SML ISUZU
|
SML ISUZU Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,433 Cr | ₹2,229 Cr | ₹1,861 Cr | ₹941 Cr | ₹605 Cr |
| Sales | ₹2,413 Cr | ₹2,213 Cr | ₹1,847 Cr | ₹929 Cr | ₹594 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.89 Cr | ₹3.06 Cr | ₹1.97 Cr | ₹1.96 Cr | ₹3.16 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹9.93 Cr | ₹7.70 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,399 Cr | ₹2,196 Cr | ₹1,822 Cr | ₹924 Cr | ₹591 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.79 Cr | ₹-136 Cr | ₹-109 Cr | ₹-21 Cr | ₹-7.42 Cr |
| Raw Material Consumed | ₹1,814 Cr | ₹1,833 Cr | ₹1,570 Cr | ₹778 Cr | ₹478 Cr |
| Opening Raw Materials | ₹135 Cr | ₹114 Cr | ₹97 Cr | ₹82 Cr | ₹99 Cr |
| Purchases Raw Materials | ₹1,733 Cr | ₹1,776 Cr | ₹1,508 Cr | ₹739 Cr | ₹425 Cr |
| Closing Raw Materials | ₹142 Cr | ₹135 Cr | ₹114 Cr | ₹97 Cr | ₹82 Cr |
| Other Direct Purchases / Brought in cost | ₹88 Cr | ₹78 Cr | ₹78 Cr | ₹54 Cr | ₹37 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹8.74 Cr | ₹10 Cr | ₹9.85 Cr | ₹7.93 Cr | ₹6.05 Cr |
| Electricity & Power | ₹8.74 Cr | ₹10 Cr | ₹9.85 Cr | ₹7.93 Cr | ₹6.05 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹206 Cr | ₹196 Cr | ₹172 Cr | ₹133 Cr | ₹133 Cr |
| Salaries, Wages & Bonus | ₹173 Cr | ₹164 Cr | ₹144 Cr | ₹109 Cr | ₹109 Cr |
| Contributions to EPF & Pension Funds | ₹18 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr |
| Workmen and Staff Welfare Expenses | ₹16 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹9.76 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹12 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹9.93 Cr | ₹7.99 Cr | ₹6.16 Cr | ₹5.32 Cr | ₹4.12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹10 Cr | ₹9.63 Cr | ₹7.54 Cr | ₹7.53 Cr | ₹7.48 Cr |
| General and Administration Expenses | ₹20 Cr | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹8.97 Cr |
| Rent , Rates & Taxes | ₹4.96 Cr | ₹3.04 Cr | ₹2.78 Cr | ₹2.56 Cr | ₹3.18 Cr |
| Insurance | ₹2.35 Cr | ₹1.94 Cr | ₹1.84 Cr | ₹1.82 Cr | ₹1.64 Cr |
| Printing and stationery | ₹1.30 Cr | ₹0.98 Cr | ₹0.89 Cr | ₹0.75 Cr | ₹0.67 Cr |
| Professional and legal fees | ₹2.01 Cr | ₹1.85 Cr | ₹1.52 Cr | ₹1.25 Cr | ₹0.97 Cr |
| Traveling and conveyance | ₹8.87 Cr | ₹7.21 Cr | ₹6.22 Cr | ₹3.62 Cr | ₹2.03 Cr |
| Other Administration | ₹0.70 Cr | ₹0.63 Cr | ₹0.55 Cr | ₹0.64 Cr | ₹0.47 Cr |
| Selling and Distribution Expenses | ₹80 Cr | ₹73 Cr | ₹64 Cr | ₹39 Cr | ₹25 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹59 Cr | ₹49 Cr | ₹44 Cr | ₹28 Cr | ₹19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹21 Cr | ₹24 Cr | ₹20 Cr | ₹11 Cr | ₹5.57 Cr |
| Miscellaneous Expenses | ₹7.52 Cr | ₹7.12 Cr | ₹5.04 Cr | ₹4.69 Cr | ₹4.25 Cr |
| Bad debts /advances written off | ₹0.16 Cr | ₹0.35 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.27 Cr |
