SAMRAT FORGINGS
|
SAMRAT FORGINGS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹162 Cr | ₹181 Cr | ₹139 Cr | ₹11,771,394 Cr | ₹82 Cr |
| Sales | ₹162 Cr | ₹181 Cr | ₹139 Cr | ₹11,759,022 Cr | ₹82 Cr |
| Job Work/ Contract Receipts | ₹0.30 Cr | ₹0.31 Cr | ₹0.16 Cr | ₹12,372 Cr | ₹0.37 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹162 Cr | ₹181 Cr | ₹139 Cr | ₹11,771,394 Cr | ₹82 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.86 Cr | ₹4.73 Cr | ₹-0.07 Cr | ₹48,622 Cr | ₹-1.05 Cr |
| Raw Material Consumed | ₹82 Cr | ₹92 Cr | ₹73 Cr | ₹6,290,443 Cr | ₹39 Cr |
| Opening Raw Materials | ₹10 Cr | ₹8.61 Cr | ₹5.09 Cr | ₹213,272 Cr | ₹1.51 Cr |
| Purchases Raw Materials | ₹82 Cr | ₹94 Cr | ₹76 Cr | ₹6,586,586 Cr | ₹39 Cr |
| Closing Raw Materials | ₹9.96 Cr | ₹10 Cr | ₹8.61 Cr | ₹509,415 Cr | ₹2.13 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹7.72 Cr | ₹5.98 Cr | ₹523,570 Cr | ₹3.90 Cr |
| Electricity & Power | ₹12 Cr | ₹7.72 Cr | ₹5.98 Cr | ₹523,570 Cr | ₹3.90 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹1,353,643 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹17 Cr | ₹15 Cr | ₹1,253,170 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹0.52 Cr | ₹0.49 Cr | ₹0.45 Cr | ₹36,612 Cr | ₹0.42 Cr |
| Workmen and Staff Welfare Expenses | ₹0.68 Cr | ₹0.63 Cr | ₹0.50 Cr | ₹63,861 Cr | ₹0.41 Cr |
| Other Employees Cost | ₹0.45 Cr | ₹0.47 Cr | - | - | - |
| Other Manufacturing Expenses | ₹33 Cr | ₹36 Cr | ₹27 Cr | ₹1,964,623 Cr | ₹15 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.42 Cr | ₹5.37 Cr | ₹4.25 Cr | ₹275,782 Cr | ₹2.19 Cr |
| Repairs and Maintenance | ₹2.26 Cr | ₹2.09 Cr | ₹1.40 Cr | ₹118,004 Cr | ₹0.98 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹26 Cr | ₹28 Cr | ₹21 Cr | ₹1,570,836 Cr | ₹12 Cr |
| General and Administration Expenses | ₹2.35 Cr | ₹2.50 Cr | ₹2.02 Cr | ₹193,636 Cr | ₹0.93 Cr |
| Rent , Rates & Taxes | ₹0.24 Cr | ₹0.27 Cr | ₹0.20 Cr | ₹17,718 Cr | ₹0.30 Cr |
| Insurance | ₹0.09 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹7,677 Cr | ₹0.06 Cr |
| Printing and stationery | ₹0.11 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹4,779 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹0.28 Cr | ₹0.44 Cr | ₹0.17 Cr | ₹26,668 Cr | ₹0.19 Cr |
| Traveling and conveyance | ₹0.16 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹9,479 Cr | ₹0.13 Cr |
| Other Administration | ₹1.47 Cr | ₹1.43 Cr | ₹1.33 Cr | ₹127,314 Cr | ₹0.21 Cr |
| Selling and Distribution Expenses | ₹2.74 Cr | ₹4.35 Cr | ₹3.26 Cr | ₹232,409 Cr | ₹2.19 Cr |
| Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹15,314 Cr | ₹0.17 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹1.59 Cr | ₹1.50 Cr | ₹1.14 Cr | ₹68,942 Cr | ₹0.61 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.94 Cr | ₹2.65 Cr | ₹1.94 Cr | ₹148,152 Cr | ₹1.41 Cr |
| Miscellaneous Expenses | ₹0.26 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹27,201 Cr | ₹0.02 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹0.00 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.26 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹27,201 Cr | ₹0.02 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹149 Cr | ₹166 Cr | ₹127 Cr | ₹10,634,146 Cr | ₹74 Cr |
| Operating Profit (Excl OI) | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹1,137,249 Cr | ₹8.46 Cr |
| Other Income | ₹0.91 Cr | ₹0.36 Cr | ₹0.49 Cr | ₹21,213 Cr | ₹0.31 Cr |
| Interest Received | ₹0.32 Cr | ₹0.12 Cr | ₹0.24 Cr | ₹15,379 Cr | ₹0.17 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.19 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.14 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹2,506 Cr | - |
| Others | ₹0.26 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹3,328 Cr | ₹0.14 Cr |
| Operating Profit | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹1,158,461 Cr | ₹8.77 Cr |
| Interest | ₹6.00 Cr | ₹5.06 Cr | ₹4.87 Cr | ₹561,042 Cr | ₹5.48 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.51 Cr | ₹0.26 Cr | ₹0.27 Cr | ₹19,889 Cr | ₹0.25 Cr |
| Other Interest | ₹5.49 Cr | ₹4.80 Cr | ₹4.60 Cr | ₹541,153 Cr | ₹5.23 Cr |
| PBDT | ₹7.93 Cr | ₹10 Cr | ₹8.05 Cr | ₹597,419 Cr | ₹3.29 Cr |
| Depreciation | ₹3.65 Cr | ₹3.22 Cr | ₹2.87 Cr | ₹296,474 Cr | ₹2.98 Cr |
| Profit Before Taxation & Exceptional Items | ₹4.29 Cr | ₹6.97 Cr | ₹5.18 Cr | ₹300,946 Cr | ₹0.31 Cr |
| Exceptional Income / Expenses | ₹0.00 Cr | ₹0.02 Cr | ₹0.00 Cr | - | - |
| Profit Before Tax | ₹4.29 Cr | ₹6.99 Cr | ₹5.19 Cr | ₹300,946 Cr | ₹0.31 Cr |
| Provision for Tax | ₹1.31 Cr | ₹2.10 Cr | ₹1.62 Cr | ₹75,954 Cr | ₹0.27 Cr |
| Current Income Tax | - | ₹0.81 Cr | ₹1.21 Cr | ₹84,598 Cr | - |
| Deferred Tax | ₹1.23 Cr | ₹1.23 Cr | ₹0.33 Cr | ₹-8,690 Cr | ₹0.25 Cr |
| Other taxes | ₹0.08 Cr | ₹0.07 Cr | ₹0.09 Cr | ₹46 Cr | ₹0.01 Cr |
| Profit After Tax | ₹2.97 Cr | ₹4.89 Cr | ₹3.56 Cr | ₹224,992 Cr | ₹0.04 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹23 Cr | ₹18 Cr | ₹14 Cr | ₹1,194,891 Cr | ₹12 Cr |
| Appropriations | ₹26 Cr | ₹23 Cr | ₹18 Cr | ₹1,419,883 Cr | ₹12 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹5.95 | ₹9.77 | ₹7.13 | ₹4.50 | ₹0.08 |
| Adjusted EPS | ₹5.95 | ₹9.77 | ₹7.13 | ₹4.50 | ₹0.08 |
Compare Income Statement of peers of SAMRAT FORGINGS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SAMRAT FORGINGS | ₹141.7 Cr | 4.5% | 1.2% | -16.2% | Stock Analytics | |
| BHARAT FORGE | ₹66,150.7 Cr | -1.3% | 12.2% | 0.1% | Stock Analytics | |
| CIE AUTOMOTIVE INDIA | ₹16,405.5 Cr | -0.5% | 3.8% | -9.8% | Stock Analytics | |
| RAMKRISHNA FORGINGS | ₹10,086.3 Cr | 2.5% | 1.2% | -42.7% | Stock Analytics | |
| HAPPY FORGINGS | ₹9,739.3 Cr | 3% | 13.6% | -7.7% | Stock Analytics | |
| MM FORGINGS | ₹1,492.4 Cr | 2.3% | 1.8% | -35% | Stock Analytics | |
SAMRAT FORGINGS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SAMRAT FORGINGS | 4.5% |
1.2% |
-16.2% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses