ROTO PUMPS
|
ROTO PUMPS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹274 Cr | ₹226 Cr | ₹176 Cr | ₹127 Cr | ₹13,262,727 Cr |
| Sales | ₹272 Cr | ₹224 Cr | ₹174 Cr | ₹126 Cr | ₹13,171,801 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.71 Cr | ₹0.48 Cr | ₹0.26 Cr | ₹0.11 Cr | ₹26,665 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.69 Cr | ₹1.41 Cr | ₹1.30 Cr | ₹0.49 Cr | ₹64,261 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹274 Cr | ₹226 Cr | ₹176 Cr | ₹127 Cr | ₹13,262,727 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.44 Cr | ₹-7.94 Cr | ₹-6.16 Cr | ₹-0.13 Cr | ₹-382,600 Cr |
| Raw Material Consumed | ₹99 Cr | ₹80 Cr | ₹60 Cr | ₹40 Cr | ₹4,514,612 Cr |
| Opening Raw Materials | ₹9.96 Cr | ₹7.00 Cr | ₹6.03 Cr | ₹6.81 Cr | ₹637,727 Cr |
| Purchases Raw Materials | ₹98 Cr | ₹83 Cr | ₹61 Cr | ₹39 Cr | ₹4,558,221 Cr |
| Closing Raw Materials | ₹9.10 Cr | ₹9.96 Cr | ₹7.00 Cr | ₹6.03 Cr | ₹681,336 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.80 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.24 Cr | ₹151,853 Cr |
| Electricity & Power | ₹2.80 Cr | ₹2.35 Cr | ₹1.93 Cr | ₹1.24 Cr | ₹151,853 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹31 Cr | ₹3,359,706 Cr |
| Salaries, Wages & Bonus | ₹56 Cr | ₹47 Cr | ₹35 Cr | ₹28 Cr | ₹3,029,022 Cr |
| Contributions to EPF & Pension Funds | ₹3.44 Cr | ₹2.81 Cr | ₹2.31 Cr | ₹1.91 Cr | ₹190,035 Cr |
| Workmen and Staff Welfare Expenses | ₹2.20 Cr | ₹1.95 Cr | ₹1.45 Cr | ₹1.03 Cr | ₹140,649 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹11 Cr | ₹10 Cr | ₹8.10 Cr | ₹5.05 Cr | ₹708,369 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.28 Cr | ₹1.87 Cr | ₹1.65 Cr | ₹1.27 Cr | ₹168,936 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹8.44 Cr | ₹8.34 Cr | ₹6.46 Cr | ₹3.78 Cr | ₹539,433 Cr |
| General and Administration Expenses | ₹22 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹1,431,249 Cr |
| Rent , Rates & Taxes | ₹1.64 Cr | ₹1.53 Cr | ₹1.04 Cr | ₹1.92 Cr | ₹187,217 Cr |
| Insurance | ₹1.01 Cr | ₹0.63 Cr | ₹0.42 Cr | ₹0.44 Cr | ₹34,464 Cr |
| Printing and stationery | ₹0.29 Cr | ₹0.31 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹19,912 Cr |
| Professional and legal fees | ₹3.01 Cr | ₹2.13 Cr | ₹2.40 Cr | ₹1.54 Cr | ₹135,632 Cr |
| Traveling and conveyance | ₹6.51 Cr | ₹5.81 Cr | ₹2.47 Cr | ₹1.23 Cr | ₹500,138 Cr |
| Other Administration | ₹9.56 Cr | ₹8.22 Cr | ₹7.89 Cr | ₹6.55 Cr | ₹553,886 Cr |
| Selling and Distribution Expenses | ₹13 Cr | ₹11 Cr | ₹9.49 Cr | ₹6.07 Cr | ₹733,730 Cr |
| Advertisement & Sales Promotion | ₹1.92 Cr | ₹2.82 Cr | ₹1.20 Cr | ₹0.49 Cr | ₹146,021 Cr |
| Sales Commissions & Incentives | ₹0.08 Cr | ₹0.11 Cr | ₹0.10 Cr | - | ₹5,708 Cr |
| Freight and Forwarding | ₹11 Cr | ₹8.42 Cr | ₹8.03 Cr | ₹5.55 Cr | ₹564,333 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.32 Cr | ₹0.07 Cr | ₹0.16 Cr | ₹0.03 Cr | ₹17,669 Cr |
| Miscellaneous Expenses | ₹4.27 Cr | ₹5.43 Cr | ₹3.51 Cr | ₹3.66 Cr | ₹547,250 Cr |
| Bad debts /advances written off | ₹0.05 Cr | ₹0.60 Cr | ₹0.29 Cr | ₹1.43 Cr | ₹154,526 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.30 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.97 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.21 Cr | ₹3.56 Cr | ₹3.22 Cr | ₹2.23 Cr | ₹392,723 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹208 Cr | ₹172 Cr | ₹130 Cr | ₹99 Cr | ₹11,064,169 Cr |
| Operating Profit (Excl OI) | ₹66 Cr | ₹54 Cr | ₹45 Cr | ₹28 Cr | ₹2,198,558 Cr |
| Other Income | ₹4.46 Cr | ₹4.35 Cr | ₹4.33 Cr | ₹5.07 Cr | ₹329,067 Cr |
| Interest Received | ₹0.50 Cr | ₹0.52 Cr | ₹1.11 Cr | ₹0.62 Cr | ₹24,284 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.41 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹1,710 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.52 Cr | ₹0.27 Cr | - | ₹0.10 Cr | ₹16,713 Cr |
| Foreign Exchange Gains | ₹1.31 Cr | ₹1.51 Cr | ₹0.77 Cr | ₹1.48 Cr | ₹131,082 Cr |
| Others | ₹1.72 Cr | ₹2.00 Cr | ₹2.44 Cr | ₹2.82 Cr | ₹155,278 Cr |
| Operating Profit | ₹71 Cr | ₹58 Cr | ₹50 Cr | ₹33 Cr | ₹2,527,625 Cr |
| Interest | ₹4.90 Cr | ₹4.23 Cr | ₹2.21 Cr | ₹1.21 Cr | ₹264,073 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.79 Cr | ₹2.07 Cr | ₹0.78 Cr | ₹0.29 Cr | ₹11,986 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.72 Cr | ₹0.78 Cr | ₹0.67 Cr | ₹0.90 Cr | ₹252,088 Cr |
| Other Interest | ₹1.40 Cr | ₹1.38 Cr | ₹0.76 Cr | ₹0.02 Cr | - |
| PBDT | ₹66 Cr | ₹54 Cr | ₹48 Cr | ₹32 Cr | ₹2,263,551 Cr |
| Depreciation | ₹13 Cr | ₹8.68 Cr | ₹6.40 Cr | ₹6.03 Cr | ₹695,082 Cr |
| Profit Before Taxation & Exceptional Items | ₹53 Cr | ₹45 Cr | ₹41 Cr | ₹26 Cr | ₹1,568,470 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹53 Cr | ₹45 Cr | ₹41 Cr | ₹26 Cr | ₹1,568,470 Cr |
| Provision for Tax | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹7.33 Cr | ₹406,186 Cr |
| Current Income Tax | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹7.84 Cr | ₹472,597 Cr |
| Deferred Tax | ₹0.16 Cr | ₹0.12 Cr | ₹0.16 Cr | ₹-0.61 Cr | ₹-53,684 Cr |
| Other taxes | ₹-0.16 Cr | ₹0.03 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹-12,727 Cr |
| Profit After Tax | ₹39 Cr | ₹33 Cr | ₹30 Cr | ₹18 Cr | ₹1,162,284 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.25 Cr | ₹-0.08 Cr | ₹-0.09 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹39 Cr | ₹33 Cr | ₹30 Cr | ₹18 Cr | ₹1,162,284 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹145 Cr | ₹117 Cr | ₹90 Cr | ₹74 Cr | ₹6,422,202 Cr |
| Appropriations | ₹184 Cr | ₹150 Cr | ₹120 Cr | ₹92 Cr | ₹7,584,486 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹9,530 Cr |
| Other Appropriation | ₹6.18 Cr | ₹5.35 Cr | ₹2.73 Cr | ₹0.40 Cr | ₹115,088 Cr |
| Equity Dividend % | ₹94.00 | ₹157.50 | ₹142.50 | ₹87.50 | ₹15.00 |
| Earnings Per Share | ₹12.47 | ₹21.03 | ₹19.20 | ₹11.86 | ₹7.52 |
| Adjusted EPS | ₹2.08 | ₹1.75 | ₹1.60 | ₹0.99 | ₹0.63 |
Compare Income Statement of peers of ROTO PUMPS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ROTO PUMPS | ₹1,332.6 Cr | -0.8% | -7.8% | -17.2% | Stock Analytics | |
| ELGI EQUIPMENTS | ₹15,897.7 Cr | 7.2% | 3.9% | -21% | Stock Analytics | |
| KSB | ₹13,918.8 Cr | -1.1% | -2.6% | -6.3% | Stock Analytics | |
| INGERSOLLRAND (INDIA) | ₹12,243.2 Cr | -2.8% | -2.9% | -8.8% | Stock Analytics | |
| SHAKTI PUMPS (INDIA) | ₹9,992.2 Cr | -0.4% | -2.2% | 9.9% | Stock Analytics | |
| KIRLOSKAR PNEUMATIC COMPANY | ₹7,395.8 Cr | -3.1% | -4.9% | -13.8% | Stock Analytics | |
ROTO PUMPS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ROTO PUMPS | -0.8% |
-7.8% |
-17.2% |
| SENSEX | -0.2% |
5% |
5.4% |
You may also like the below Video Courses