SUNTECK REALTY
|
SUNTECK REALTY Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹853 Cr | ₹565 Cr | ₹362 Cr | ₹513 Cr | ₹614 Cr |
Revenue from property development | ₹777 Cr | ₹477 Cr | ₹291 Cr | ₹439 Cr | ₹553 Cr |
Sale of Development Rights | - | - | - | - | - |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹76 Cr | ₹88 Cr | ₹72 Cr | ₹74 Cr | ₹61 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹853 Cr | ₹565 Cr | ₹362 Cr | ₹513 Cr | ₹614 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹149 Cr | ₹-181 Cr | ₹-1,345 Cr | ₹-605 Cr | ₹133 Cr |
Cost of Construction and Development | ₹152 Cr | ₹245 Cr | ₹1,307 Cr | ₹634 Cr | ₹165 Cr |
Opening Raw Materials | ₹9.52 Cr | ₹3.72 Cr | ₹5.93 Cr | ₹2.03 Cr | ₹5.95 Cr |
Cost of Land & Construction Materials | ₹110 Cr | ₹113 Cr | ₹143 Cr | ₹196 Cr | ₹77 Cr |
Closing Stock | ₹12 Cr | ₹9.52 Cr | ₹3.72 Cr | ₹5.93 Cr | ₹2.03 Cr |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | ₹44 Cr | ₹137 Cr | ₹1,161 Cr | ₹441 Cr | ₹84 Cr |
Power & Fuel Cost | ₹1.52 Cr | ₹2.13 Cr | ₹3.04 Cr | ₹2.15 Cr | ₹1.92 Cr |
Electricity & Power | ₹1.52 Cr | ₹2.13 Cr | ₹3.04 Cr | ₹2.15 Cr | ₹1.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹107 Cr | ₹90 Cr | ₹69 Cr | ₹53 Cr | ₹38 Cr |
Salaries, Wages & Bonus | ₹101 Cr | ₹87 Cr | ₹66 Cr | ₹51 Cr | ₹37 Cr |
Contributions to EPF & Pension Funds | ₹2.63 Cr | ₹2.54 Cr | ₹2.01 Cr | ₹1.70 Cr | ₹1.17 Cr |
Workmen and Staff Welfare Expenses | ₹0.80 Cr | ₹0.57 Cr | ₹1.09 Cr | ₹0.26 Cr | ₹0.16 Cr |
Other Employees Cost | ₹2.04 Cr | - | ₹0.21 Cr | - | - |
Operating Expenses | ₹138 Cr | ₹179 Cr | ₹172 Cr | ₹230 Cr | ₹69 Cr |
Sub-contracted / Out sourced services | ₹132 Cr | ₹172 Cr | ₹165 Cr | ₹228 Cr | ₹67 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹5.78 Cr | ₹7.12 Cr | ₹6.16 Cr | ₹1.37 Cr | ₹2.02 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | - | - | - | - | - |
General and Administration Expenses | ₹70 Cr | ₹66 Cr | ₹58 Cr | ₹67 Cr | ₹38 Cr |
Rent , Rates & Taxes | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹15 Cr | ₹6.82 Cr |
Insurance | ₹1.20 Cr | ₹1.61 Cr | ₹1.69 Cr | ₹2.08 Cr | ₹1.34 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹31 Cr | ₹30 Cr | ₹27 Cr | ₹38 Cr | ₹19 Cr |
Other Administration | ₹24 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr | ₹10 Cr |
Selling and Distribution Expenses | ₹45 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹22 Cr |
Advertisement & Sales Promotion | ₹44 Cr | ₹33 Cr | ₹29 Cr | ₹29 Cr | ₹22 Cr |
Sales Commissions & Incentives | ₹0.63 Cr | ₹0.42 Cr | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.81 Cr | ₹13 Cr | ₹5.40 Cr | ₹7.91 Cr | ₹10 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | ₹2.11 Cr |
Losson disposal of fixed assets(net) | ₹0.21 Cr | ₹0.41 Cr | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.54 Cr | ₹0.01 Cr | ₹0.30 Cr | ₹0.03 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.60 Cr | ₹12 Cr | ₹5.39 Cr | ₹7.61 Cr | ₹8.11 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹667 Cr | ₹448 Cr | ₹298 Cr | ₹418 Cr | ₹477 Cr |
Operating Profit (Excl OI) | ₹186 Cr | ₹117 Cr | ₹64 Cr | ₹95 Cr | ₹137 Cr |
Other Income | ₹50 Cr | ₹55 Cr | ₹28 Cr | ₹21 Cr | ₹17 Cr |
Interest Received | ₹49 Cr | ₹53 Cr | ₹27 Cr | ₹21 Cr | ₹17 Cr |
Dividend Received | ₹0.01 Cr | ₹0.29 Cr | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.01 Cr | - | - | - |
Profits on sale of Investments | ₹0.15 Cr | ₹1.18 Cr | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.07 Cr | - | ₹0.68 Cr | - | - |
Others | ₹0.51 Cr | ₹1.40 Cr | ₹1.08 Cr | ₹0.04 Cr | ₹0.14 Cr |
Operating Profit | ₹235 Cr | ₹173 Cr | ₹93 Cr | ₹116 Cr | ₹154 Cr |
Interest | ₹41 Cr | ₹68 Cr | ₹86 Cr | ₹78 Cr | ₹85 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹27 Cr | ₹46 Cr | ₹61 Cr | ₹62 Cr | ₹76 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.40 Cr | ₹0.95 Cr | ₹1.28 Cr | ₹0.80 Cr | ₹1.27 Cr |
Other Interest | ₹13 Cr | ₹21 Cr | ₹23 Cr | ₹14 Cr | ₹6.93 Cr |
PBDT | ₹194 Cr | ₹104 Cr | ₹6.71 Cr | ₹39 Cr | ₹69 Cr |
Depreciation | ₹13 Cr | ₹9.53 Cr | ₹9.23 Cr | ₹7.29 Cr | ₹5.20 Cr |
Profit Before Taxation & Exceptional Items | ₹182 Cr | ₹95 Cr | ₹-2.52 Cr | ₹31 Cr | ₹64 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-6.04 Cr |
Profit Before Tax | ₹183 Cr | ₹95 Cr | ₹4.48 Cr | ₹33 Cr | ₹58 Cr |
Provision for Tax | ₹33 Cr | ₹24 Cr | ₹3.08 Cr | ₹7.46 Cr | ₹16 Cr |
Current Income Tax | ₹38 Cr | ₹29 Cr | ₹8.26 Cr | ₹3.52 Cr | ₹9.42 Cr |
Deferred Tax | ₹3.00 Cr | ₹-6.80 Cr | ₹-5.10 Cr | ₹4.71 Cr | ₹6.58 Cr |
Other taxes | ₹-7.99 Cr | ₹1.49 Cr | ₹-0.08 Cr | ₹-0.77 Cr | ₹0.43 Cr |
Profit After Tax | ₹150 Cr | ₹71 Cr | ₹1.41 Cr | ₹25 Cr | ₹42 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹150 Cr | ₹71 Cr | ₹1.41 Cr | ₹25 Cr | ₹42 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,284 Cr | ₹952 Cr | ₹972 Cr | ₹961 Cr | ₹933 Cr |
Appropriations | ₹1,434 Cr | ₹1,023 Cr | ₹973 Cr | ₹986 Cr | ₹975 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1,434 Cr | ₹1,023 Cr | ₹973 Cr | ₹986 Cr | ₹975 Cr |
Equity Dividend % | ₹150.00 | ₹150.00 | ₹150.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹10.26 | ₹4.84 | ₹0.10 | ₹1.79 | ₹2.99 |
Adjusted EPS | ₹10.26 | ₹4.84 | ₹0.10 | ₹1.79 | ₹2.99 |
Compare Income Statement of peers of SUNTECK REALTY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUNTECK REALTY | ₹6,336.1 Cr | -1.5% | -3.6% | -26.7% | Stock Analytics | |
DLF | ₹191,515.0 Cr | 3.6% | -2.2% | -12.1% | Stock Analytics | |
MACROTECH DEVELOPERS | ₹118,408.0 Cr | 2.8% | -1.5% | -2.3% | Stock Analytics | |
GODREJ PROPERTIES | ₹68,964.2 Cr | 6.8% | 7.4% | -29.9% | Stock Analytics | |
OBEROI REALTY | ₹61,730.6 Cr | 7% | 2.6% | -16.9% | Stock Analytics | |
THE PHOENIX MILLS | ₹59,199.4 Cr | 3.9% | 4.6% | 2.4% | Stock Analytics |
SUNTECK REALTY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUNTECK REALTY | -1.5% |
-3.6% |
-26.7% |
SENSEX | 2.5% |
2% |
3.1% |
You may also like the below Video Courses