Home > Income Statement > SHARDA MOTOR INDUSTRIES

SHARDA MOTOR INDUSTRIES
Income Statement

COMMUNITY POLL
for SHARDA MOTOR INDUSTRIES
Please provide your vote to see the results

SHARDA MOTOR INDUSTRIES Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹2,700 Cr₹2,255 Cr₹1,737 Cr₹863 Cr₹1,140 Cr
     Sales ₹2,668 Cr₹2,231 Cr₹1,724 Cr₹857 Cr₹1,132 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹4.39 Cr₹2.29 Cr₹5.19 Cr₹1.30 Cr₹0.63 Cr
     Revenue from property development -----
     Other Operational Income ₹27 Cr₹22 Cr₹7.33 Cr₹4.48 Cr₹7.11 Cr
Less: Excise Duty -----
Net Sales ₹2,700 Cr₹2,255 Cr₹1,737 Cr₹863 Cr₹1,140 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.42 Cr₹-12 Cr₹-7.46 Cr₹3.29 Cr₹-3.26 Cr
Raw Material Consumed ₹2,164 Cr₹1,819 Cr₹1,427 Cr₹583 Cr₹780 Cr
     Opening Raw Materials ₹89 Cr₹109 Cr₹86 Cr₹77 Cr₹62 Cr
     Purchases Raw Materials ₹2,167 Cr₹1,752 Cr₹1,416 Cr₹547 Cr₹724 Cr
     Closing Raw Materials ₹157 Cr₹89 Cr₹109 Cr₹86 Cr₹77 Cr
     Other Direct Purchases / Brought in cost ₹65 Cr₹47 Cr₹34 Cr₹45 Cr₹70 Cr
     Other raw material cost -----
Power & Fuel Cost ₹11 Cr₹8.61 Cr₹7.37 Cr₹6.77 Cr₹11 Cr
     Electricity & Power ₹11 Cr₹8.61 Cr₹7.37 Cr₹6.77 Cr₹11 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹98 Cr₹92 Cr₹82 Cr₹85 Cr₹86 Cr
     Salaries, Wages & Bonus ₹86 Cr₹81 Cr₹71 Cr₹75 Cr₹75 Cr
     Contributions to EPF & Pension Funds ₹4.38 Cr₹4.21 Cr₹3.95 Cr₹3.82 Cr₹4.08 Cr
     Workmen and Staff Welfare Expenses ₹7.07 Cr₹5.68 Cr₹4.90 Cr₹4.63 Cr₹5.40 Cr
     Other Employees Cost ₹1.36 Cr₹1.73 Cr₹1.48 Cr₹1.21 Cr₹1.19 Cr
Other Manufacturing Expenses ₹96 Cr₹79 Cr₹64 Cr₹58 Cr₹82 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹60 Cr₹44 Cr₹35 Cr₹25 Cr₹48 Cr
     Repairs and Maintenance ₹9.51 Cr₹7.67 Cr₹5.04 Cr₹4.25 Cr₹6.57 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹27 Cr₹27 Cr₹24 Cr₹29 Cr₹27 Cr
General and Administration Expenses ₹21 Cr₹18 Cr₹14 Cr₹17 Cr₹22 Cr
     Rent , Rates & Taxes ₹1.10 Cr₹1.60 Cr₹1.26 Cr₹2.36 Cr₹3.50 Cr
     Insurance ₹1.76 Cr₹1.59 Cr₹1.23 Cr₹0.66 Cr₹0.66 Cr
     Printing and stationery -----
     Professional and legal fees ₹5.81 Cr₹4.48 Cr₹3.26 Cr₹3.56 Cr₹6.21 Cr
     Traveling and conveyance ₹6.85 Cr₹5.76 Cr₹3.97 Cr₹7.81 Cr₹8.04 Cr
     Other Administration ₹12 Cr₹10 Cr₹8.17 Cr₹11 Cr₹11 Cr
Selling and Distribution Expenses ₹15 Cr₹12 Cr₹9.26 Cr₹5.32 Cr₹8.06 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹8.15 Cr₹6.87 Cr₹4.97 Cr₹3.55 Cr₹6.20 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹6.42 Cr₹5.37 Cr₹4.29 Cr₹1.77 Cr₹1.85 Cr
Miscellaneous Expenses ₹17 Cr₹12 Cr₹12 Cr₹8.75 Cr₹9.03 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹0.25 Cr₹0.87 Cr---
