SHERVANI INDUSTRIAL SYNDICATE
|
SHERVANI INDUSTRIAL SYNDICATE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹27 Cr | ₹8.86 Cr | ₹32 Cr | ₹92 Cr | ₹79 Cr |
Revenue from property development | ₹22 Cr | - | - | - | - |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹5.16 Cr | ₹8.86 Cr | ₹32 Cr | ₹92 Cr | ₹79 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹27 Cr | ₹8.86 Cr | ₹32 Cr | ₹92 Cr | ₹79 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-27 Cr | ₹-26 Cr | ₹-11 Cr | ₹21 Cr | ₹-4.52 Cr |
Cost of Construction and Development | ₹39 Cr | ₹29 Cr | ₹28 Cr | ₹33 Cr | ₹30 Cr |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹39 Cr | ₹29 Cr | ₹28 Cr | ₹33 Cr | ₹30 Cr |
Power & Fuel Cost | ₹1.97 Cr | ₹1.87 Cr | ₹1.68 Cr | ₹1.84 Cr | ₹2.08 Cr |
Electricity & Power | ₹1.97 Cr | ₹1.87 Cr | ₹1.68 Cr | ₹1.84 Cr | ₹2.08 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.33 Cr | ₹3.24 Cr | ₹3.11 Cr | ₹3.57 Cr | ₹4.01 Cr |
Salaries, Wages & Bonus | ₹4.08 Cr | ₹2.99 Cr | ₹2.92 Cr | ₹3.39 Cr | ₹3.85 Cr |
Contributions to EPF & Pension Funds | ₹0.17 Cr | ₹0.18 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.11 Cr |
Workmen and Staff Welfare Expenses | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹0.66 Cr | ₹0.66 Cr | ₹1.49 Cr | ₹2.14 Cr | ₹0.42 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.14 Cr | ₹0.13 Cr | ₹0.16 Cr | ₹0.33 Cr | ₹0.18 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹0.52 Cr | ₹0.53 Cr | ₹1.33 Cr | ₹1.81 Cr | ₹0.23 Cr |
General and Administration Expenses | ₹1.55 Cr | ₹1.67 Cr | ₹1.15 Cr | ₹1.30 Cr | ₹1.20 Cr |
Rent , Rates & Taxes | ₹0.18 Cr | ₹0.17 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.07 Cr |
Insurance | ₹0.08 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹0.05 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.58 Cr | ₹0.56 Cr | ₹0.80 Cr | ₹0.97 Cr | ₹0.91 Cr |
Other Administration | ₹0.71 Cr | ₹0.88 Cr | ₹0.14 Cr | ₹0.17 Cr | ₹0.18 Cr |
Selling and Distribution Expenses | ₹0.90 Cr | ₹0.20 Cr | ₹0.78 Cr | ₹1.56 Cr | ₹0.83 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.90 Cr | ₹0.20 Cr | ₹0.78 Cr | ₹1.56 Cr | ₹0.83 Cr |
Miscellaneous Expenses | ₹1.13 Cr | ₹1.45 Cr | ₹2.16 Cr | ₹2.62 Cr | ₹1.98 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.07 Cr | ₹0.10 Cr | ₹0.09 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹0.00 Cr | - | - |
Other Miscellaneous Expenses | ₹1.13 Cr | ₹1.45 Cr | ₹2.09 Cr | ₹2.52 Cr | ₹1.90 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹23 Cr | ₹12 Cr | ₹27 Cr | ₹67 Cr | ₹36 Cr |
Operating Profit (Excl OI) | ₹3.64 Cr | ₹-2.74 Cr | ₹4.98 Cr | ₹25 Cr | ₹43 Cr |
Other Income | ₹1.40 Cr | ₹1.07 Cr | ₹1.87 Cr | ₹1.33 Cr | ₹3.40 Cr |
Interest Received | ₹0.77 Cr | ₹0.67 Cr | ₹1.12 Cr | ₹1.15 Cr | ₹1.75 Cr |
Dividend Received | ₹0.34 Cr | - | - | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.04 Cr | ₹0.04 Cr | ₹0.24 Cr | ₹0.11 Cr | ₹1.22 Cr |
Provision Written Back | ₹0.04 Cr | ₹0.01 Cr | ₹0.16 Cr | ₹0.03 Cr | ₹0.00 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.21 Cr | ₹0.34 Cr | ₹0.35 Cr | ₹0.04 Cr | ₹0.42 Cr |
Operating Profit | ₹5.04 Cr | ₹-1.68 Cr | ₹6.85 Cr | ₹26 Cr | ₹46 Cr |
Interest | ₹0.19 Cr | ₹0.27 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.20 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.19 Cr | ₹0.27 Cr | ₹0.40 Cr | ₹0.31 Cr | ₹0.20 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | - | - | - | - | - |
PBDT | ₹4.85 Cr | ₹-1.94 Cr | ₹6.45 Cr | ₹26 Cr | ₹46 Cr |
Depreciation | ₹0.93 Cr | ₹0.89 Cr | ₹0.75 Cr | ₹0.71 Cr | ₹0.64 Cr |
Profit Before Taxation & Exceptional Items | ₹3.92 Cr | ₹-2.83 Cr | ₹5.71 Cr | ₹25 Cr | ₹46 Cr |
Exceptional Income / Expenses | - | - | ₹-0.55 Cr | - | ₹-3.31 Cr |
Profit Before Tax | ₹24 Cr | ₹-2.96 Cr | ₹4.57 Cr | ₹25 Cr | ₹42 Cr |
Provision for Tax | ₹0.80 Cr | ₹-0.18 Cr | ₹-2.09 Cr | ₹5.28 Cr | ₹8.45 Cr |
Current Income Tax | ₹1.85 Cr | ₹0.02 Cr | ₹0.95 Cr | ₹4.44 Cr | ₹7.07 Cr |
Deferred Tax | ₹0.16 Cr | ₹0.07 Cr | ₹-0.11 Cr | ₹0.03 Cr | ₹0.54 Cr |
Other taxes | ₹-1.21 Cr | ₹-0.27 Cr | ₹-2.94 Cr | ₹0.81 Cr | ₹0.83 Cr |
Profit After Tax | ₹24 Cr | ₹-2.77 Cr | ₹6.66 Cr | ₹20 Cr | ₹34 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | ₹0.25 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹24 Cr | ₹-2.77 Cr | ₹6.66 Cr | ₹20 Cr | ₹34 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹33 Cr | ₹37 Cr | ₹31 Cr | ₹11 Cr | ₹6.78 Cr |
Appropriations | ₹57 Cr | ₹34 Cr | ₹37 Cr | ₹31 Cr | ₹41 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹57 Cr | ₹34 Cr | ₹37 Cr | ₹31 Cr | ₹41 Cr |
Equity Dividend % | ₹25.00 | ₹20.00 | ₹25.00 | ₹25.00 | - |
Earnings Per Share | ₹87.50 | ₹-10.27 | ₹24.67 | ₹73.78 | ₹109.30 |
Adjusted EPS | ₹87.50 | ₹-10.27 | ₹24.67 | ₹73.78 | ₹109.30 |
Compare Income Statement of peers of SHERVANI INDUSTRIAL SYNDICATE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHERVANI INDUSTRIAL SYNDICATE | ₹112.5 Cr | 1.8% | -13.1% | -30.8% | Stock Analytics | |
DLF | ₹189,337.0 Cr | -2% | -6.1% | -10.3% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹122,239.0 Cr | -0.8% | -12.6% | 1.3% | Stock Analytics | |
GODREJ PROPERTIES | ₹59,928.0 Cr | -5.9% | -9.7% | -31.4% | Stock Analytics | |
OBEROI REALTY | ₹58,561.8 Cr | 0.2% | -12.3% | -10.1% | Stock Analytics | |
THE PHOENIX MILLS | ₹51,443.4 Cr | -2.5% | -3.5% | -14.2% | Stock Analytics |
SHERVANI INDUSTRIAL SYNDICATE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHERVANI INDUSTRIAL SYNDICATE | 1.8% |
-13.1% |
-30.8% |
SENSEX | -0.5% |
-3.1% |
1.4% |
You may also like the below Video Courses