SETCO AUTOMOTIVE
|
SETCO AUTOMOTIVE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹630 Cr | ₹546 Cr | ₹435 Cr | ₹359 Cr | ₹470 Cr |
Sales | ₹630 Cr | ₹546 Cr | ₹435 Cr | ₹359 Cr | ₹470 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹630 Cr | ₹546 Cr | ₹435 Cr | ₹359 Cr | ₹470 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.53 Cr | ₹-5.40 Cr | ₹25 Cr | ₹10 Cr | ₹-6.60 Cr |
Raw Material Consumed | ₹325 Cr | ₹302 Cr | ₹227 Cr | ₹193 Cr | ₹232 Cr |
Opening Raw Materials | ₹63 Cr | ₹59 Cr | ₹65 Cr | ₹80 Cr | ₹92 Cr |
Purchases Raw Materials | ₹324 Cr | ₹305 Cr | ₹221 Cr | ₹171 Cr | ₹220 Cr |
Closing Raw Materials | ₹61 Cr | ₹62 Cr | ₹59 Cr | ₹58 Cr | ₹80 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹25 Cr | ₹20 Cr | ₹20 Cr | ₹17 Cr | ₹22 Cr |
Electricity & Power | ₹25 Cr | ₹20 Cr | ₹20 Cr | ₹17 Cr | ₹22 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹97 Cr | ₹88 Cr | ₹81 Cr | ₹74 Cr | ₹81 Cr |
Salaries, Wages & Bonus | ₹91 Cr | ₹80 Cr | ₹75 Cr | ₹68 Cr | ₹74 Cr |
Contributions to EPF & Pension Funds | ₹5.40 Cr | ₹6.33 Cr | ₹4.94 Cr | ₹4.74 Cr | ₹5.57 Cr |
Workmen and Staff Welfare Expenses | ₹1.54 Cr | ₹1.28 Cr | ₹1.72 Cr | ₹1.24 Cr | ₹2.24 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹32 Cr | ₹34 Cr | ₹29 Cr | ₹24 Cr | ₹36 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹5.70 Cr | ₹7.53 Cr | ₹6.19 Cr | ₹5.45 Cr | ₹8.74 Cr |
Repairs and Maintenance | ₹2.47 Cr | ₹2.29 Cr | ₹2.02 Cr | ₹1.67 Cr | ₹2.26 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹24 Cr | ₹24 Cr | ₹21 Cr | ₹17 Cr | ₹25 Cr |
General and Administration Expenses | ₹30 Cr | ₹28 Cr | ₹38 Cr | ₹25 Cr | ₹30 Cr |
Rent , Rates & Taxes | ₹3.62 Cr | ₹3.53 Cr | ₹3.14 Cr | ₹2.05 Cr | ₹2.90 Cr |
Insurance | ₹4.93 Cr | ₹4.73 Cr | ₹4.21 Cr | ₹4.83 Cr | ₹4.29 Cr |
Printing and stationery | ₹4.02 Cr | ₹3.94 Cr | ₹4.09 Cr | ₹3.81 Cr | ₹4.65 Cr |
Professional and legal fees | ₹7.09 Cr | ₹6.10 Cr | ₹17 Cr | ₹7.76 Cr | ₹8.37 Cr |
Traveling and conveyance | ₹6.34 Cr | ₹4.79 Cr | ₹3.52 Cr | ₹2.53 Cr | ₹5.71 Cr |
Other Administration | ₹4.38 Cr | ₹4.99 Cr | ₹5.97 Cr | ₹4.29 Cr | ₹4.34 Cr |
Selling and Distribution Expenses | ₹49 Cr | ₹37 Cr | ₹26 Cr | ₹24 Cr | ₹37 Cr |
Advertisement & Sales Promotion | ₹4.90 Cr | ₹2.90 Cr | ₹1.56 Cr | ₹3.13 Cr | ₹5.34 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹9.72 Cr | ₹12 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹11 Cr | ₹20 Cr |
Miscellaneous Expenses | ₹1.48 Cr | ₹1.21 Cr | ₹4.57 Cr | ₹1.58 Cr | ₹3.28 Cr |
Bad debts /advances written off | - | - | ₹1.99 Cr | - | ₹2.16 Cr |
Provision for doubtful debts | - | - | ₹1.67 Cr | ₹0.86 Cr | - |
Losson disposal of fixed assets(net) | - | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.48 Cr | ₹1.21 Cr | ₹0.90 Cr | ₹0.70 Cr | ₹1.12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹557 Cr | ₹505 Cr | ₹451 Cr | ₹369 Cr | ₹435 Cr |
Operating Profit (Excl OI) | ₹72 Cr | ₹40 Cr | ₹-16 Cr | ₹-10 Cr | ₹35 Cr |
