SEAMEC
|
SEAMEC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹652 Cr | ₹729 Cr | ₹437 Cr | ₹350 Cr | ₹257 Cr |
| Income from ship building & Repairs | - | - | - | - | - |
| Charter Income | ₹645 Cr | ₹713 Cr | ₹432 Cr | ₹349 Cr | ₹256 Cr |
| Freight and Demurrage | - | - | - | - | - |
| Other Operational Income | ₹6.96 Cr | ₹16 Cr | ₹5.58 Cr | ₹0.52 Cr | ₹0.73 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹652 Cr | ₹729 Cr | ₹437 Cr | ₹350 Cr | ₹257 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹53 Cr | ₹61 Cr | ₹42 Cr | ₹18 Cr | ₹29 Cr |
| Electricity & Power | ₹0.16 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr |
| Oil, Fuel & Natural gas | ₹52 Cr | ₹61 Cr | ₹42 Cr | ₹17 Cr | ₹29 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹98 Cr | ₹92 Cr | ₹76 Cr | ₹60 Cr | ₹53 Cr |
| Salaries, Wages & Bonus | ₹96 Cr | ₹89 Cr | ₹74 Cr | ₹59 Cr | ₹52 Cr |
| Contributions to EPF & Pension Funds | ₹2.06 Cr | ₹1.46 Cr | ₹1.21 Cr | ₹1.38 Cr | ₹0.84 Cr |
| Workmen and Staff Welfare Expenses | ₹0.20 Cr | ₹1.65 Cr | ₹0.48 Cr | ₹0.10 Cr | ₹0.02 Cr |
| Other Employees Cost | - | - | - | - | - |
| Operating Expenses | ₹218 Cr | ₹263 Cr | ₹149 Cr | ₹102 Cr | ₹87 Cr |
| Stevedoring,Despatch and Cargo expenses | ₹0.98 Cr | ₹0.70 Cr | ₹0.13 Cr | ₹0.20 Cr | ₹0.29 Cr |
| Port,Light and canal Dues | ₹4.93 Cr | ₹5.19 Cr | ₹3.82 Cr | ₹3.22 Cr | ₹2.74 Cr |
| Sub-contracted / Out sourced services | ₹97 Cr | ₹123 Cr | ₹70 Cr | ₹50 Cr | ₹46 Cr |
| Repairs and Maintenance | ₹14 Cr | ₹16 Cr | ₹7.64 Cr | ₹3.28 Cr | ₹3.65 Cr |
| Stores,spare parts and tools consumed | ₹53 Cr | ₹58 Cr | ₹31 Cr | ₹23 Cr | ₹17 Cr |
| Other Operating Expenses | ₹48 Cr | ₹59 Cr | ₹37 Cr | ₹22 Cr | ₹17 Cr |
| General and Administration Expenses | ₹63 Cr | ₹65 Cr | ₹39 Cr | ₹25 Cr | ₹16 Cr |
| Rent , Rates & Taxes | ₹2.68 Cr | ₹2.18 Cr | ₹1.27 Cr | ₹0.55 Cr | ₹0.48 Cr |
| Insurance | ₹5.19 Cr | ₹5.23 Cr | ₹4.24 Cr | ₹4.08 Cr | ₹2.48 Cr |
| Printing and stationery | ₹0.17 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.07 Cr |
| Professional and legal fees | ₹8.88 Cr | ₹11 Cr | ₹9.65 Cr | ₹8.89 Cr | ₹8.14 Cr |
| Other General & administrative Expenses | ₹46 Cr | ₹46 Cr | ₹24 Cr | ₹11 Cr | ₹4.90 Cr |
| Selling and Distribution Expenses | ₹1.41 Cr | ₹0.73 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.72 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Brokerage & Commissions | ₹1.41 Cr | ₹0.73 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.72 Cr |
| Freight Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.33 Cr | ₹5.05 Cr | ₹4.33 Cr | ₹15 Cr | ₹3.58 Cr |
| Bad debts /advances written off | - | - | ₹0.27 Cr | ₹8.49 Cr | - |
| Provision for doubtful debts | ₹2.53 Cr | ₹2.40 Cr | ₹1.00 Cr | ₹4.28 Cr | ₹2.22 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.01 Cr |
| Losson foreign exchange fluctuations | ₹0.02 Cr | ₹1.32 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.78 Cr | ₹1.33 Cr | ₹3.06 Cr | ₹2.03 Cr | ₹1.35 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹438 Cr | ₹486 Cr | ₹310 Cr | ₹220 Cr | ₹189 Cr |
| Operating Profit (Excl OI) | ₹214 Cr | ₹243 Cr | ₹127 Cr | ₹130 Cr | ₹68 Cr |
| Other Income | ₹30 Cr | ₹29 Cr | ₹20 Cr | ₹46 Cr | ₹39 Cr |
| Interest Received | ₹14 Cr | ₹9.44 Cr | ₹7.52 Cr | ₹10 Cr | ₹13 Cr |
| Dividend Received | ₹0.43 Cr | ₹0.13 Cr | ₹0.14 Cr | - | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | - | ₹2.94 Cr | ₹7.00 Cr | - |
| Profits on sale of Investments | ₹7.54 Cr | ₹1.91 Cr | ₹1.54 Cr | ₹0.05 Cr | - |
| Foreign Exchange Gains | ₹5.49 Cr | - | ₹3.14 Cr | ₹5.55 Cr | ₹3.47 Cr |
| Provision Written Back | - | ₹5.53 Cr | ₹0.28 Cr | ₹12 Cr | ₹2.81 Cr |
| Others | ₹2.52 Cr | ₹12 Cr | ₹4.42 Cr | ₹11 Cr | ₹19 Cr |
| Operating Profit | ₹245 Cr | ₹272 Cr | ₹147 Cr | ₹176 Cr | ₹107 Cr |
| Interest | ₹16 Cr | ₹17 Cr | ₹7.19 Cr | ₹7.13 Cr | ₹5.72 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹15 Cr | ₹6.38 Cr | ₹5.56 Cr | ₹4.19 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.52 Cr | ₹0.76 Cr | ₹0.40 Cr | ₹0.70 Cr | ₹0.87 Cr |
| Other Interest | ₹1.69 Cr | ₹0.80 Cr | ₹0.42 Cr | ₹0.87 Cr | ₹0.66 Cr |
| PBDT | ₹229 Cr | ₹255 Cr | ₹140 Cr | ₹169 Cr | ₹101 Cr |
| Depreciation | ₹131 Cr | ₹135 Cr | ₹112 Cr | ₹84 Cr | ₹57 Cr |
| Profit Before Taxation & Exceptional Items | ₹98 Cr | ₹120 Cr | ₹28 Cr | ₹85 Cr | ₹44 Cr |
| Exceptional Income / Expenses | ₹8.84 Cr | - | - | - | ₹62 Cr |
| Profit Before Tax | ₹107 Cr | ₹120 Cr | ₹28 Cr | ₹85 Cr | ₹106 Cr |
| Provision for Tax | ₹19 Cr | ₹-0.62 Cr | ₹-5.96 Cr | ₹1.09 Cr | ₹7.46 Cr |
| Current Income Tax | ₹18 Cr | ₹0.68 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹4.51 Cr |
| Deferred Tax | ₹0.59 Cr | ₹-2.77 Cr | ₹-5.93 Cr | ₹0.98 Cr | ₹2.81 Cr |
| Other taxes | ₹0.02 Cr | ₹1.47 Cr | ₹-0.13 Cr | ₹0.03 Cr | ₹0.15 Cr |
| Profit After Tax | ₹88 Cr | ₹121 Cr | ₹34 Cr | ₹84 Cr | ₹99 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.71 Cr | ₹-0.95 Cr | ₹-0.56 Cr | ₹-0.50 Cr | ₹-0.22 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹90 Cr | ₹120 Cr | ₹33 Cr | ₹83 Cr | ₹99 Cr |
| Adjustments to PAT | ₹0.00 Cr | - | - | - | - |
| Profit Balance B/F | ₹654 Cr | ₹554 Cr | ₹538 Cr | ₹481 Cr | ₹397 Cr |
| Appropriations | ₹744 Cr | ₹674 Cr | ₹571 Cr | ₹564 Cr | ₹495 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹744 Cr | ₹674 Cr | ₹571 Cr | ₹564 Cr | ₹495 Cr |
| Equity Dividend % | - | ₹10.00 | - | - | ₹10.00 |
| Earnings Per Share | ₹35.25 | ₹47.08 | ₹12.98 | ₹32.73 | ₹38.77 |
| Adjusted EPS | ₹35.25 | ₹47.08 | ₹12.98 | ₹32.73 | ₹38.77 |
Compare Income Statement of peers of SEAMEC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SEAMEC | ₹2,152.5 Cr | -3.9% | -5.5% | -37.5% | Stock Analytics | |
| THE GREAT EASTERN SHIPPING COMPANY | ₹14,968.4 Cr | -3.2% | -1.1% | -18.2% | Stock Analytics | |
| SHIPPING CORPORATION OF INDIA | ₹12,141.0 Cr | -1.3% | 16.3% | 15.6% | Stock Analytics | |
| DREDGING CORPORATION OF INDIA | ₹2,444.8 Cr | 20.1% | 38.6% | -9.8% | Stock Analytics | |
| SHIPPING CORPORATION OF INDIA LAND AND ASSETS | ₹2,254.0 Cr | -4.4% | -3.8% | -20.6% | Stock Analytics | |
| TRANSWORLD SHIPPING LINES | ₹534.6 Cr | -2.1% | -2.6% | -34.9% | Stock Analytics | |
SEAMEC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SEAMEC | -3.9% |
-5.5% |
-37.5% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses