SALASAR TECHNO ENGINEERING
|
SALASAR TECHNO ENGINEERING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,208 Cr | ₹1,005 Cr | ₹719 Cr | ₹597 Cr | ₹526 Cr |
| Sales | ₹682 Cr | ₹555 Cr | ₹458 Cr | ₹408 Cr | ₹407 Cr |
| Job Work/ Contract Receipts | ₹415 Cr | ₹8.46 Cr | ₹2.83 Cr | ₹1.97 Cr | ₹4.71 Cr |
| Processing Charges / Service Income | ₹78 Cr | ₹415 Cr | ₹237 Cr | ₹171 Cr | ₹102 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹34 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,208 Cr | ₹1,005 Cr | ₹719 Cr | ₹597 Cr | ₹526 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-50 Cr | ₹-66 Cr | ₹-22 Cr | ₹-14 Cr | ₹18 Cr |
| Raw Material Consumed | ₹811 Cr | ₹583 Cr | ₹478 Cr | ₹370 Cr | ₹323 Cr |
| Opening Raw Materials | ₹93 Cr | ₹48 Cr | ₹38 Cr | ₹27 Cr | ₹33 Cr |
| Purchases Raw Materials | ₹836 Cr | ₹628 Cr | ₹488 Cr | ₹381 Cr | ₹317 Cr |
| Closing Raw Materials | ₹118 Cr | ₹93 Cr | ₹48 Cr | ₹38 Cr | ₹27 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Electricity & Power | ₹18 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹53 Cr | ₹46 Cr | ₹40 Cr | ₹31 Cr | ₹31 Cr |
| Salaries, Wages & Bonus | ₹49 Cr | ₹43 Cr | ₹37 Cr | ₹28 Cr | ₹29 Cr |
| Contributions to EPF & Pension Funds | ₹2.38 Cr | ₹2.22 Cr | ₹2.20 Cr | ₹1.90 Cr | ₹1.90 Cr |
| Workmen and Staff Welfare Expenses | ₹0.80 Cr | ₹0.75 Cr | ₹1.00 Cr | ₹0.51 Cr | ₹0.51 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹201 Cr | ₹292 Cr | ₹109 Cr | ₹111 Cr | ₹68 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹35 Cr | ₹269 Cr | ₹93 Cr | ₹94 Cr | ₹54 Cr |
| Repairs and Maintenance | ₹6.09 Cr | ₹4.12 Cr | ₹3.59 Cr | ₹3.52 Cr | ₹3.09 Cr |
| Packing Material Consumed | ₹3.65 Cr | ₹3.34 Cr | ₹2.80 Cr | ₹1.52 Cr | ₹1.22 Cr |
| Other Mfg Exp | ₹156 Cr | ₹16 Cr | ₹10 Cr | ₹12 Cr | ₹11 Cr |
| General and Administration Expenses | ₹25 Cr | ₹26 Cr | ₹24 Cr | ₹18 Cr | ₹19 Cr |
| Rent , Rates & Taxes | ₹5.22 Cr | ₹4.46 Cr | ₹4.27 Cr | ₹2.43 Cr | ₹1.55 Cr |
| Insurance | ₹2.65 Cr | ₹2.36 Cr | ₹1.32 Cr | ₹0.90 Cr | ₹0.66 Cr |
| Printing and stationery | ₹0.39 Cr | ₹0.57 Cr | ₹0.34 Cr | ₹0.30 Cr | ₹0.26 Cr |
| Professional and legal fees | ₹9.09 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹13 Cr |
| Traveling and conveyance | ₹3.42 Cr | ₹3.09 Cr | ₹2.10 Cr | ₹0.94 Cr | ₹1.35 Cr |
| Other Administration | ₹3.86 Cr | ₹3.08 Cr | ₹2.98 Cr | ₹2.52 Cr | ₹1.42 Cr |
| Selling and Distribution Expenses | ₹26 Cr | ₹14 Cr | ₹6.09 Cr | ₹6.90 Cr | ₹3.86 Cr |
| Advertisement & Sales Promotion | ₹1.52 Cr | ₹1.83 Cr | ₹1.40 Cr | ₹1.15 Cr | ₹0.90 Cr |
| Sales Commissions & Incentives | ₹0.21 Cr | ₹0.15 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.25 Cr |
| Freight and Forwarding | ₹24 Cr | ₹12 Cr | ₹4.39 Cr | ₹5.54 Cr | ₹2.72 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.83 Cr | ₹2.78 Cr | ₹2.25 Cr | ₹5.48 Cr | ₹1.49 Cr |
| Bad debts /advances written off | ₹0.17 Cr | ₹0.33 Cr | ₹0.02 Cr | ₹3.35 Cr | - |
| Provision for doubtful debts | ₹1.13 Cr | ₹0.86 Cr | - | ₹0.64 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | - | ₹0.07 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.52 Cr | ₹1.59 Cr | ₹2.16 Cr | ₹1.49 Cr | ₹1.49 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,086 Cr | ₹913 Cr | ₹650 Cr | ₹540 Cr | ₹474 Cr |
| Operating Profit (Excl OI) | ₹122 Cr | ₹92 Cr | ₹69 Cr | ₹57 Cr | ₹52 Cr |
| Other Income | ₹3.48 Cr | ₹2.40 Cr | ₹2.23 Cr | ₹10 Cr | ₹1.71 Cr |
| Interest Received | ₹3.46 Cr | ₹2.32 Cr | ₹1.36 Cr | ₹1.35 Cr | ₹1.68 Cr |
| Dividend Received | - | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Profit on sale of Fixed Assets | - | ₹0.08 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.02 Cr | - | ₹0.85 Cr | ₹8.79 Cr | - |
| Operating Profit | ₹126 Cr | ₹94 Cr | ₹71 Cr | ₹67 Cr | ₹54 Cr |
| Interest | ₹44 Cr | ₹32 Cr | ₹22 Cr | ₹18 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹29 Cr | ₹0.33 Cr | ₹1.19 Cr | ₹0.05 Cr | ₹0.08 Cr |
| Intereston Fixed deposits | - | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr |
| Bank Charges etc | ₹5.00 Cr | ₹5.02 Cr | ₹2.95 Cr | ₹3.06 Cr | ₹3.06 Cr |
| Other Interest | ₹9.32 Cr | ₹4.74 Cr | ₹1.59 Cr | ₹0.91 Cr | ₹2.43 Cr |
| PBDT | ₹82 Cr | ₹63 Cr | ₹49 Cr | ₹49 Cr | ₹33 Cr |
| Depreciation | ₹10 Cr | ₹7.95 Cr | ₹7.10 Cr | ₹5.62 Cr | ₹4.99 Cr |
| Profit Before Taxation & Exceptional Items | ₹72 Cr | ₹55 Cr | ₹42 Cr | ₹44 Cr | ₹28 Cr |
| Exceptional Income / Expenses | - | ₹-0.65 Cr | - | - | - |
| Profit Before Tax | ₹72 Cr | ₹54 Cr | ₹42 Cr | ₹44 Cr | ₹28 Cr |
| Provision for Tax | ₹19 Cr | ₹14 Cr | ₹11 Cr | ₹14 Cr | ₹5.57 Cr |
| Current Income Tax | ₹17 Cr | ₹13 Cr | ₹11 Cr | ₹8.80 Cr | ₹7.41 Cr |
| Deferred Tax | ₹1.17 Cr | ₹0.14 Cr | ₹-0.24 Cr | ₹1.86 Cr | ₹-1.80 Cr |
| Other taxes | ₹0.57 Cr | ₹0.31 Cr | ₹-0.17 Cr | ₹3.31 Cr | ₹-0.05 Cr |
| Profit After Tax | ₹53 Cr | ₹40 Cr | ₹31 Cr | ₹30 Cr | ₹22 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.00 Cr | ₹-0.08 Cr | ₹-0.01 Cr | ₹-0.25 Cr | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹53 Cr | ₹40 Cr | ₹31 Cr | ₹30 Cr | ₹22 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹233 Cr | ₹196 Cr | ₹167 Cr | ₹139 Cr | ₹121 Cr |
| Appropriations | ₹286 Cr | ₹236 Cr | ₹199 Cr | ₹169 Cr | ₹143 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹0.68 Cr |
| Other Appropriation | ₹3.16 Cr | ₹3.16 Cr | ₹2.86 Cr | ₹1.33 Cr | ₹1.99 Cr |
| Equity Dividend % | - | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹0.34 | ₹1.27 | ₹11.01 | ₹20.75 | ₹16.84 |
| Adjusted EPS | ₹0.34 | ₹0.25 | ₹0.22 | ₹0.21 | ₹0.17 |
Compare Income Statement of peers of SALASAR TECHNO ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SALASAR TECHNO ENGINEERING | ₹1,559.1 Cr | -0.2% | -3.3% | -37.6% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹104,270.0 Cr | 7.2% | 7.5% | 27% | Stock Analytics | |
| THERMAX | ₹36,039.4 Cr | 0.6% | 5.2% | -24.5% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹22,632.0 Cr | 1.6% | 3.9% | -26.6% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,181.8 Cr | -0.7% | -0.9% | -27.4% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,077.1 Cr | 3.9% | 0.4% | -22% | Stock Analytics | |
SALASAR TECHNO ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SALASAR TECHNO ENGINEERING | -0.2% |
-3.3% |
-37.6% |
| SENSEX | 0.9% |
0.7% |
9.6% |
You may also like the below Video Courses