Other Income | ₹2.72 Cr | ₹4.49 Cr | ₹9.90 Cr | ₹8.66 Cr | ₹5.21 Cr |
Interest Received | ₹0.10 Cr | ₹0.82 Cr | ₹0.27 Cr | ₹0.19 Cr | ₹1.28 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.12 Cr | ₹0.09 Cr | - | ₹2.37 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.92 Cr | - | - | ₹0.51 Cr |
Foreign Exchange Gains | ₹0.73 Cr | ₹0.11 Cr | ₹2.81 Cr | ₹1.57 Cr | ₹2.74 Cr |
Others | ₹1.77 Cr | ₹2.55 Cr | ₹6.83 Cr | ₹4.53 Cr | ₹0.68 Cr |
Operating Profit | ₹75 Cr | ₹45 Cr | ₹-5.96 Cr | ₹-1.41 Cr | ₹41 Cr |
Interest | ₹180 Cr | ₹155 Cr | ₹108 Cr | ₹59 Cr | ₹57 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.76 Cr | ₹1.99 Cr | ₹2.81 Cr | ₹4.82 Cr | ₹4.86 Cr |
Other Interest | ₹179 Cr | ₹153 Cr | ₹106 Cr | ₹54 Cr | ₹52 Cr |
PBDT | ₹-105 Cr | ₹-110 Cr | ₹-114 Cr | ₹-60 Cr | ₹-16 Cr |
Depreciation | ₹35 Cr | ₹38 Cr | ₹37 Cr | ₹34 Cr | ₹32 Cr |
Profit Before Taxation & Exceptional Items | ₹-139 Cr | ₹-148 Cr | ₹-152 Cr | ₹-94 Cr | ₹-49 Cr |
Exceptional Income / Expenses | ₹-2.20 Cr | ₹-13 Cr | ₹-102 Cr | ₹-33 Cr | ₹-5.45 Cr |
Profit Before Tax | ₹-141 Cr | ₹-161 Cr | ₹-254 Cr | ₹-127 Cr | ₹-54 Cr |
Provision for Tax | ₹-6.23 Cr | ₹31 Cr | ₹3.36 Cr | ₹-3.79 Cr | ₹-4.50 Cr |
Current Income Tax | - | ₹0.00 Cr | - | - | - |
Deferred Tax | ₹-6.23 Cr | ₹21 Cr | ₹-3.10 Cr | ₹-4.30 Cr | ₹-5.95 Cr |
Other taxes | - | ₹10 Cr | ₹6.46 Cr | ₹0.51 Cr | ₹1.45 Cr |
Profit After Tax | ₹-135 Cr | ₹-192 Cr | ₹-257 Cr | ₹-123 Cr | ₹-50 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹22 Cr | ₹40 Cr | ₹33 Cr | ₹3.22 Cr | ₹4.99 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹-0.14 Cr | ₹-0.81 Cr | - | - | - |
Consolidated Net Profit | ₹-113 Cr | ₹-153 Cr | ₹-224 Cr | ₹-120 Cr | ₹-45 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-471 Cr | ₹-318 Cr | ₹-75 Cr | ₹56 Cr | ₹115 Cr |
Appropriations | ₹-584 Cr | ₹-471 Cr | ₹-300 Cr | ₹-64 Cr | ₹71 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.08 Cr | ₹-0.07 Cr | ₹18 Cr | ₹11 Cr | ₹15 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-8.43 | ₹-11.46 | ₹-16.77 | ₹-8.98 | ₹-3.33 |
Adjusted EPS | ₹-8.43 | ₹-11.46 | ₹-16.77 | ₹-8.98 | ₹-3.33 |
Compare Income Statement of peers of SETCO AUTOMOTIVE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SETCO AUTOMOTIVE | ₹239.1 Cr | -0.7% | -8.8% | 40.8% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹99,387.7 Cr | 6.7% | 9.5% | 8.6% | Stock Analytics | |
BOSCH | ₹88,356.6 Cr | 1.5% | 7.1% | 1.5% | Stock Analytics | |
UNO MINDA | ₹52,943.6 Cr | 5.1% | 6.9% | 26.2% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹31,552.2 Cr | 2.2% | 12.8% | -16.3% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹28,982.2 Cr | 10.1% | 8.8% | 4.1% | Stock Analytics |
SETCO AUTOMOTIVE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SETCO AUTOMOTIVE | -0.7% |
-8.8% |
40.8% |
SENSEX | 0.1% |
4.9% |
7.7% |
You may also like the below Video Courses