Home > Income Statement > SML ISUZU

SML ISUZU
Income Statement

COMMUNITY POLL
for SML ISUZU
Please provide your vote to see the results

SML ISUZU Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹941 Cr₹605 Cr₹1,170 Cr₹1,409 Cr₹1,174 Cr
     Sales ₹929 Cr₹594 Cr₹1,156 Cr₹1,392 Cr₹1,160 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹1.96 Cr₹3.16 Cr₹3.91 Cr₹6.51 Cr₹6.07 Cr
     Revenue from property development -----
     Other Operational Income ₹9.93 Cr₹7.70 Cr₹10 Cr₹11 Cr₹8.19 Cr
Less: Excise Duty ----₹39 Cr
Net Sales ₹924 Cr₹591 Cr₹1,154 Cr₹1,409 Cr₹1,135 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-21 Cr₹-7.42 Cr₹161 Cr₹-63 Cr₹-64 Cr
Raw Material Consumed ₹778 Cr₹478 Cr₹743 Cr₹1,124 Cr₹905 Cr
     Opening Raw Materials ₹82 Cr₹99 Cr₹92 Cr₹96 Cr₹80 Cr
     Purchases Raw Materials ₹739 Cr₹425 Cr₹690 Cr₹1,055 Cr₹867 Cr
     Closing Raw Materials ₹97 Cr₹82 Cr₹99 Cr₹92 Cr₹96 Cr
     Other Direct Purchases / Brought in cost ₹54 Cr₹37 Cr₹60 Cr₹66 Cr₹53 Cr
     Other raw material cost -----
Power & Fuel Cost ₹7.93 Cr₹6.05 Cr₹8.33 Cr₹12 Cr₹12 Cr
     Electricity & Power ₹7.93 Cr₹6.05 Cr₹8.33 Cr₹12 Cr₹12 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹133 Cr₹133 Cr₹155 Cr₹167 Cr₹146 Cr
     Salaries, Wages & Bonus ₹109 Cr₹109 Cr₹129 Cr₹140 Cr₹122 Cr
     Contributions to EPF & Pension Funds ₹13 Cr₹14 Cr₹15 Cr₹14 Cr₹13 Cr
     Workmen and Staff Welfare Expenses ₹10 Cr₹9.76 Cr₹11 Cr₹13 Cr₹12 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹13 Cr₹12 Cr₹13 Cr₹14 Cr₹15 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹5.32 Cr₹4.12 Cr₹5.53 Cr₹6.14 Cr₹6.62 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹7.53 Cr₹7.48 Cr₹7.93 Cr₹7.98 Cr₹8.38 Cr
General and Administration Expenses ₹11 Cr₹8.97 Cr₹15 Cr₹18 Cr₹19 Cr
     Rent , Rates & Taxes ₹2.56 Cr₹3.18 Cr₹2.55 Cr₹5.07 Cr₹5.48 Cr
     Insurance ₹1.82 Cr₹1.64 Cr₹1.48 Cr₹1.46 Cr₹1.56 Cr
     Printing and stationery ₹0.75 Cr₹0.67 Cr₹0.92 Cr₹1.23 Cr₹1.52 Cr
     Professional and legal fees ₹1.25 Cr₹0.97 Cr₹2.41 Cr₹1.69 Cr₹1.54 Cr
     Traveling and conveyance ₹3.62 Cr₹2.03 Cr₹6.95 Cr₹7.97 Cr₹8.21 Cr
     Other Administration ₹4.26 Cr₹2.51 Cr₹7.77 Cr₹8.70 Cr₹9.06 Cr
Selling and Distribution Expenses ₹39 Cr₹25 Cr₹38 Cr₹52 Cr₹48 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹11 Cr₹5.57 Cr-₹7.41 Cr₹3.67 Cr
Miscellaneous Expenses ₹4.69 Cr₹4.25 Cr₹7.59 Cr₹11 Cr₹9.42 Cr
     Bad debts /advances written off ₹0.04 Cr₹0.27 Cr₹0.03 Cr₹0.03 Cr₹0.47 Cr
     Provision for doubtful debts ---₹2.85 Cr₹0.83 Cr
     Losson disposal of fixed assets(net) --₹1.19 Cr--
     Losson foreign exchange fluctuations ---₹0.62 Cr₹0.23 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹4.64 Cr₹3.98 Cr₹6.37 Cr₹7.04 Cr₹7.90 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹965 Cr₹660 Cr₹1,142 Cr₹1,335 Cr₹1,090 Cr
Operating Profit (Excl OI) ₹-41 Cr₹-69 Cr₹12 Cr₹74 Cr₹45 Cr
Other Income ₹5.96 Cr₹4.93 Cr₹5.14 Cr₹4.49 Cr₹3.12 Cr
     Interest Received ₹4.21 Cr₹2.08 Cr₹3.93 Cr₹3.57 Cr₹1.59 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.05 Cr₹0.18 Cr₹0.19 Cr₹0.15 Cr₹0.10 Cr
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹1.25 Cr₹0.44 Cr---
     Others ₹0.46 Cr₹2.23 Cr₹1.03 Cr₹0.77 Cr₹1.42 Cr
Operating Profit ₹-35 Cr₹-64 Cr₹17 Cr₹79 Cr₹48 Cr
Interest ₹22 Cr₹23 Cr₹15 Cr₹16 Cr₹11 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan --₹11 Cr₹13 Cr₹5.77 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.49 Cr₹0.27 Cr₹0.38 Cr₹0.70 Cr₹1.37 Cr
     Other Interest ₹21 Cr₹23 Cr₹3.27 Cr₹2.85 Cr₹3.39 Cr
PBDT ₹-57 Cr₹-87 Cr₹2.40 Cr₹63 Cr₹38 Cr
Depreciation ₹44 Cr₹46 Cr₹41 Cr₹38 Cr₹28 Cr
Profit Before Taxation & Exceptional Items ₹-100 Cr₹-133 Cr₹-38 Cr₹24 Cr₹9.46 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹-100 Cr₹-133 Cr₹-38 Cr₹24 Cr₹9.46 Cr
Provision for Tax ₹-0.51 Cr₹0.12 Cr₹-17 Cr₹4.76 Cr₹0.96 Cr
     Current Income Tax ---₹5.38 Cr₹2.42 Cr
     Deferred Tax -₹0.12 Cr₹-15 Cr₹-0.62 Cr₹-2.31 Cr
     Other taxes ₹-0.51 Cr₹0.12 Cr₹-17 Cr-₹0.85 Cr
Profit After Tax ₹-100 Cr₹-133 Cr₹-21 Cr₹20 Cr₹8.50 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹-100 Cr₹-133 Cr₹-21 Cr₹20 Cr₹8.50 Cr
Adjustments to PAT -----
Profit Balance B/F ₹65 Cr₹195 Cr₹223 Cr₹210 Cr₹216 Cr
Appropriations ₹-35 Cr₹62 Cr₹202 Cr₹230 Cr₹224 Cr
     General Reserves ---₹1.96 Cr₹0.85 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹-4.93 Cr₹-2.84 Cr₹6.97 Cr₹4.33 Cr₹13 Cr
Equity Dividend % ---₹30.00₹15.00
Earnings Per Share ₹-68.93₹-92.24₹-14.55₹13.53₹5.87
Adjusted EPS ₹-68.93₹-92.24₹-14.55₹13.53₹5.87

Compare Income Statement of peers of SML ISUZU

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SML ISUZU ₹3,280.6 Cr 8.7% -7.6% 185.1% Stock Analytics
TATA MOTORS ₹327,920.0 Cr 3% 5.2% 137.5% Stock Analytics
ASHOK LEYLAND ₹51,283.0 Cr 4.2% -3.1% 23% Stock Analytics
OLECTRA GREENTECH ₹14,493.8 Cr 3.3% -13.2% 184% Stock Analytics
FORCE MOTORS ₹12,884.5 Cr 4.8% 23.4% 507.7% Stock Analytics


SML ISUZU Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SML ISUZU

8.7%

-7.6%

185.1%

SENSEX

0.5%

1.4%

23.5%


You may also like the below Video Courses