SHARDA MOTOR INDUSTRIES
|
SHARDA MOTOR INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,809 Cr | ₹2,700 Cr | ₹2,255 Cr | ₹1,737 Cr | ₹863 Cr |
| Sales | ₹2,777 Cr | ₹2,668 Cr | ₹2,231 Cr | ₹1,724 Cr | ₹857 Cr |
| Job Work/ Contract Receipts | ₹5.80 Cr | ₹4.39 Cr | ₹2.29 Cr | ₹5.19 Cr | ₹1.30 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹27 Cr | ₹27 Cr | ₹22 Cr | ₹7.33 Cr | ₹4.48 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,809 Cr | ₹2,700 Cr | ₹2,255 Cr | ₹1,737 Cr | ₹863 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-15 Cr | ₹-0.42 Cr | ₹-12 Cr | ₹-7.46 Cr | ₹3.29 Cr |
| Raw Material Consumed | ₹2,158 Cr | ₹2,164 Cr | ₹1,819 Cr | ₹1,427 Cr | ₹583 Cr |
| Opening Raw Materials | ₹157 Cr | ₹89 Cr | ₹109 Cr | ₹86 Cr | ₹77 Cr |
| Purchases Raw Materials | ₹2,074 Cr | ₹2,167 Cr | ₹1,752 Cr | ₹1,416 Cr | ₹547 Cr |
| Closing Raw Materials | ₹134 Cr | ₹157 Cr | ₹89 Cr | ₹109 Cr | ₹86 Cr |
| Other Direct Purchases / Brought in cost | ₹61 Cr | ₹65 Cr | ₹47 Cr | ₹34 Cr | ₹45 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹13 Cr | ₹11 Cr | ₹8.61 Cr | ₹7.37 Cr | ₹6.77 Cr |
| Electricity & Power | ₹13 Cr | ₹11 Cr | ₹8.61 Cr | ₹7.37 Cr | ₹6.77 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹132 Cr | ₹98 Cr | ₹92 Cr | ₹82 Cr | ₹85 Cr |
| Salaries, Wages & Bonus | ₹115 Cr | ₹86 Cr | ₹81 Cr | ₹71 Cr | ₹75 Cr |
| Contributions to EPF & Pension Funds | ₹5.75 Cr | ₹4.38 Cr | ₹4.21 Cr | ₹3.95 Cr | ₹3.82 Cr |
| Workmen and Staff Welfare Expenses | ₹8.92 Cr | ₹7.07 Cr | ₹5.68 Cr | ₹4.90 Cr | ₹4.63 Cr |
| Other Employees Cost | ₹2.99 Cr | ₹1.36 Cr | ₹1.73 Cr | ₹1.48 Cr | ₹1.21 Cr |
| Other Manufacturing Expenses | ₹109 Cr | ₹103 Cr | ₹82 Cr | ₹67 Cr | ₹60 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹77 Cr | ₹60 Cr | ₹44 Cr | ₹35 Cr | ₹25 Cr |
| Repairs and Maintenance | ₹15 Cr | ₹9.51 Cr | ₹7.67 Cr | ₹5.04 Cr | ₹4.25 Cr |
| Packing Material Consumed | ₹3.69 Cr | ₹4.00 Cr | ₹3.29 Cr | ₹3.26 Cr | ₹1.66 Cr |
| Other Mfg Exp | ₹13 Cr | ₹29 Cr | ₹27 Cr | ₹24 Cr | ₹29 Cr |
| General and Administration Expenses | ₹22 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹1.64 Cr | ₹1.10 Cr | ₹1.60 Cr | ₹1.26 Cr | ₹2.36 Cr |
| Insurance | ₹2.06 Cr | ₹1.76 Cr | ₹1.59 Cr | ₹1.23 Cr | ₹0.66 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹7.29 Cr | ₹5.81 Cr | ₹4.48 Cr | ₹3.26 Cr | ₹3.56 Cr |
| Traveling and conveyance | ₹9.98 Cr | ₹6.85 Cr | ₹5.76 Cr | ₹3.97 Cr | ₹7.81 Cr |
| Other Administration | ₹1.18 Cr | ₹1.12 Cr | ₹0.96 Cr | ₹0.93 Cr | ₹1.06 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹9.26 Cr | ₹5.32 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹10 Cr | ₹8.15 Cr | ₹6.87 Cr | ₹4.97 Cr | ₹3.55 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.08 Cr | ₹2.80 Cr | ₹5.37 Cr | ₹4.29 Cr | ₹1.77 Cr |
| Miscellaneous Expenses | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹8.75 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹3.07 Cr | - | ₹0.87 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.10 Cr | ₹3.56 Cr | - | - | ₹0.10 Cr |
| Losson sale of non-trade current investments | - | - | ₹0.34 Cr | - | - |
| Other Miscellaneous Expenses | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹12 Cr | ₹8.64 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,448 Cr | ₹2,418 Cr | ₹2,028 Cr | ₹1,607 Cr | ₹767 Cr |
| Operating Profit (Excl OI) | ₹361 Cr | ₹282 Cr | ₹228 Cr | ₹129 Cr | ₹96 Cr |
| Other Income | ₹88 Cr | ₹42 Cr | ₹30 Cr | ₹21 Cr | ₹24 Cr |
| Interest Received | ₹31 Cr | ₹26 Cr | ₹13 Cr | ₹10 Cr | ₹5.45 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹27 Cr | ₹8.54 Cr | ₹9.12 Cr | ₹4.56 Cr | ₹8.87 Cr |
| Profits on sale of Investments | ₹16 Cr | - | - | - | ₹2.51 Cr |
| Provision Written Back | ₹7.73 Cr | ₹0.07 Cr | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.85 Cr | ₹0.89 Cr | - |
| Others | ₹6.56 Cr | ₹7.40 Cr | ₹6.34 Cr | ₹5.99 Cr | ₹6.91 Cr |
| Operating Profit | ₹449 Cr | ₹323 Cr | ₹257 Cr | ₹151 Cr | ₹120 Cr |
| Interest | ₹2.21 Cr | ₹1.91 Cr | ₹1.48 Cr | ₹1.43 Cr | ₹0.93 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹2.21 Cr | ₹1.91 Cr | ₹1.48 Cr | ₹1.43 Cr | ₹0.93 Cr |
| PBDT | ₹447 Cr | ₹322 Cr | ₹256 Cr | ₹149 Cr | ₹119 Cr |
| Depreciation | ₹53 Cr | ₹46 Cr | ₹41 Cr | ₹44 Cr | ₹40 Cr |
| Profit Before Taxation & Exceptional Items | ₹395 Cr | ₹275 Cr | ₹215 Cr | ₹105 Cr | ₹78 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹399 Cr | ₹278 Cr | ₹203 Cr | ₹105 Cr | ₹78 Cr |
| Provision for Tax | ₹100 Cr | ₹70 Cr | ₹54 Cr | ₹27 Cr | ₹21 Cr |
| Current Income Tax | ₹99 Cr | ₹72 Cr | ₹57 Cr | ₹31 Cr | ₹25 Cr |
| Deferred Tax | ₹1.54 Cr | ₹-1.85 Cr | ₹-1.70 Cr | ₹-3.81 Cr | ₹-3.84 Cr |
| Other taxes | ₹-0.54 Cr | ₹-0.31 Cr | ₹-1.32 Cr | - | - |
| Profit After Tax | ₹300 Cr | ₹208 Cr | ₹149 Cr | ₹79 Cr | ₹58 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | ₹-12 Cr | ₹-5.37 Cr |
| Other Consolidated Items | - | - | - | ₹-0.37 Cr | ₹-0.10 Cr |
| Consolidated Net Profit | ₹300 Cr | ₹208 Cr | ₹149 Cr | ₹66 Cr | ₹52 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹542 Cr | ₹357 Cr | ₹215 Cr | ₹148 Cr | ₹258 Cr |
| Appropriations | ₹841 Cr | ₹565 Cr | ₹364 Cr | ₹215 Cr | ₹311 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹52 Cr | ₹23 Cr | ₹7.17 Cr | - | ₹162 Cr |
| Equity Dividend % | ₹496.00 | ₹864.00 | ₹407.50 | ₹132.00 | - |
| Earnings Per Share | ₹100.77 | ₹70.07 | ₹50.19 | ₹111.46 | ₹87.94 |
| Adjusted EPS | ₹50.38 | ₹35.04 | ₹25.09 | ₹11.15 | ₹8.79 |
Compare Income Statement of peers of SHARDA MOTOR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHARDA MOTOR INDUSTRIES | ₹6,014.7 Cr | -1.2% | -6.9% | 0.4% | Stock Analytics | |
| BOSCH | ₹115,017.0 Cr | -0.5% | 0.6% | 7.1% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹112,827.0 Cr | 1.1% | -0.9% | -17.5% | Stock Analytics | |
| UNO MINDA | ₹69,196.4 Cr | -2.6% | -8.3% | 29% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹41,075.0 Cr | -1.5% | 4.9% | 23.4% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹30,069.5 Cr | 4.8% | 16.1% | -24.6% | Stock Analytics | |
SHARDA MOTOR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHARDA MOTOR INDUSTRIES | -1.2% |
-6.9% |
0.4% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses