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 | ₹2,004.6 Cr | -1.3% | -9.5% | -49.9% | Stock Analytics | |
THE GREAT EASTERN SHIPPING COMPANY | ₹13,285.9 Cr | -0.4% | -7% | -32.5% | Stock Analytics | |
SHIPPING CORPORATION OF INDIA | ₹9,805.1 Cr | -1.6% | -5.1% | -24.7% | Stock Analytics | |
SHIPPING CORPORATION OF INDIA LAND AND ASSETS | ₹2,347.6 Cr | -0.7% | -5% | -50.8% | Stock Analytics | |
DREDGING CORPORATION OF INDIA | ₹1,852.2 Cr | -2.8% | -5.7% | -44.6% | Stock Analytics | |
TRANSWORLD SHIPPING LINES | ₹569.8 Cr | -0.8% | -5.7% | -31.7% | Stock Analytics |
SEAMEC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SEAMEC | -1.3% |
-9.5% |
-49.9% |
SENSEX | -1.1% |
-3.4% |
-1.1% |
You may also like the below Video Courses