Home > Income Statement > SAMRAT FORGINGS

SAMRAT FORGINGS
Income Statement

COMMUNITY POLL
for SAMRAT FORGINGS
Please provide your vote to see the results

SAMRAT FORGINGS Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹181 Cr₹139 Cr₹118 Cr₹82 Cr₹96 Cr
     Sales ₹181 Cr₹139 Cr₹118 Cr₹82 Cr₹95 Cr
     Job Work/ Contract Receipts ₹0.31 Cr₹0.16 Cr₹0.12 Cr₹0.37 Cr₹1.31 Cr
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income -----
Less: Excise Duty -----
Net Sales ₹181 Cr₹139 Cr₹118 Cr₹82 Cr₹96 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹4.73 Cr₹-0.07 Cr₹0.49 Cr₹-1.05 Cr₹-4.46 Cr
Raw Material Consumed ₹92 Cr₹73 Cr₹63 Cr₹39 Cr₹49 Cr
     Opening Raw Materials ₹8.61 Cr₹5.09 Cr₹2.13 Cr₹1.51 Cr₹3.14 Cr
     Purchases Raw Materials ₹94 Cr₹76 Cr₹66 Cr₹39 Cr₹47 Cr
     Closing Raw Materials ₹10 Cr₹8.61 Cr₹5.09 Cr₹2.13 Cr₹1.51 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹7.72 Cr₹5.98 Cr₹5.24 Cr₹3.90 Cr₹4.71 Cr
     Electricity & Power ₹7.72 Cr₹5.98 Cr₹5.24 Cr₹3.90 Cr₹4.71 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹19 Cr₹16 Cr₹14 Cr₹14 Cr₹14 Cr
     Salaries, Wages & Bonus ₹17 Cr₹15 Cr₹13 Cr₹13 Cr₹14 Cr
     Contributions to EPF & Pension Funds ₹0.49 Cr₹0.45 Cr₹0.37 Cr₹0.42 Cr₹0.43 Cr
     Workmen and Staff Welfare Expenses ₹0.63 Cr₹0.50 Cr₹0.64 Cr₹0.41 Cr₹0.47 Cr
     Other Employees Cost ₹0.47 Cr----
Other Manufacturing Expenses ₹36 Cr₹27 Cr₹20 Cr₹15 Cr₹21 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹5.37 Cr₹4.25 Cr₹2.76 Cr₹2.19 Cr₹2.85 Cr
     Repairs and Maintenance ₹2.09 Cr₹1.40 Cr₹1.18 Cr₹0.98 Cr₹0.92 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹28 Cr₹21 Cr₹16 Cr₹12 Cr₹17 Cr
General and Administration Expenses ₹2.50 Cr₹2.02 Cr₹1.94 Cr₹0.93 Cr₹1.04 Cr
     Rent , Rates & Taxes ₹0.27 Cr₹0.20 Cr₹0.18 Cr₹0.30 Cr₹0.41 Cr
     Insurance ₹0.08 Cr₹0.10 Cr₹0.08 Cr₹0.06 Cr₹0.07 Cr
     Printing and stationery ₹0.11 Cr₹0.09 Cr₹0.05 Cr₹0.06 Cr₹0.07 Cr
     Professional and legal fees ₹0.44 Cr₹0.17 Cr₹0.27 Cr₹0.19 Cr₹0.18 Cr
     Traveling and conveyance ₹0.17 Cr₹0.14 Cr₹0.10 Cr₹0.13 Cr₹0.14 Cr
     Other Administration ₹1.43 Cr₹1.33 Cr₹1.27 Cr₹0.21 Cr₹0.17 Cr
Selling and Distribution Expenses ₹4.35 Cr₹3.26 Cr₹2.32 Cr₹2.19 Cr₹2.69 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹2.65 Cr₹1.94 Cr₹1.48 Cr₹1.41 Cr₹1.71 Cr
Miscellaneous Expenses ₹0.05 Cr₹0.04 Cr₹0.27 Cr₹0.02 Cr₹0.07 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ----₹0.02 Cr
     Losson foreign exchange fluctuations ---₹0.00 Cr-
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.05 Cr₹0.04 Cr₹0.27 Cr₹0.02 Cr₹0.06 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹166 Cr₹127 Cr₹106 Cr₹74 Cr₹88 Cr
Operating Profit (Excl OI) ₹15 Cr₹12 Cr₹11 Cr₹8.46 Cr₹8.05 Cr
Other Income ₹0.36 Cr₹0.49 Cr₹0.21 Cr₹0.31 Cr₹0.39 Cr
     Interest Received ₹0.12 Cr₹0.24 Cr₹0.15 Cr₹0.17 Cr₹0.10 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹0.09 Cr₹0.07 Cr₹0.03 Cr--
     Others ₹0.15 Cr₹0.18 Cr₹0.03 Cr₹0.14 Cr₹0.30 Cr
Operating Profit ₹15 Cr₹13 Cr₹12 Cr₹8.77 Cr₹8.45 Cr
Interest ₹5.06 Cr₹4.87 Cr₹5.61 Cr₹5.48 Cr₹4.74 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.26 Cr₹0.27 Cr₹0.20 Cr₹0.25 Cr₹0.28 Cr
     Other Interest ₹4.80 Cr₹4.60 Cr₹5.41 Cr₹5.23 Cr₹4.46 Cr
PBDT ₹10 Cr₹8.05 Cr₹5.97 Cr₹3.29 Cr₹3.71 Cr
Depreciation ₹3.22 Cr₹2.87 Cr₹2.97 Cr₹2.98 Cr₹2.52 Cr
Profit Before Taxation & Exceptional Items ₹6.97 Cr₹5.18 Cr₹3.01 Cr₹0.31 Cr₹1.19 Cr
Exceptional Income / Expenses ₹0.02 Cr₹0.00 Cr---
Profit Before Tax ₹6.99 Cr₹5.19 Cr₹3.01 Cr₹0.31 Cr₹1.19 Cr
Provision for Tax ₹2.10 Cr₹1.62 Cr₹0.76 Cr₹0.27 Cr₹0.17 Cr
     Current Income Tax ₹0.81 Cr₹1.21 Cr₹0.85 Cr-₹0.05 Cr
     Deferred Tax ₹1.23 Cr₹0.33 Cr₹-0.09 Cr₹0.25 Cr₹0.18 Cr
     Other taxes ₹0.07 Cr₹0.09 Cr-₹0.01 Cr₹-0.05 Cr
Profit After Tax ₹4.89 Cr₹3.56 Cr₹2.25 Cr₹0.04 Cr₹1.01 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹4.89 Cr₹3.56 Cr₹2.25 Cr₹0.04 Cr₹1.01 Cr
Adjustments to PAT -----
Profit Balance B/F ₹18 Cr₹14 Cr₹12 Cr₹12 Cr₹11 Cr
Appropriations ₹23 Cr₹18 Cr₹14 Cr₹12 Cr₹12 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation -----
Equity Dividend % -----
Earnings Per Share ₹9.77₹7.13₹4.50₹0.08₹2.03
Adjusted EPS ₹9.77₹7.13₹4.50₹0.08₹2.03

Compare Income Statement of peers of SAMRAT FORGINGS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SAMRAT FORGINGS ₹146.1 Cr NA NA NA Stock Analytics
BHARAT FORGE ₹55,549.4 Cr 1.3% -0.2% 45.2% Stock Analytics
CIE AUTOMOTIVE INDIA ₹18,372.5 Cr NA NA NA Stock Analytics
RAMKRISHNA FORGINGS ₹13,985.7 Cr 3.1% -12.5% 151.2% Stock Analytics
MM FORGINGS ₹2,554.6 Cr -0.3% -9.6% 3.7% Stock Analytics
LGB FORGE ₹242.0 Cr 3.6% -21.4% 12.9% Stock Analytics


SAMRAT FORGINGS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SAMRAT FORGINGS NA NA
NA
SENSEX

-2.6%

-0%

21%


You may also like the below Video Courses