SUPRAJIT ENGINEERING
|
SUPRAJIT ENGINEERING Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,752 Cr | ₹1,840 Cr | ₹1,641 Cr | ₹1,563 Cr | ₹1,590 Cr |
Sales | ₹2,748 Cr | ₹1,830 Cr | ₹1,635 Cr | ₹1,554 Cr | ₹1,581 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.50 Cr | ₹0.33 Cr | ₹0.09 Cr | ₹0.27 Cr | ₹0.58 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.00 Cr | ₹10 Cr | ₹5.32 Cr | ₹8.62 Cr | ₹7.87 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,752 Cr | ₹1,840 Cr | ₹1,641 Cr | ₹1,563 Cr | ₹1,590 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.44 Cr | ₹-5.61 Cr | ₹-13 Cr | ₹5.93 Cr | ₹-26 Cr |
Raw Material Consumed | ₹1,619 Cr | ₹1,084 Cr | ₹968 Cr | ₹909 Cr | ₹941 Cr |
Opening Raw Materials | ₹214 Cr | ₹186 Cr | ₹163 Cr | ₹153 Cr | ₹139 Cr |
Purchases Raw Materials | ₹1,705 Cr | ₹1,076 Cr | ₹963 Cr | ₹867 Cr | ₹894 Cr |
Closing Raw Materials | ₹343 Cr | ₹214 Cr | ₹186 Cr | ₹163 Cr | ₹153 Cr |
Other Direct Purchases / Brought in cost | ₹44 Cr | ₹36 Cr | ₹28 Cr | ₹53 Cr | ₹61 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹40 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹25 Cr |
Electricity & Power | ₹40 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹574 Cr | ₹336 Cr | ₹308 Cr | ₹293 Cr | ₹304 Cr |
Salaries, Wages & Bonus | ₹488 Cr | ₹293 Cr | ₹269 Cr | ₹254 Cr | ₹258 Cr |
Contributions to EPF & Pension Funds | ₹64 Cr | ₹33 Cr | ₹31 Cr | ₹31 Cr | ₹33 Cr |
Workmen and Staff Welfare Expenses | ₹20 Cr | ₹7.76 Cr | ₹6.38 Cr | ₹7.13 Cr | ₹7.39 Cr |
Other Employees Cost | ₹2.44 Cr | ₹2.35 Cr | ₹2.41 Cr | ₹0.19 Cr | ₹5.02 Cr |
Other Manufacturing Expenses | ₹51 Cr | ₹29 Cr | ₹25 Cr | ₹23 Cr | ₹22 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.73 Cr | ₹1.34 Cr | ₹3.59 Cr | ₹1.36 Cr | ₹0.51 Cr |
Repairs and Maintenance | ₹45 Cr | ₹27 Cr | ₹20 Cr | ₹22 Cr | ₹22 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.18 Cr | ₹0.89 Cr | ₹0.63 Cr | ₹0.46 Cr | ₹0.28 Cr |
General and Administration Expenses | ₹78 Cr | ₹46 Cr | ₹37 Cr | ₹44 Cr | ₹44 Cr |
Rent , Rates & Taxes | ₹8.32 Cr | ₹7.17 Cr | ₹6.87 Cr | ₹6.90 Cr | ₹12 Cr |
Insurance | ₹10 Cr | ₹5.95 Cr | ₹5.30 Cr | ₹4.24 Cr | ₹4.32 Cr |
Printing and stationery | ₹1.81 Cr | ₹1.21 Cr | ₹1.13 Cr | ₹1.40 Cr | ₹1.35 Cr |
Professional and legal fees | ₹27 Cr | ₹14 Cr | ₹11 Cr | ₹12 Cr | ₹7.78 Cr |
Traveling and conveyance | ₹16 Cr | ₹9.14 Cr | ₹6.47 Cr | ₹11 Cr | ₹12 Cr |
Other Administration | ₹30 Cr | ₹18 Cr | ₹13 Cr | ₹19 Cr | ₹19 Cr |
Selling and Distribution Expenses | ₹65 Cr | ₹57 Cr | ₹44 Cr | ₹34 Cr | ₹39 Cr |
Advertisement & Sales Promotion | ₹2.82 Cr | ₹0.94 Cr | ₹1.77 Cr | ₹2.10 Cr | ₹3.67 Cr |
Sales Commissions & Incentives | ₹8.01 Cr | ₹7.51 Cr | ₹6.27 Cr | ₹3.70 Cr | ₹4.78 Cr |
Freight and Forwarding | ₹53 Cr | ₹49 Cr | ₹36 Cr | ₹28 Cr | ₹30 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.38 Cr | - | - | - | - |
Miscellaneous Expenses | ₹14 Cr | ₹7.49 Cr | ₹10 Cr | ₹11 Cr | ₹8.55 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.37 Cr | ₹0.79 Cr | ₹1.94 Cr | ₹2.06 Cr | ₹0.28 Cr |
Losson disposal of fixed assets(net) | ₹0.78 Cr | ₹0.19 Cr | - | ₹0.13 Cr | ₹0.20 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹6.51 Cr | ₹8.32 Cr | ₹8.32 Cr | ₹8.07 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,440 Cr | ₹1,581 Cr | ₹1,404 Cr | ₹1,344 Cr | ₹1,357 Cr |
Operating Profit (Excl OI) | ₹313 Cr | ₹260 Cr | ₹237 Cr | ₹219 Cr | ₹233 Cr |
Other Income | ₹39 Cr | ₹37 Cr | ₹34 Cr | ₹22 Cr | ₹38 Cr |
Interest Received | ₹0.35 Cr | ₹0.51 Cr | ₹0.16 Cr | ₹4.09 Cr | ₹0.21 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.41 Cr | ₹0.13 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.03 Cr |
Foreign Exchange Gains | ₹17 Cr | ₹18 Cr | ₹7.17 Cr | ₹3.19 Cr | ₹18 Cr |
Others | ₹21 Cr | ₹18 Cr | ₹26 Cr | ₹15 Cr | ₹20 Cr |
Operating Profit | ₹351 Cr | ₹297 Cr | ₹270 Cr | ₹241 Cr | ₹271 Cr |
Interest | ₹36 Cr | ₹15 Cr | ₹19 Cr | ₹23 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹28 Cr | ₹11 Cr | ₹13 Cr | ₹19 Cr | ₹24 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.41 Cr | ₹0.20 Cr | ₹0.19 Cr | ₹0.24 Cr | ₹0.29 Cr |
Other Interest | ₹5.69 Cr | ₹2.99 Cr | ₹5.75 Cr | ₹3.16 Cr | ₹0.62 Cr |
PBDT | ₹316 Cr | ₹282 Cr | ₹251 Cr | ₹218 Cr | ₹246 Cr |
Depreciation | ₹95 Cr | ₹59 Cr | ₹57 Cr | ₹58 Cr | ₹41 Cr |
Profit Before Taxation & Exceptional Items | ₹220 Cr | ₹224 Cr | ₹194 Cr | ₹160 Cr | ₹205 Cr |
Exceptional Income / Expenses | - | ₹12 Cr | - | ₹-27 Cr | - |
Profit Before Tax | ₹220 Cr | ₹235 Cr | ₹194 Cr | ₹133 Cr | ₹205 Cr |
Provision for Tax | ₹68 Cr | ₹62 Cr | ₹52 Cr | ₹29 Cr | ₹71 Cr |
Current Income Tax | ₹70 Cr | ₹63 Cr | ₹50 Cr | ₹47 Cr | ₹65 Cr |
Deferred Tax | ₹-1.37 Cr | ₹-0.86 Cr | ₹-0.17 Cr | ₹-10 Cr | ₹8.23 Cr |
Other taxes | - | - | ₹1.50 Cr | ₹-7.34 Cr | ₹-1.89 Cr |
Profit After Tax | ₹152 Cr | ₹173 Cr | ₹143 Cr | ₹104 Cr | ₹134 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹152 Cr | ₹173 Cr | ₹143 Cr | ₹104 Cr | ₹134 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹367 Cr | ₹232 Cr | ₹174 Cr | ₹190 Cr | ₹172 Cr |
Appropriations | ₹519 Cr | ₹405 Cr | ₹317 Cr | ₹294 Cr | ₹306 Cr |
General Reserves | - | - | ₹75 Cr | ₹75 Cr | ₹90 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹7.48 Cr | ₹4.31 Cr |
Other Appropriation | ₹16 Cr | ₹25 Cr | ₹-0.62 Cr | ₹13 Cr | ₹12 Cr |
Equity Dividend % | ₹230.00 | ₹200.00 | ₹175.00 | ₹175.00 | ₹155.00 |
Earnings Per Share | ₹10.99 | ₹12.51 | ₹10.20 | ₹7.43 | ₹9.57 |
Adjusted EPS | ₹10.99 | ₹12.51 | ₹10.20 | ₹7.43 | ₹9.57 |
Compare Income Statement of peers of SUPRAJIT ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SUPRAJIT ENGINEERING | ₹5,702.0 Cr | 2.9% | -3.9% | 15.3% | Stock Analytics | |
BOSCH | ₹88,617.3 Cr | 2.9% | 8.5% | 63.9% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹79,318.0 Cr | 5.4% | 1.4% | 77.3% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹41,376.8 Cr | 7.1% | 7.8% | 69.2% | Stock Analytics | |
UNO MINDA | ₹39,293.9 Cr | 6.5% | 2.9% | 43.8% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹28,713.6 Cr | -5% | 4.8% | 52.3% | Stock Analytics |
SUPRAJIT ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SUPRAJIT ENGINEERING | 2.9% |
-3.9% |
15.3% |
SENSEX | -0.4% |
-0.9% |
25.8% |
You may also like the below Video Courses