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ₹3.56 Cr--₹0.10 Cr₹0.13 Cr
     Losson sale of non-trade current investments -₹0.34 Cr---
     Other Miscellaneous Expenses ₹13 Cr₹11 Cr₹12 Cr₹8.64 Cr₹8.90 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹2,422 Cr₹2,028 Cr₹1,607 Cr₹767 Cr₹995 Cr
Operating Profit (Excl OI) ₹278 Cr₹228 Cr₹129 Cr₹96 Cr₹145 Cr
Other Income ₹46 Cr₹30 Cr₹21 Cr₹24 Cr₹21 Cr
     Interest Received ₹26 Cr₹13 Cr₹10 Cr₹5.45 Cr₹4.80 Cr
     Dividend Received ---₹2.51 Cr₹4.14 Cr
     Profit on sale of Fixed Assets ₹8.54 Cr₹9.12 Cr₹4.56 Cr₹8.87 Cr₹2.63 Cr
     Profits on sale of Investments -----
     Provision Written Back ₹3.94 Cr----
     Foreign Exchange Gains -₹0.85 Cr₹0.89 Cr--
     Others ₹7.40 Cr₹6.34 Cr₹5.99 Cr₹6.91 Cr₹9.47 Cr
Operating Profit ₹323 Cr₹257 Cr₹151 Cr₹120 Cr₹166 Cr
Interest ₹1.91 Cr₹1.48 Cr₹1.43 Cr₹0.93 Cr₹0.05 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹1.91 Cr₹1.48 Cr₹1.43 Cr₹0.93 Cr₹0.05 Cr
PBDT ₹322 Cr₹256 Cr₹149 Cr₹119 Cr₹166 Cr
Depreciation ₹46 Cr₹41 Cr₹44 Cr₹40 Cr₹41 Cr
Profit Before Taxation & Exceptional Items ₹275 Cr₹215 Cr₹105 Cr₹78 Cr₹125 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹278 Cr₹203 Cr₹105 Cr₹78 Cr₹125 Cr
Provision for Tax ₹70 Cr₹54 Cr₹27 Cr₹21 Cr₹38 Cr
     Current Income Tax ₹72 Cr₹57 Cr₹31 Cr₹25 Cr₹41 Cr
     Deferred Tax ₹-1.85 Cr₹-1.70 Cr₹-3.81 Cr₹-3.84 Cr₹-1.79 Cr
     Other taxes ₹-0.31 Cr₹-1.32 Cr--₹-0.41 Cr
Profit After Tax ₹208 Cr₹149 Cr₹79 Cr₹58 Cr₹87 Cr
Extra items --₹-0.37 Cr₹-0.10 Cr₹-0.07 Cr
Minority Interest -----
Share of Associate --₹-12 Cr₹-5.37 Cr₹7.74 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹208 Cr₹149 Cr₹66 Cr₹52 Cr₹95 Cr
Adjustments to PAT -----
Profit Balance B/F ₹357 Cr₹215 Cr₹148 Cr₹258 Cr₹168 Cr
Appropriations ₹565 Cr₹364 Cr₹215 Cr₹311 Cr₹263 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹23 Cr₹7.17 Cr-₹162 Cr₹4.48 Cr
Equity Dividend % -₹407.50₹132.00--
Earnings Per Share ₹70.07₹50.19₹112.08₹88.10₹159.18
Adjusted EPS ₹70.07₹50.19₹22.42₹17.62₹31.84

Compare Income Statement of peers of SHARDA MOTOR INDUSTRIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHARDA MOTOR INDUSTRIES ₹4,419.2 Cr 12.5% -7.4% 116.6% Stock Analytics
SAMVARDHANA MOTHERSON INTERNATIONAL ₹85,925.0 Cr 5.4% 1.4% 77.3% Stock Analytics
BOSCH ₹85,136.9 Cr 2.9% 8.5% 63.9% Stock Analytics
UNO MINDA ₹41,420.9 Cr 6.5% 2.9% 43.8% Stock Analytics
SONA BLW PRECISION FORGINGS ₹39,095.5 Cr 7.1% 7.8% 69.2% Stock Analytics
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA ₹26,376.7 Cr -5% 4.8% 52.3% Stock Analytics


SHARDA MOTOR INDUSTRIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHARDA MOTOR INDUSTRIES

12.5%

-7.4%

116.6%

SENSEX

1.3%

2.6%

24%


You may also like the below Video Courses