SHRIRAM PROPERTIES
|
SHRIRAM PROPERTIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹823 Cr | ₹865 Cr | ₹674 Cr | ₹433 Cr | ₹431 Cr |
| Revenue from property development | ₹809 Cr | ₹783 Cr | ₹582 Cr | ₹265 Cr | ₹287 Cr |
| Sale of Development Rights | - | - | - | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹15 Cr | ₹82 Cr | ₹92 Cr | ₹168 Cr | ₹145 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹823 Cr | ₹865 Cr | ₹674 Cr | ₹433 Cr | ₹431 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹132 Cr | ₹227 Cr | ₹168 Cr | ₹-48 Cr | ₹74 Cr |
| Cost of Construction and Development | ₹443 Cr | ₹347 Cr | ₹286 Cr | ₹231 Cr | ₹165 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Cost of Land & Construction Materials | - | - | - | - | - |
| Closing Stock | - | - | - | - | - |
| Cost of Constructed property Sold | ₹443 Cr | ₹347 Cr | ₹286 Cr | ₹231 Cr | ₹165 Cr |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | - | - | - | - | - |
| Power & Fuel Cost | ₹2.54 Cr | ₹1.81 Cr | ₹1.99 Cr | ₹1.16 Cr | ₹1.45 Cr |
| Electricity & Power | ₹2.54 Cr | ₹1.81 Cr | ₹1.99 Cr | ₹1.16 Cr | ₹1.45 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹92 Cr | ₹87 Cr | ₹79 Cr | ₹73 Cr | ₹63 Cr |
| Salaries, Wages & Bonus | ₹84 Cr | ₹79 Cr | ₹73 Cr | ₹68 Cr | ₹59 Cr |
| Contributions to EPF & Pension Funds | ₹3.42 Cr | ₹3.12 Cr | ₹3.01 Cr | ₹2.63 Cr | ₹2.40 Cr |
| Workmen and Staff Welfare Expenses | ₹1.63 Cr | ₹2.01 Cr | ₹1.58 Cr | ₹1.02 Cr | ₹0.43 Cr |
| Other Employees Cost | ₹3.73 Cr | ₹3.11 Cr | ₹1.58 Cr | ₹1.07 Cr | ₹1.91 Cr |
| Operating Expenses | - | - | - | - | - |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Manufacturing expenses | - | - | - | - | - |
| General and Administration Expenses | ₹46 Cr | ₹47 Cr | ₹41 Cr | ₹42 Cr | ₹36 Cr |
| Rent , Rates & Taxes | ₹3.79 Cr | ₹4.98 Cr | ₹3.50 Cr | ₹4.32 Cr | ₹3.90 Cr |
| Insurance | ₹3.05 Cr | ₹2.55 Cr | ₹1.64 Cr | ₹2.64 Cr | ₹1.38 Cr |
| Printing and stationery | ₹4.09 Cr | ₹5.00 Cr | ₹3.27 Cr | ₹2.70 Cr | ₹3.19 Cr |
| Professional and legal fees | ₹17 Cr | ₹19 Cr | ₹18 Cr | ₹11 Cr | ₹7.89 Cr |
| Other Administration | ₹18 Cr | ₹16 Cr | ₹15 Cr | ₹21 Cr | ₹20 Cr |
| Selling and Distribution Expenses | ₹53 Cr | ₹39 Cr | ₹28 Cr | ₹17 Cr | ₹13 Cr |
| Advertisement & Sales Promotion | ₹53 Cr | ₹39 Cr | ₹28 Cr | ₹17 Cr | ₹13 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹25 Cr | ₹16 Cr | ₹28 Cr | ₹20 Cr | ₹29 Cr |
| Bad debts /advances written off | ₹3.55 Cr | ₹0.04 Cr | ₹6.59 Cr | ₹0.46 Cr | - |
| Provision for doubtful debts | - | - | ₹1.56 Cr | - | ₹1.39 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | ₹2.79 Cr | - | ₹0.12 Cr | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹13 Cr | ₹20 Cr | ₹20 Cr | ₹27 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹794 Cr | ₹764 Cr | ₹631 Cr | ₹336 Cr | ₹381 Cr |
| Operating Profit (Excl OI) | ₹30 Cr | ₹100 Cr | ₹43 Cr | ₹97 Cr | ₹50 Cr |
| Other Income | ₹150 Cr | ₹123 Cr | ₹140 Cr | ₹87 Cr | ₹73 Cr |
| Interest Received | ₹31 Cr | ₹42 Cr | ₹38 Cr | ₹48 Cr | ₹40 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.08 Cr | ₹0.70 Cr | ₹0.46 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | ₹0.03 Cr | - | - |
| Provision Written Back | ₹7.19 Cr | ₹20 Cr | ₹17 Cr | ₹34 Cr | ₹26 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹112 Cr | ₹61 Cr | ₹84 Cr | ₹3.91 Cr | ₹6.57 Cr |
| Operating Profit | ₹180 Cr | ₹223 Cr | ₹183 Cr | ₹184 Cr | ₹124 Cr |
| Interest | ₹105 Cr | ₹118 Cr | ₹106 Cr | ₹122 Cr | ₹129 Cr |
| InterestonDebenture / Bonds | ₹9.77 Cr | ₹25 Cr | ₹8.68 Cr | ₹15 Cr | ₹16 Cr |
| Interest on Term Loan | ₹63 Cr | ₹52 Cr | ₹63 Cr | ₹73 Cr | ₹78 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹14 Cr | ₹10 Cr | ₹9.20 Cr | ₹4.59 Cr | ₹5.07 Cr |
| Other Interest | ₹17 Cr | ₹31 Cr | ₹26 Cr | ₹29 Cr | ₹30 Cr |
| PBDT | ₹75 Cr | ₹105 Cr | ₹76 Cr | ₹62 Cr | ₹-5.43 Cr |
| Depreciation | ₹10 Cr | ₹9.08 Cr | ₹7.80 Cr | ₹6.65 Cr | ₹6.62 Cr |
| Profit Before Taxation & Exceptional Items | ₹64 Cr | ₹96 Cr | ₹69 Cr | ₹55 Cr | ₹-12 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹88 Cr | ₹76 Cr | ₹72 Cr | ₹33 Cr | ₹-45 Cr |
| Provision for Tax | ₹11 Cr | ₹0.96 Cr | ₹3.30 Cr | ₹15 Cr | ₹23 Cr |
| Current Income Tax | ₹-7.69 Cr | ₹-10 Cr | ₹5.54 Cr | ₹5.14 Cr | ₹1.96 Cr |
| Deferred Tax | ₹18 Cr | ₹11 Cr | ₹5.97 Cr | ₹8.95 Cr | ₹21 Cr |
| Other taxes | - | - | ₹-8.21 Cr | ₹0.55 Cr | - |
| Profit After Tax | ₹77 Cr | ₹75 Cr | ₹68 Cr | ₹18 Cr | ₹-68 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.10 Cr | ₹0.05 Cr | ₹-2.28 Cr | ₹-8.25 Cr | ₹-0.11 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹77 Cr | ₹75 Cr | ₹66 Cr | ₹9.78 Cr | ₹-68 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-870 Cr | ₹-945 Cr | ₹-1,011 Cr | ₹-1,062 Cr | ₹-995 Cr |
| Appropriations | ₹-793 Cr | ₹-869 Cr | ₹-945 Cr | ₹-1,053 Cr | ₹-1,063 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-793 Cr | ₹-869 Cr | ₹-945 Cr | ₹-1,053 Cr | ₹-1,063 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.53 | ₹4.43 | ₹3.88 | ₹0.58 | ₹-4.61 |
| Adjusted EPS | ₹4.53 | ₹4.43 | ₹3.88 | ₹0.58 | ₹-4.61 |
Compare Income Statement of peers of SHRIRAM PROPERTIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SHRIRAM PROPERTIES | ₹1,576.8 Cr | 2.6% | 0.3% | -18% | Stock Analytics | |
| DLF | ₹192,901.0 Cr | 0.3% | 7.4% | -3.2% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹116,805.0 Cr | -1.2% | 1.8% | 8.2% | Stock Analytics | |
| GODREJ PROPERTIES | ₹69,152.5 Cr | 0.2% | 16.7% | -21.6% | Stock Analytics | |
| OBEROI REALTY | ₹62,159.6 Cr | 0.6% | 6.9% | -11.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹60,883.7 Cr | 2.8% | 8.8% | 9.3% | Stock Analytics | |
SHRIRAM PROPERTIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SHRIRAM PROPERTIES | 2.6% |
0.3% |
-18% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses