Home > Income Statement > SUBROS

SUBROS
Income Statement

COMMUNITY POLL
for SUBROS
Please provide your vote to see the results

SUBROS Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹2,251 Cr₹1,806 Cr₹1,993 Cr₹2,125 Cr₹1,970 Cr
     Sales ₹2,247 Cr₹1,800 Cr₹1,988 Cr₹2,114 Cr₹1,964 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹0.74 Cr₹3.32 Cr₹4.13 Cr₹9.17 Cr₹4.01 Cr
     Revenue from property development -----
     Other Operational Income ₹3.73 Cr₹2.32 Cr₹1.58 Cr₹2.25 Cr₹1.37 Cr
Less: Excise Duty ----₹57 Cr
Net Sales ₹2,239 Cr₹1,796 Cr₹1,993 Cr₹2,124 Cr₹1,913 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-23 Cr₹-13 Cr₹-0.92 Cr₹-0.98 Cr₹0.45 Cr
Raw Material Consumed ₹1,684 Cr₹1,304 Cr₹1,409 Cr₹1,485 Cr₹1,334 Cr
     Opening Raw Materials ₹219 Cr₹184 Cr₹199 Cr₹193 Cr₹162 Cr
     Purchases Raw Materials ₹1,696 Cr₹1,339 Cr₹1,394 Cr₹1,491 Cr₹1,365 Cr
     Closing Raw Materials ₹231 Cr₹219 Cr₹184 Cr₹199 Cr₹193 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹32 Cr₹28 Cr₹29 Cr₹32 Cr₹31 Cr
     Electricity & Power ₹32 Cr₹28 Cr₹29 Cr₹32 Cr₹31 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹227 Cr₹188 Cr₹207 Cr₹207 Cr₹188 Cr
     Salaries, Wages & Bonus ₹198 Cr₹166 Cr₹181 Cr₹177 Cr₹161 Cr
     Contributions to EPF & Pension Funds ₹8.89 Cr₹8.13 Cr₹8.56 Cr₹7.65 Cr₹7.16 Cr
     Workmen and Staff Welfare Expenses ₹17 Cr₹11 Cr₹15 Cr₹20 Cr₹19 Cr
     Other Employees Cost ₹2.58 Cr₹2.58 Cr₹2.40 Cr₹1.65 Cr₹1.42 Cr
Other Manufacturing Expenses ₹94 Cr₹76 Cr₹80 Cr₹89 Cr₹83 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹25 Cr₹19 Cr₹19 Cr₹22 Cr₹21 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹69 Cr₹57 Cr₹61 Cr₹67 Cr₹62 Cr
General and Administration Expenses ₹19 Cr₹16 Cr₹18 Cr₹22 Cr₹20 Cr
     Rent , Rates & Taxes ₹4.73 Cr₹3.60 Cr₹3.42 Cr₹6.15 Cr₹6.00 Cr
     Insurance ₹6.39 Cr₹5.00 Cr₹4.62 Cr₹4.10 Cr₹4.51 Cr
     Printing and stationery -----
     Professional and legal fees ₹3.92 Cr₹4.44 Cr₹4.59 Cr₹4.00 Cr₹3.18 Cr
     Traveling and conveyance ₹2.72 Cr₹1.48 Cr₹4.64 Cr₹6.82 Cr₹5.31 Cr
     Other Administration ₹3.76 Cr₹2.60 Cr₹5.59 Cr₹7.79 Cr₹6.08 Cr
Selling and Distribution Expenses ₹37 Cr₹27 Cr₹32 Cr₹42 Cr₹31 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives -----
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses ₹37 Cr₹27 Cr₹32 Cr₹42 Cr₹31 Cr
Miscellaneous Expenses ₹20 Cr₹28 Cr₹29 Cr₹21 Cr₹15 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹0.74 Cr₹0.34 Cr-₹0.73 Cr₹0.17 Cr
     Losson foreign exchange fluctuations ₹1.14 Cr-₹4.20 Cr--
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹18 Cr₹27 Cr₹25 Cr₹20 Cr₹15 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹2,090 Cr₹1,651 Cr₹1,804 Cr₹1,896 Cr₹1,703 Cr
Operating Profit (Excl OI) ₹149 Cr₹144 Cr₹189 Cr₹228 Cr₹210 Cr
Other Income ₹9.55 Cr₹20 Cr₹20 Cr₹10 Cr₹7.38 Cr
     Interest Received ₹3.92 Cr₹5.23 Cr₹6.78 Cr₹2.65 Cr₹0.55 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets --₹0.02 Cr--
     Profits on sale of Investments -----
     Provision Written Back ₹2.25 Cr----
     Foreign Exchange Gains -₹12 Cr₹0.36 Cr₹1.66 Cr₹4.30 Cr
     Others ₹3.38 Cr₹2.00 Cr₹13 Cr₹5.99 Cr₹2.54 Cr
Operating Profit ₹158 Cr₹164 Cr₹209 Cr₹238 Cr₹217 Cr
Interest ₹11 Cr₹16 Cr₹36 Cr₹42 Cr₹41 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹5.89 Cr₹12 Cr₹30 Cr₹33 Cr₹27 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.39 Cr₹0.94 Cr₹0.06 Cr₹0.78 Cr-
     Other Interest ₹3.64 Cr₹3.66 Cr₹6.62 Cr₹8.13 Cr₹14 Cr
PBDT ₹147 Cr₹148 Cr₹173 Cr₹196 Cr₹176 Cr
Depreciation ₹102 Cr₹92 Cr₹90 Cr₹79 Cr₹92 Cr
Profit Before Taxation & Exceptional Items ₹45 Cr₹56 Cr₹83 Cr₹117 Cr₹84 Cr
Exceptional Income / Expenses --₹41 Cr₹-3.34 Cr₹-1.82 Cr
Profit Before Tax ₹45 Cr₹56 Cr₹124 Cr₹114 Cr₹82 Cr
Provision for Tax ₹13 Cr₹9.02 Cr₹39 Cr₹38 Cr₹22 Cr
     Current Income Tax ₹8.04 Cr₹9.90 Cr₹23 Cr₹24 Cr₹18 Cr
     Deferred Tax ₹-5.30 Cr₹-8.70 Cr₹15 Cr₹23 Cr₹3.89 Cr
     Other taxes ₹10 Cr₹7.81 Cr₹1.72 Cr₹-9.25 Cr-
Profit After Tax ₹32 Cr₹47 Cr₹85 Cr₹76 Cr₹60 Cr
Extra items -----
Minority Interest -----
Share of Associate -₹0.68 Cr₹-0.08 Cr₹-0.01 Cr₹0.11 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹32 Cr₹47 Cr₹85 Cr₹76 Cr₹61 Cr
Adjustments to PAT -----
Profit Balance B/F ₹450 Cr₹406 Cr₹327 Cr₹260 Cr₹217 Cr
Appropriations ₹482 Cr₹453 Cr₹412 Cr₹336 Cr₹278 Cr
     General Reserves ₹1.50 Cr₹1.50 Cr₹1.50 Cr₹1.50 Cr₹1.50 Cr
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹3.85 Cr₹1.78 Cr₹4.91 Cr₹7.51 Cr₹16 Cr
Equity Dividend % ₹35.00₹35.00₹40.00₹65.00₹55.00
Earnings Per Share ₹4.98₹7.26₹13.00₹11.69₹10.09
Adjusted EPS ₹4.98₹7.26₹13.00₹11.69₹10.09

Compare Income Statement of peers of SUBROS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SUBROS ₹3,916.2 Cr 3% -13.3% 80.6% Stock Analytics
BOSCH ₹86,365.9 Cr 2.9% 8.5% 63.9% Stock Analytics
SAMVARDHANA MOTHERSON INTERNATIONAL ₹86,331.6 Cr 5.4% 1.4% 77.3% Stock Analytics
UNO MINDA ₹41,728.1 Cr 6.5% 2.9% 43.8% Stock Analytics
SONA BLW PRECISION FORGINGS ₹39,019.3 Cr 7.1% 7.8% 69.2% Stock Analytics
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA ₹26,708.3 Cr -5% 4.8% 52.3% Stock Analytics


SUBROS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SUBROS

3%

-13.3%

80.6%

SENSEX

0.5%

1.4%

23.5%


You may also like the below Video Courses