| Provision for doubtful debts | ₹0.32 Cr | ₹0.07 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.04 Cr | ₹6.71 Cr | ₹4.89 Cr | ₹4.64 Cr | ₹3.98 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,164 Cr | ₹2,017 Cr | ₹1,740 Cr | ₹965 Cr | ₹660 Cr |
| Operating Profit (Excl OI) | ₹235 Cr | ₹179 Cr | ₹82 Cr | ₹-41 Cr | ₹-69 Cr |
| Other Income | ₹6.05 Cr | ₹5.41 Cr | ₹3.12 Cr | ₹5.96 Cr | ₹4.93 Cr |
| Interest Received | ₹4.10 Cr | ₹2.07 Cr | ₹1.63 Cr | ₹4.21 Cr | ₹2.08 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.16 Cr | ₹1.08 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.18 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.94 Cr | ₹0.15 Cr | ₹0.66 Cr | ₹1.25 Cr | ₹0.44 Cr |
| Others | ₹0.86 Cr | ₹2.11 Cr | ₹0.82 Cr | ₹0.46 Cr | ₹2.23 Cr |
| Operating Profit | ₹241 Cr | ₹184 Cr | ₹85 Cr | ₹-35 Cr | ₹-64 Cr |
| Interest | ₹30 Cr | ₹30 Cr | ₹25 Cr | ₹22 Cr | ₹23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.59 Cr | ₹1.31 Cr | ₹3.88 Cr | ₹0.49 Cr | ₹0.27 Cr |
| Other Interest | ₹29 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr | ₹23 Cr |
| PBDT | ₹211 Cr | ₹154 Cr | ₹60 Cr | ₹-57 Cr | ₹-87 Cr |
| Depreciation | ₹48 Cr | ₹48 Cr | ₹42 Cr | ₹44 Cr | ₹46 Cr |
| Profit Before Taxation & Exceptional Items | ₹162 Cr | ₹106 Cr | ₹17 Cr | ₹-100 Cr | ₹-133 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹162 Cr | ₹106 Cr | ₹17 Cr | ₹-100 Cr | ₹-133 Cr |
| Provision for Tax | ₹41 Cr | ₹-1.43 Cr | ₹-2.56 Cr | ₹-0.51 Cr | ₹0.12 Cr |
| Current Income Tax | ₹3.62 Cr | - | - | - | - |
| Deferred Tax | ₹37 Cr | ₹-1.51 Cr | ₹-2.32 Cr | - | ₹0.12 Cr |
| Other taxes | ₹-0.31 Cr | ₹0.08 Cr | ₹-0.24 Cr | ₹-0.51 Cr | - |
| Profit After Tax | ₹122 Cr | ₹108 Cr | ₹20 Cr | ₹-100 Cr | ₹-133 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹95 Cr | ₹-13 Cr | ₹-30 Cr | ₹65 Cr | ₹195 Cr |
| Appropriations | ₹216 Cr | ₹95 Cr | ₹-10 Cr | ₹-35 Cr | ₹62 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹25 Cr | ₹0.24 Cr | ₹2.82 Cr | ₹-4.93 Cr | ₹-2.84 Cr |
| Equity Dividend % | ₹180.00 | ₹160.00 | - | - | - |
| Earnings Per Share | ₹84.08 | ₹74.54 | ₹13.71 | ₹-68.93 | ₹-92.24 |
| Adjusted EPS | ₹84.08 | ₹74.54 | ₹13.71 | ₹-68.93 | ₹-92.24 |
Compare Income Statement of peers of SML ISUZU
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SML ISUZU | ₹4,727.3 Cr | 7.8% | -0.3% | 73.2% | Stock Analytics | |
| TATA MOTORS | ₹149,687.0 Cr | -1.2% | -43.2% | -50.4% | Stock Analytics | |
| ASHOK LEYLAND | ₹82,468.9 Cr | 0.7% | 0.5% | 33.2% | Stock Analytics | |
| FORCE MOTORS | ₹24,115.3 Cr | 9.9% | 9% | 140.6% | Stock Analytics | |
| OLECTRA GREENTECH | ₹12,449.6 Cr | -0.6% | -1.8% | -7.4% | Stock Analytics | |
SML ISUZU Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SML ISUZU | 7.8% |
-0.3% |
73.2% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses