SUBROS
|
SUBROS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,371 Cr | ₹3,082 Cr | ₹2,822 Cr | ₹2,251 Cr | ₹1,806 Cr |
Sales | ₹3,357 Cr | ₹3,071 Cr | ₹2,811 Cr | ₹2,247 Cr | ₹1,800 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹3.10 Cr | ₹1.47 Cr | ₹4.67 Cr | ₹0.74 Cr | ₹3.32 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹9.68 Cr | ₹6.48 Cr | ₹3.73 Cr | ₹2.32 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,368 Cr | ₹3,071 Cr | ₹2,806 Cr | ₹2,239 Cr | ₹1,796 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹3.54 Cr | ₹-11 Cr | ₹12 Cr | ₹-23 Cr | ₹-13 Cr |
Raw Material Consumed | ₹2,429 Cr | ₹2,279 Cr | ₹2,138 Cr | ₹1,684 Cr | ₹1,304 Cr |
Opening Raw Materials | ₹286 Cr | ₹264 Cr | ₹231 Cr | ₹219 Cr | ₹184 Cr |
Purchases Raw Materials | ₹2,429 Cr | ₹2,301 Cr | ₹2,171 Cr | ₹1,696 Cr | ₹1,339 Cr |
Closing Raw Materials | ₹286 Cr | ₹286 Cr | ₹264 Cr | ₹231 Cr | ₹219 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr |
Electricity & Power | ₹43 Cr | ₹38 Cr | ₹36 Cr | ₹32 Cr | ₹28 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹322 Cr | ₹284 Cr | ₹248 Cr | ₹227 Cr | ₹188 Cr |
Salaries, Wages & Bonus | ₹276 Cr | ₹244 Cr | ₹214 Cr | ₹198 Cr | ₹166 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹9.53 Cr | ₹8.89 Cr | ₹8.13 Cr |
Workmen and Staff Welfare Expenses | ₹30 Cr | ₹26 Cr | ₹22 Cr | ₹17 Cr | ₹11 Cr |
Other Employees Cost | ₹3.57 Cr | ₹3.04 Cr | ₹2.58 Cr | ₹2.58 Cr | ₹2.58 Cr |
Other Manufacturing Expenses | ₹147 Cr | ₹132 Cr | ₹120 Cr | ₹94 Cr | ₹76 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹37 Cr | ₹33 Cr | ₹30 Cr | ₹25 Cr | ₹19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹110 Cr | ₹99 Cr | ₹89 Cr | ₹69 Cr | ₹57 Cr |
General and Administration Expenses | ₹23 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
Rent , Rates & Taxes | ₹4.18 Cr | ₹3.92 Cr | ₹3.81 Cr | ₹4.73 Cr | ₹3.60 Cr |
Insurance | ₹6.20 Cr | ₹6.15 Cr | ₹6.09 Cr | ₹6.39 Cr | ₹5.00 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.91 Cr | ₹4.06 Cr | ₹4.00 Cr | ₹3.92 Cr | ₹4.44 Cr |
Traveling and conveyance | ₹6.24 Cr | ₹7.09 Cr | ₹5.76 Cr | ₹2.72 Cr | ₹1.48 Cr |
Other Administration | ₹1.56 Cr | ₹1.24 Cr | ₹1.15 Cr | ₹1.04 Cr | ₹1.12 Cr |
Selling and Distribution Expenses | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹37 Cr | ₹27 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹54 Cr | ₹50 Cr | ₹45 Cr | ₹37 Cr | ₹27 Cr |
Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹28 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.50 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.60 Cr | ₹0.92 Cr | ₹0.54 Cr | ₹0.74 Cr | ₹0.34 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹1.14 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹23 Cr | ₹23 Cr | ₹19 Cr | ₹18 Cr | ₹27 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,045 Cr | ₹2,818 Cr | ₹2,639 Cr | ₹2,090 Cr | ₹1,651 Cr |
Operating Profit (Excl OI) | ₹322 Cr | ₹252 Cr | ₹168 Cr | ₹149 Cr | ₹144 Cr |
Other Income | ₹21 Cr | ₹16 Cr | ₹20 Cr | ₹9.55 Cr | ₹20 Cr |
Interest Received | ₹6.44 Cr | ₹6.75 Cr | ₹5.30 Cr | ₹3.92 Cr | ₹5.23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹0.01 Cr | - | ₹1.31 Cr | - | - |
Provision Written Back | - | - | - | ₹2.25 Cr | - |
Foreign Exchange Gains | ₹4.68 Cr | ₹3.14 Cr | ₹1.44 Cr | - | ₹12 Cr |
Others | ₹9.58 Cr | ₹6.60 Cr | ₹12 Cr | ₹3.38 Cr | ₹2.00 Cr |
Operating Profit | ₹343 Cr | ₹269 Cr | ₹188 Cr | ₹158 Cr | ₹164 Cr |
Interest | ₹11 Cr | ₹12 Cr | ₹6.78 Cr | ₹11 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.17 Cr | ₹4.82 Cr | ₹1.94 Cr | ₹2.85 Cr | ₹9.94 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.28 Cr | ₹0.25 Cr | - | - | - |
Other Interest | ₹10 Cr | ₹6.60 Cr | ₹4.84 Cr | ₹8.07 Cr | ₹6.31 Cr |
PBDT | ₹332 Cr | ₹257 Cr | ₹181 Cr | ₹147 Cr | ₹148 Cr |
Depreciation | ₹128 Cr | ₹117 Cr | ₹110 Cr | ₹102 Cr | ₹92 Cr |
Profit Before Taxation & Exceptional Items | ₹203 Cr | ₹141 Cr | ₹71 Cr | ₹45 Cr | ₹56 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹204 Cr | ₹141 Cr | ₹71 Cr | ₹45 Cr | ₹56 Cr |
Provision for Tax | ₹53 Cr | ₹43 Cr | ₹23 Cr | ₹13 Cr | ₹9.02 Cr |
Current Income Tax | ₹61 Cr | ₹25 Cr | ₹12 Cr | ₹8.04 Cr | ₹9.90 Cr |
Deferred Tax | ₹-9.70 Cr | ₹-9.40 Cr | ₹-6.13 Cr | ₹-5.30 Cr | ₹-8.70 Cr |
Other taxes | ₹1.26 Cr | ₹27 Cr | ₹17 Cr | ₹10 Cr | ₹7.81 Cr |
Profit After Tax | ₹151 Cr | ₹98 Cr | ₹48 Cr | ₹32 Cr | ₹47 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹151 Cr | ₹98 Cr | ₹48 Cr | ₹32 Cr | ₹47 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹606 Cr | ₹519 Cr | ₹477 Cr | ₹450 Cr | ₹406 Cr |
Appropriations | ₹756 Cr | ₹616 Cr | ₹525 Cr | ₹482 Cr | ₹453 Cr |
General Reserves | - | - | - | ₹1.50 Cr | ₹1.50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹14 Cr | ₹10 Cr | ₹5.91 Cr | ₹3.85 Cr | ₹1.78 Cr |
Equity Dividend % | ₹130.00 | ₹90.00 | ₹50.00 | ₹35.00 | ₹35.00 |
Earnings Per Share | ₹23.08 | ₹14.96 | ₹7.35 | ₹4.98 | ₹7.26 |
Adjusted EPS | ₹23.08 | ₹14.96 | ₹7.35 | ₹4.98 | ₹7.26 |
Compare Income Statement of peers of SUBROS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUBROS | ₹6,107.0 Cr | 3.1% | 16.3% | 24.8% | Stock Analytics | |
BOSCH | ₹120,932.0 Cr | 0.6% | 7% | 28.2% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹106,125.0 Cr | 6.6% | 10% | -21% | Stock Analytics | |
UNO MINDA | ₹73,160.1 Cr | -0.8% | 17.2% | 16.7% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹42,753.8 Cr | 3.6% | 20.8% | 18.2% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,974.3 Cr | 2.7% | 1.1% | -38% | Stock Analytics |
SUBROS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUBROS | 3.1% |
16.3% |
24.8% |
SENSEX | 1.1% |
1% |
-0.9% |
You may also like the below Video Courses