SHERVANI INDUSTRIAL SYNDICATE
|
SHERVANI INDUSTRIAL SYNDICATE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹48 Cr | ₹143 Cr | ₹27 Cr | ₹8.86 Cr | ₹32 Cr |
| Revenue from property development | ₹44 Cr | ₹123 Cr | ₹22 Cr | ₹4.30 Cr | ₹28 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹4.37 Cr | ₹20 Cr | ₹5.16 Cr | ₹4.56 Cr | ₹4.37 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹48 Cr | ₹143 Cr | ₹27 Cr | ₹8.86 Cr | ₹32 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.39 Cr | ₹52 Cr | ₹-27 Cr | ₹-26 Cr | ₹-11 Cr |
| Cost of Construction and Development | ₹36 Cr | ₹34 Cr | ₹39 Cr | ₹29 Cr | ₹28 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹36 Cr | ₹34 Cr | ₹39 Cr | ₹29 Cr | ₹28 Cr |
| Power & Fuel Cost | ₹1.42 Cr | ₹1.72 Cr | ₹1.97 Cr | ₹1.87 Cr | ₹1.68 Cr |
| Electricity & Power | ₹1.42 Cr | ₹1.72 Cr | ₹1.97 Cr | ₹1.87 Cr | ₹1.68 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.34 Cr | ₹5.58 Cr | ₹4.33 Cr | ₹3.24 Cr | ₹3.11 Cr |
| Salaries, Wages & Bonus | ₹4.13 Cr | ₹5.24 Cr | ₹4.08 Cr | ₹2.99 Cr | ₹2.92 Cr |
| Contributions to EPF & Pension Funds | ₹0.13 Cr | ₹0.26 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Other Employees Cost | - | - | - | - | - |
| Operating Expenses | ₹1.59 Cr | ₹16 Cr | ₹0.66 Cr | ₹0.66 Cr | ₹1.49 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.17 Cr | ₹0.28 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.16 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | ₹1.42 Cr | ₹16 Cr | ₹0.52 Cr | ₹0.53 Cr | ₹1.33 Cr |
| General and Administration Expenses | ₹0.57 Cr | ₹0.73 Cr | ₹1.55 Cr | ₹1.67 Cr | ₹1.15 Cr |
| Rent , Rates & Taxes | ₹0.06 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.14 Cr |
| Insurance | ₹0.09 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.34 Cr | ₹0.41 Cr | ₹0.58 Cr | ₹0.56 Cr | ₹0.80 Cr |
| Other Administration | ₹0.08 Cr | ₹0.07 Cr | ₹0.71 Cr | ₹0.88 Cr | ₹0.14 Cr |
| Selling and Distribution Expenses | ₹0.96 Cr | ₹0.72 Cr | ₹0.90 Cr | ₹0.20 Cr | ₹0.78 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.96 Cr | ₹0.72 Cr | ₹0.90 Cr | ₹0.20 Cr | ₹0.78 Cr |
| Miscellaneous Expenses | ₹2.20 Cr | ₹2.18 Cr | ₹1.13 Cr | ₹1.45 Cr | ₹2.16 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.07 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.00 Cr |
| Other Miscellaneous Expenses | ₹2.20 Cr | ₹2.18 Cr | ₹1.13 Cr | ₹1.45 Cr | ₹2.09 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹46 Cr | ₹113 Cr | ₹23 Cr | ₹12 Cr | ₹27 Cr |
| Operating Profit (Excl OI) | ₹2.40 Cr | ₹30 Cr | ₹3.64 Cr | ₹-2.74 Cr | ₹4.98 Cr |
| Other Income | ₹4.78 Cr | ₹4.02 Cr | ₹1.40 Cr | ₹1.07 Cr | ₹1.87 Cr |
| Interest Received | ₹1.67 Cr | ₹1.06 Cr | ₹0.77 Cr | ₹0.67 Cr | ₹1.12 Cr |
| Dividend Received | - | ₹0.41 Cr | ₹0.34 Cr | - | - |
| Profit on sale of Fixed Assets | - | ₹0.18 Cr | - | - | - |
