₹0.95 Cr | ₹1.28 Cr |
Miscellaneous Expenses | ₹0.71 Cr | - | ₹0.55 Cr | ₹0.01 Cr | ₹1.22 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.60 Cr | - | ₹0.35 Cr | - | ₹1.22 Cr |
Losson disposal of fixed assets(net) | - | - | ₹0.07 Cr | - | - |
Losson foreign exchange fluctuations | ₹0.11 Cr | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | - | - | ₹0.11 Cr | - | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹128 Cr | ₹126 Cr | ₹112 Cr | ₹73 Cr | ₹94 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹8.45 Cr | ₹4.87 Cr | ₹1.57 Cr | ₹-2.97 Cr |
Other Income | ₹0.91 Cr | ₹2.12 Cr | ₹1.87 Cr | ₹1.30 Cr | ₹2.12 Cr |
Interest Received | ₹0.10 Cr | ₹0.13 Cr | ₹0.22 Cr | ₹1.22 Cr | ₹2.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.11 Cr | ₹0.13 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.32 Cr | ₹0.66 Cr | ₹0.03 Cr | - |
Foreign Exchange Gains | - | ₹0.01 Cr | - | - | - |
Others | ₹0.70 Cr | ₹1.53 Cr | ₹1.00 Cr | ₹0.05 Cr | ₹0.05 Cr |
Operating Profit | ₹13 Cr | ₹11 Cr | ₹6.74 Cr | ₹2.87 Cr | ₹-0.85 Cr |
Interest | ₹2.30 Cr | ₹3.15 Cr | ₹3.49 Cr | ₹2.38 Cr | ₹2.99 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.30 Cr | ₹1.55 Cr | ₹2.20 Cr | ₹1.62 Cr | ₹1.92 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.16 Cr | ₹0.09 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.08 Cr |
Other Interest | ₹1.84 Cr | ₹1.52 Cr | ₹1.25 Cr | ₹0.72 Cr | ₹0.99 Cr |
PBDT | ₹10 Cr | ₹7.43 Cr | ₹3.26 Cr | ₹0.50 Cr | ₹-3.83 Cr |
Depreciation | ₹2.49 Cr | ₹2.83 Cr | ₹2.97 Cr | ₹3.67 Cr | ₹4.02 Cr |
Profit Before Taxation & Exceptional Items | ₹7.97 Cr | ₹4.60 Cr | ₹0.28 Cr | ₹-3.18 Cr | ₹-7.85 Cr |
Exceptional Income / Expenses | - | - | - | ₹1.12 Cr | ₹4.95 Cr |
Profit Before Tax | ₹7.97 Cr | ₹4.60 Cr | ₹0.28 Cr | ₹-2.06 Cr | ₹-2.90 Cr |
Provision for Tax | ₹-0.76 Cr | ₹-0.31 Cr | ₹0.08 Cr | ₹0.15 Cr | ₹-0.28 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹-0.76 Cr | ₹-0.31 Cr | ₹0.08 Cr | ₹0.15 Cr | ₹-0.28 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹8.73 Cr | ₹4.91 Cr | ₹0.20 Cr | ₹-2.21 Cr | ₹-2.62 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-29 Cr | ₹-34 Cr | ₹-34 Cr | ₹-32 Cr | ₹-30 Cr |
Appropriations | ₹-21 Cr | ₹-29 Cr | ₹-34 Cr | ₹-35 Cr | ₹-32 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.12 Cr | ₹0.12 Cr | ₹-0.11 Cr | ₹-0.18 Cr | ₹0.28 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹9.49 | ₹5.34 | ₹0.22 | ₹-2.41 | ₹-2.85 |
Adjusted EPS | ₹9.49 | ₹5.34 | ₹0.22 | ₹-2.41 | ₹-2.85 |
Compare Income Statement of peers of RISHI LASER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
RISHI LASER | ₹137.9 Cr | 11.4% | 2.4% | 46.6% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹88,409.6 Cr | -0.7% | 5.9% | -10% | Stock Analytics | |
THERMAX | ₹42,514.4 Cr | 0.9% | 4.8% | -31.9% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹26,160.5 Cr | -5.6% | -7.2% | 10.2% | Stock Analytics | |
TRIVENI TURBINE | ₹19,142.6 Cr | 1.7% | 4.6% | 10.3% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹14,629.9 Cr | 3.8% | -2.2% | 1.6% | Stock Analytics |
RISHI LASER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
RISHI LASER | 11.4% |
2.4% |
46.6% |
SENSEX | 0.3% |
0.7% |
8.8% |
You may also like the below Video Courses