Home > Income Statement > SURAJ ESTATE DEVELOPERS

SURAJ ESTATE DEVELOPERS
Income Statement

SURAJ ESTATE DEVELOPERS is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Top Undervalued Small Cap Stocks
AD     Remove this Ad

SURAJ ESTATE DEVELOPERS Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Operating Income ₹549 Cr₹412 Cr₹306 Cr₹273 Cr₹240 Cr
     Revenue from property development ₹539 Cr₹412 Cr---
     Sale of Development Rights -----
     Development Charges ₹9.99 Cr----
     Income From Investment in Properties -----
     Other Operational Income --₹306 Cr₹273 Cr₹240 Cr
Less: Excise Duty -----
Operating Income (Net) ₹549 Cr₹412 Cr₹306 Cr₹273 Cr₹240 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-165 Cr₹-87 Cr₹-31 Cr₹-56 Cr₹-22 Cr
Cost of Construction and Development ₹220 Cr₹48 Cr₹19 Cr₹17 Cr₹81 Cr
     Opening Raw Materials -----
     Cost of Land & Construction Materials ₹205 Cr₹32 Cr---
     Closing Stock -----
     Cost of Constructed property Sold -----
     Development Rights --₹11 Cr₹6.60 Cr₹75 Cr
     Other Construction Expenses ₹220 Cr₹48 Cr₹30 Cr₹24 Cr₹155 Cr
Power & Fuel Cost -₹0.03 Cr₹0.13 Cr₹0.12 Cr₹0.12 Cr
     Electricity & Power -₹0.03 Cr₹0.13 Cr₹0.12 Cr₹0.12 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹24 Cr₹14 Cr₹12 Cr₹9.74 Cr₹7.61 Cr
     Salaries, Wages & Bonus ₹24 Cr₹14 Cr₹11 Cr₹9.14 Cr₹7.15 Cr
     Contributions to EPF & Pension Funds ₹0.08 Cr₹0.09 Cr₹0.07 Cr₹0.08 Cr₹0.06 Cr
     Workmen and Staff Welfare Expenses ₹0.30 Cr₹0.21 Cr₹0.19 Cr₹0.14 Cr₹0.20 Cr
     Other Employees Cost ₹0.29 Cr₹0.29 Cr₹0.21 Cr₹0.38 Cr₹0.20 Cr
Operating Expenses ₹150 Cr₹121 Cr₹108 Cr₹98 Cr₹66 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹86 Cr₹88 Cr₹61 Cr₹67 Cr₹48 Cr
     Repairs and Maintenance -----
     Packing Material Consumed -----
     Other Manufacturing expenses ₹64 Cr₹33 Cr₹46 Cr₹31 Cr₹18 Cr
General and Administration Expenses ₹98 Cr₹66 Cr₹45 Cr₹69 Cr₹19 Cr
     Rent , Rates & Taxes ₹75 Cr₹48 Cr₹30 Cr₹57 Cr₹13 Cr
     Insurance ₹0.12 Cr₹0.60 Cr₹0.19 Cr₹0.04 Cr₹0.06 Cr
     Printing and stationery ₹0.35 Cr₹0.24 Cr₹0.10 Cr₹0.16 Cr₹0.12 Cr
     Professional and legal fees ₹21 Cr₹15 Cr₹13 Cr₹11 Cr₹5.25 Cr
     Other Administration ₹1.75 Cr₹2.23 Cr₹1.53 Cr₹1.00 Cr₹0.89 Cr
Selling and Distribution Expenses ₹14 Cr₹9.46 Cr₹1.87 Cr₹1.76 Cr₹0.64 Cr
     Advertisement & Sales Promotion ₹14 Cr₹9.46 Cr₹1.87 Cr₹1.76 Cr₹0.64 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹5.21 Cr₹6.96 Cr₹1.09 Cr₹0.49 Cr₹0.91 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹2.15 Cr₹4.88 Cr--₹0.20 Cr
     Losson disposal of fixed assets(net) -₹0.02 Cr₹0.01 Cr₹0.00 Cr₹0.00 Cr
     Losson foreign exchange fluctuations ₹0.05 Cr----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹3.00 Cr₹2.06 Cr₹1.07 Cr₹0.49 Cr₹0.71 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹346 Cr₹179 Cr₹155 Cr₹141 Cr₹153 Cr
Operating Profit (Excl OI) ₹203 Cr₹233 Cr₹151 Cr₹132 Cr₹87 Cr
Other Income ₹4.08 Cr₹3.49 Cr₹2.15 Cr₹1.19 Cr₹4.01 Cr
     Interest Received ₹2.08 Cr₹2.48 Cr₹1.03 Cr₹0.37 Cr₹0.43 Cr
     Dividend Received -₹0.00 Cr₹0.00 Cr₹0.00 Cr-
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments -----
     Provision Written Back ---₹0.50 Cr-
     Foreign Exchange Gains -₹0.00 Cr---
     Others ₹2.01 Cr₹1.01 Cr₹1.11 Cr₹0.31 Cr₹3.58 Cr
Operating Profit ₹207 Cr₹236 Cr₹153 Cr₹133 Cr₹91 Cr
Interest ₹66 Cr₹139 Cr₹107 Cr₹93 Cr₹79 Cr
     InterestonDebenture / Bonds ₹7.00 Cr₹55 Cr₹17 Cr₹18 Cr₹6.77 Cr
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.76 Cr₹2.67 Cr₹2.47 Cr₹2.09 Cr₹1.06 Cr
     Other Interest ₹57 Cr₹81 Cr₹88 Cr₹73 Cr₹71 Cr
PBDT ₹141 Cr₹98 Cr₹46 Cr₹40 Cr₹11 Cr
Depreciation ₹4.97 Cr₹3.66 Cr₹2.58 Cr₹3.68 Cr₹2.39 Cr
Profit Before Taxation & Exceptional Items ₹136 Cr₹94 Cr₹43 Cr₹36 Cr₹9.05 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹136 Cr₹94 Cr₹43 Cr₹36 Cr₹9.05 Cr
Provision for Tax ₹36 Cr₹26 Cr₹11 Cr₹9.65 Cr₹2.77 Cr
     Current Income Tax ₹33 Cr₹28 Cr₹14 Cr₹10 Cr₹2.82 Cr
     Deferred Tax ₹2.78 Cr₹-2.97 Cr₹-2.42 Cr₹-0.40 Cr₹-0.05 Cr
     Other taxes -₹1.26 Cr---
Profit After Tax ₹100 Cr₹67 Cr₹32 Cr₹27 Cr₹6.28 Cr
Extra items -----
Minority Interest ₹0.01 Cr₹0.01 Cr₹0.10 Cr₹-0.13 Cr₹-0.11 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹100 Cr₹68 Cr₹32 Cr₹26 Cr₹6.16 Cr
Adjustments to PAT -----
Profit Balance B/F ₹135 Cr₹59 Cr₹24 Cr₹12 Cr₹2.11 Cr
Appropriations ₹235 Cr₹127 Cr₹56 Cr₹39 Cr₹8.27 Cr
     General Reserve -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹235 Cr₹127 Cr₹56 Cr₹39 Cr₹8.27 Cr
Equity Dividend % -₹20.00---
Earnings Per Share ₹21.65₹15.75₹10.13₹8.31₹9.70
Adjusted EPS ₹21.65₹15.75₹10.13₹8.31₹1.94

Compare Income Statement of peers of SURAJ ESTATE DEVELOPERS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SURAJ ESTATE DEVELOPERS ₹1,081.7 Cr -0.1% -11.9% -44.1% Stock Analytics
DLF ₹164,249.0 Cr 5.8% -5.7% -13.1% Stock Analytics
MACROTECH DEVELOPERS ₹105,337.0 Cr 9.7% -5.1% -18% Stock Analytics
THE PHOENIX MILLS ₹61,976.0 Cr 6.3% -10.8% -3% Stock Analytics
OBEROI REALTY ₹55,727.5 Cr 3.8% -10.3% -16.1% Stock Analytics
GODREJ PROPERTIES ₹51,196.0 Cr 8.9% -20.6% -28.5% Stock Analytics


SURAJ ESTATE DEVELOPERS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SURAJ ESTATE DEVELOPERS

-0.1%

-11.9%

-44.1%

SENSEX

3.5%

-1.7%

7.8%


You may also like the below Video Courses