| Profits on sale of Investments | ₹2.28 Cr | ₹2.05 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.24 Cr |
| Provision Written Back | ₹0.44 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.16 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.39 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.34 Cr | ₹0.35 Cr |
| Operating Profit | ₹7.19 Cr | ₹34 Cr | ₹5.04 Cr | ₹-1.68 Cr | ₹6.85 Cr |
| Interest | ₹0.36 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.27 Cr | ₹0.40 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.58 Cr | ₹0.62 Cr | ₹0.19 Cr | ₹0.27 Cr | ₹0.40 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹-3.22 Cr | ₹-0.47 Cr | - | - | - |
| PBDT | ₹6.82 Cr | ₹34 Cr | ₹4.85 Cr | ₹-1.94 Cr | ₹6.45 Cr |
| Depreciation | ₹1.51 Cr | ₹0.98 Cr | ₹0.93 Cr | ₹0.89 Cr | ₹0.75 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.31 Cr | ₹33 Cr | ₹3.92 Cr | ₹-2.83 Cr | ₹5.71 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-0.55 Cr |
| Profit Before Tax | ₹4.84 Cr | ₹34 Cr | ₹24 Cr | ₹-2.96 Cr | ₹4.57 Cr |
| Provision for Tax | ₹1.01 Cr | ₹2.89 Cr | ₹0.80 Cr | ₹-0.18 Cr | ₹-2.09 Cr |
| Current Income Tax | ₹6.20 Cr | ₹5.73 Cr | ₹1.85 Cr | ₹0.02 Cr | ₹0.95 Cr |
| Deferred Tax | ₹0.05 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.07 Cr | ₹-0.11 Cr |
| Other taxes | ₹-5.24 Cr | ₹-3.01 Cr | ₹-1.21 Cr | ₹-0.27 Cr | ₹-2.94 Cr |
| Profit After Tax | ₹3.83 Cr | ₹31 Cr | ₹24 Cr | ₹-2.77 Cr | ₹6.66 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹3.83 Cr | ₹31 Cr | ₹24 Cr | ₹-2.77 Cr | ₹6.66 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹85 Cr | ₹56 Cr | ₹33 Cr | ₹37 Cr | ₹31 Cr |
| Appropriations | ₹89 Cr | ₹87 Cr | ₹57 Cr | ₹34 Cr | ₹37 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹89 Cr | ₹87 Cr | ₹57 Cr | ₹34 Cr | ₹37 Cr |
| Equity Dividend % | ₹30.00 | ₹200.00 | ₹25.00 | ₹20.00 | ₹25.00 |
| Earnings Per Share | ₹14.87 | ₹119.89 | ₹87.50 | ₹-10.27 | ₹24.67 |
| Adjusted EPS | ₹14.87 | ₹119.89 | ₹87.50 | ₹-10.27 | ₹24.67 |
Compare Income Statement of peers of SHERVANI INDUSTRIAL SYNDICATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHERVANI INDUSTRIAL SYNDICATE | ₹104.3 Cr | -0% | 8.8% | -21% | Stock Analytics | |
| DLF | ₹145,697.0 Cr | -8.3% | -15.2% | -19.3% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹89,878.7 Cr | -13.8% | -16.9% | -21.5% | Stock Analytics | |
| THE PHOENIX MILLS | ₹61,737.6 Cr | -6.2% | -6.3% | 10.2% | Stock Analytics | |
| OBEROI REALTY | ₹52,858.7 Cr | -12% | -12.5% | -26.1% | Stock Analytics | |
| GODREJ PROPERTIES | ₹46,452.0 Cr | -14.3% | -23.6% | -33.2% | Stock Analytics | |
SHERVANI INDUSTRIAL SYNDICATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHERVANI INDUSTRIAL SYNDICATE | -0% |
8.8% |
-21% |
| SENSEX | -2.4% |
-4.7% |
6.4% |
You may also like the below Video Courses