SURAJ ESTATE DEVELOPERS
|
SURAJ ESTATE DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹1,391.9 Cr | 1.7% | 6.4% | -57.6% | Stock Analytics | |
| DLF | ₹189,497.0 Cr | 0.8% | 3.3% | -2.7% | Stock Analytics | |
| MACROTECH DEVELOPERS | ₹120,735.0 Cr | 0.3% | 6% | 4.3% | Stock Analytics | |
| GODREJ PROPERTIES | ₹66,288.0 Cr | 1.5% | 6.9% | -17.9% | Stock Analytics | |
| OBEROI REALTY | ₹63,712.2 Cr | -1.9% | 11.6% | -13.4% | Stock Analytics | |
| THE PHOENIX MILLS | ₹62,099.5 Cr | -1.3% | 6.9% | 16% | Stock Analytics | |
SURAJ ESTATE DEVELOPERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SURAJ ESTATE DEVELOPERS | 1.7% |
6.4% |
-57.6% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses