SARDA ENERGY & MINERALS
|
SARDA ENERGY & MINERALS Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,914 Cr | ₹2,199 Cr | ₹2,000 Cr | ₹2,324 Cr | ₹221,659 Cr |
Sales | ₹3,588 Cr | ₹2,104 Cr | ₹1,881 Cr | ₹2,176 Cr | ₹210,465 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹326 Cr | ₹95 Cr | ₹119 Cr | ₹148 Cr | ₹11,194 Cr |
Less: Excise Duty | - | - | - | - | ₹4,289 Cr |
Net Sales | ₹3,914 Cr | ₹2,199 Cr | ₹2,000 Cr | ₹2,324 Cr | ₹217,370 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-66 Cr | ₹-0.39 Cr | ₹6.51 Cr | ₹-38 Cr | ₹-559 Cr |
Raw Material Consumed | ₹2,152 Cr | ₹1,347 Cr | ₹1,286 Cr | ₹1,532 Cr | ₹147,173 Cr |
Opening Raw Materials | ₹348 Cr | ₹278 Cr | ₹212 Cr | ₹227 Cr | ₹15,774 Cr |
Purchases Raw Materials | ₹1,978 Cr | ₹1,396 Cr | ₹1,299 Cr | ₹1,416 Cr | ₹138,388 Cr |
Closing Raw Materials | ₹300 Cr | ₹348 Cr | ₹278 Cr | ₹212 Cr | ₹22,653 Cr |
Other Direct Purchases / Brought in cost | ₹127 Cr | ₹21 Cr | ₹53 Cr | ₹101 Cr | ₹15,663 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹14 Cr | ₹8.17 Cr | ₹8.54 Cr | ₹8.15 Cr | ₹1,196 Cr |
Electricity & Power | ₹14 Cr | ₹8.17 Cr | ₹8.54 Cr | ₹8.15 Cr | ₹1,196 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹113 Cr | ₹89 Cr | ₹88 Cr | ₹87 Cr | ₹7,712 Cr |
Salaries, Wages & Bonus | ₹102 Cr | ₹80 Cr | ₹78 Cr | ₹79 Cr | ₹7,002 Cr |
Contributions to EPF & Pension Funds | ₹5.33 Cr | ₹4.57 Cr | ₹4.69 Cr | ₹4.00 Cr | ₹369 Cr |
Workmen and Staff Welfare Expenses | ₹3.58 Cr | ₹2.44 Cr | ₹3.02 Cr | ₹2.16 Cr | ₹194 Cr |
Other Employees Cost | ₹1.99 Cr | ₹1.62 Cr | ₹1.65 Cr | ₹1.70 Cr | ₹148 Cr |
Other Manufacturing Expenses | ₹154 Cr | ₹120 Cr | ₹117 Cr | ₹117 Cr | ₹9,836 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹30 Cr | ₹26 Cr | ₹26 Cr | ₹23 Cr | ₹2,201 Cr |
Repairs and Maintenance | ₹27 Cr | ₹23 Cr | ₹20 Cr | ₹22 Cr | ₹1,690 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹97 Cr | ₹72 Cr | ₹71 Cr | ₹71 Cr | ₹5,945 Cr |
General and Administration Expenses | ₹97 Cr | ₹70 Cr | ₹57 Cr | ₹58 Cr | ₹5,670 Cr |
Rent , Rates & Taxes | ₹21 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹1,962 Cr |
Insurance | ₹7.38 Cr | ₹5.32 Cr | ₹4.50 Cr | ₹3.57 Cr | ₹374 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹8.95 Cr | ₹6.28 Cr | ₹7.87 Cr | ₹13 Cr | ₹918 Cr |
Traveling and conveyance | ₹6.17 Cr | ₹4.26 Cr | ₹5.68 Cr | ₹6.23 Cr | ₹620 Cr |
Other Administration | ₹59 Cr | ₹40 Cr | ₹27 Cr | ₹22 Cr | ₹2,417 Cr |
Selling and Distribution Expenses | ₹111 Cr | ₹59 Cr | ₹65 Cr | ₹68 Cr | ₹6,367 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹5.27 Cr | ₹3.88 Cr | ₹4.40 Cr | ₹4.16 Cr | ₹435 Cr |
Freight and Forwarding | ₹60 Cr | ₹21 Cr | ₹22 Cr | ₹26 Cr | ₹2,369 Cr |
Handling and Clearing Charges | ₹43 Cr | ₹33 Cr | ₹35 Cr | ₹36 Cr | ₹2,852 Cr |
Other Selling Expenses | ₹1.70 Cr | ₹1.11 Cr | ₹2.90 Cr | ₹2.14 Cr | ₹711 Cr |
Miscellaneous Expenses | ₹13 Cr | - | ₹60 Cr | ₹35 Cr | - |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹17 Cr | ₹10 Cr | - |
Losson sale of non-trade current investments | - | - | ₹43 Cr | ₹25 Cr | - |
Other Miscellaneous Expenses | ₹13 Cr | - | - | - | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,588 Cr | ₹1,693 Cr | ₹1,687 Cr | ₹1,866 Cr | ₹177,394 Cr |
Operating Profit (Excl OI) | ₹1,326 Cr | ₹505 Cr | ₹313 Cr | ₹458 Cr | ₹39,976 Cr |
Other Income | ₹79 Cr | ₹159 Cr | ₹26 Cr | ₹41 Cr | ₹7,219 Cr |
Interest Received | ₹42 Cr | ₹31 Cr | ₹21 Cr | ₹32 Cr | ₹2,291 Cr |
Dividend Received | ₹2.21 Cr | ₹1.64 Cr | ₹1.40 Cr | ₹1.28 Cr | ₹279 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹5.47 Cr | ₹15 Cr | - | ₹3.43 Cr | ₹223 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹16 Cr | ₹14 Cr | - | - | ₹186 Cr |
Others | ₹14 Cr | ₹96 Cr | ₹3.89 Cr | ₹4.42 Cr | ₹4,241 Cr |
Operating Profit | ₹1,406 Cr | ₹664 Cr | ₹339 Cr | ₹499 Cr | ₹47,195 Cr |
Interest | ₹147 Cr | ₹79 Cr | ₹82 Cr | ₹99 Cr | ₹9,668 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹8.41 Cr | ₹7.55 Cr | ₹9.94 Cr | ₹1,320 Cr |
Other Interest | ₹134 Cr | ₹71 Cr | ₹75 Cr | ₹89 Cr | ₹8,349 Cr |
PBDT | ₹1,259 Cr | ₹585 Cr | ₹257 Cr | ₹400 Cr | ₹37,527 Cr |
Depreciation | ₹143 Cr | ₹75 Cr | ₹78 Cr | ₹76 Cr | ₹7,318 Cr |
Profit Before Taxation & Exceptional Items | ₹1,115 Cr | ₹510 Cr | ₹179 Cr | ₹324 Cr | ₹30,209 Cr |
Exceptional Income / Expenses | ₹-7.36 Cr | ₹-15 Cr | - | - | ₹-780 Cr |
Profit Before Tax | ₹1,108 Cr | ₹495 Cr | ₹179 Cr | ₹324 Cr | ₹29,429 Cr |
Provision for Tax | ₹300 Cr | ₹115 Cr | ₹43 Cr | ₹117 Cr | ₹8,952 Cr |
Current Income Tax | ₹261 Cr | ₹89 Cr | ₹53 Cr | ₹113 Cr | ₹7,250 Cr |
Deferred Tax | ₹39 Cr | ₹25 Cr | ₹-9.51 Cr | ₹5.81 Cr | ₹1,702 Cr |
Other taxes | - | ₹0.03 Cr | - | ₹-2.34 Cr | - |
Profit After Tax | ₹808 Cr | ₹380 Cr | ₹136 Cr | ₹207 Cr | ₹20,477 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.54 Cr | ₹-1.53 Cr | ₹-2.11 Cr | ₹-3.95 Cr | ₹-272 Cr |
Share of Associate | ₹-1.53 Cr | ₹-3.96 Cr | ₹-7.09 Cr | ₹-0.06 Cr | ₹44 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹804 Cr | ₹375 Cr | ₹126 Cr | ₹203 Cr | ₹20,249 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,810 Cr | ₹1,456 Cr | ₹1,346 Cr | ₹1,168 Cr | ₹94,782 Cr |
Appropriations | ₹2,614 Cr | ₹1,830 Cr | ₹1,473 Cr | ₹1,372 Cr | ₹115,031 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹27 Cr | ₹20 Cr | ₹17 Cr | ₹41 Cr | ₹-1,817 Cr |
Equity Dividend % | ₹75.00 | ₹75.00 | ₹50.00 | ₹50.00 | ₹50.00 |
Earnings Per Share | ₹223.07 | ₹103.99 | ₹35.05 | ₹56.36 | ₹56.17 |
Adjusted EPS | ₹22.31 | ₹10.40 | ₹3.50 | ₹5.64 | ₹5.62 |
Compare Income Statement of peers of SARDA ENERGY & MINERALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SARDA ENERGY & MINERALS | ₹7,902.6 Cr | 6.6% | -1.7% | 106.7% | Stock Analytics | |
JSW STEEL | ₹208,182.0 Cr | 2.5% | 0.1% | 24.2% | Stock Analytics | |
TATA STEEL | ₹201,108.0 Cr | 2.5% | 4.7% | 44.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹62,887.2 Cr | 6.6% | 2% | 49.4% | Stock Analytics | |
JINDAL STAINLESS | ₹59,670.2 Cr | 6.6% | 10.6% | 138.1% | Stock Analytics | |
APL APOLLO TUBES | ₹43,503.4 Cr | -3.6% | 2.8% | 26.5% | Stock Analytics |
SARDA ENERGY & MINERALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SARDA ENERGY & MINERALS | 6.6% |
-1.7% |
106.7% |
SENSEX | 0.5% |
1.4% |
23.5% |
You may also like the below Video Courses