SUYOG TELEMATICS
|
SUYOG TELEMATICS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹193 Cr | ₹167 Cr | ₹144 Cr | ₹126 Cr | ₹132 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹191 Cr | ₹165 Cr | ₹140 Cr | ₹123 Cr | ₹99 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.73 Cr | ₹1.98 Cr | ₹3.23 Cr | ₹3.47 Cr | ₹33 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹193 Cr | ₹167 Cr | ₹144 Cr | ₹126 Cr | ₹132 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | ₹19 Cr | ₹17 Cr | ₹20 Cr | ₹18 Cr | ₹40 Cr |
| Opening Raw Materials | ₹7.32 Cr | ₹5.32 Cr | ₹5.18 Cr | ₹2.77 Cr | ₹2.02 Cr |
| Purchases Raw Materials | ₹20 Cr | ₹19 Cr | ₹20 Cr | ₹21 Cr | ₹41 Cr |
| Closing Raw Materials | ₹7.98 Cr | ₹7.32 Cr | ₹5.32 Cr | ₹5.18 Cr | ₹2.77 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.21 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Electricity & Power | ₹0.21 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹45 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr | ₹19 Cr |
| Salaries, Wages & Bonus | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹9.41 Cr | ₹6.25 Cr |
| Contributions to EPF & Pension Funds | ₹27 Cr | - | ₹0.12 Cr | ₹0.24 Cr | ₹12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.91 Cr | ₹0.97 Cr | ₹0.78 Cr | ₹0.62 Cr | ₹0.10 Cr |
| Other Employees Cost | ₹0.31 Cr | ₹0.27 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.17 Cr |
| Other Manufacturing Expenses | ₹0.61 Cr | ₹0.70 Cr | ₹0.74 Cr | ₹0.25 Cr | ₹0.17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.61 Cr | ₹0.70 Cr | ₹0.74 Cr | ₹0.25 Cr | ₹0.17 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | - | - | - | - | - |
| General and Administration Expenses | ₹14 Cr | ₹11 Cr | ₹9.83 Cr | ₹6.31 Cr | ₹6.38 Cr |
| Rent , Rates & Taxes | ₹3.14 Cr | ₹3.02 Cr | ₹2.18 Cr | ₹0.83 Cr | ₹1.15 Cr |
| Insurance | ₹1.50 Cr | ₹1.50 Cr | ₹1.81 Cr | ₹1.62 Cr | ₹0.44 Cr |
| Printing and stationery | ₹0.08 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.15 Cr |
| Professional and legal fees | ₹4.53 Cr | ₹2.06 Cr | ₹1.48 Cr | ₹1.40 Cr | ₹1.44 Cr |
| Traveling and conveyance | ₹1.21 Cr | ₹1.79 Cr | ₹1.98 Cr | ₹1.63 Cr | ₹1.41 Cr |
| Other Administration | ₹3.05 Cr | ₹2.45 Cr | ₹2.36 Cr | ₹0.82 Cr | ₹1.78 Cr |
| Selling and Distribution Expenses | ₹0.06 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.04 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.07 Cr | ₹0.04 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3.87 Cr | ₹5.48 Cr | ₹8.05 Cr | ₹4.23 Cr | ₹0.48 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.87 Cr | ₹5.48 Cr | ₹8.05 Cr | ₹4.23 Cr | ₹0.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹82 Cr | ₹49 Cr | ₹51 Cr | ₹40 Cr | ₹66 Cr |
| Operating Profit (Excl OI) | ₹110 Cr | ₹117 Cr | ₹93 Cr | ₹87 Cr | ₹66 Cr |
| Other Income | ₹8.95 Cr | ₹7.66 Cr | ₹8.64 Cr | ₹5.51 Cr | ₹2.73 Cr |
| Interest Received | ₹1.75 Cr | ₹4.15 Cr | ₹1.96 Cr | ₹1.89 Cr | ₹2.58 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹7.20 Cr | ₹3.52 Cr | ₹6.68 Cr | ₹3.62 Cr | ₹0.16 Cr |
| Operating Profit | ₹119 Cr | ₹125 Cr | ₹101 Cr | ₹92 Cr | ₹68 Cr |
| Interest | ₹17 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.20 Cr | ₹9.84 Cr | ₹5.62 Cr | ₹1.89 Cr | ₹5.12 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.40 Cr | ₹0.50 Cr | ₹0.26 Cr | ₹0.80 Cr | ₹0.87 Cr |
| Other Interest | ₹7.97 Cr | ₹9.16 Cr | ₹10 Cr | ₹11 Cr | ₹4.40 Cr |
| PBDT | ₹103 Cr | ₹106 Cr | ₹85 Cr | ₹78 Cr | ₹58 Cr |
| Depreciation | ₹47 Cr | ₹34 Cr | ₹26 Cr | ₹22 Cr | ₹16 Cr |
| Profit Before Taxation & Exceptional Items | ₹56 Cr | ₹71 Cr | ₹59 Cr | ₹57 Cr | ₹42 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹56 Cr | ₹71 Cr | ₹59 Cr | ₹57 Cr | ₹42 Cr |
| Provision for Tax | ₹15 Cr | ₹8.09 Cr | ₹13 Cr | ₹15 Cr | ₹18 Cr |
| Current Income Tax | ₹15 Cr | ₹15 Cr | ₹4.68 Cr | ₹9.18 Cr | ₹9.48 Cr |
| Deferred Tax | ₹0.91 Cr | ₹-6.59 Cr | ₹8.01 Cr | ₹6.17 Cr | ₹8.36 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹41 Cr | ₹63 Cr | ₹46 Cr | ₹41 Cr | ₹24 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹263 Cr | ₹201 Cr | ₹155 Cr | ₹114 Cr | ₹110 Cr |
| Appropriations | ₹304 Cr | ₹264 Cr | ₹202 Cr | ₹155 Cr | ₹134 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.35 Cr | ₹0.53 Cr | ₹1.05 Cr | - | ₹20 Cr |
| Equity Dividend % | ₹18.00 | ₹12.50 | ₹5.00 | ₹10.00 | - |
| Earnings Per Share | ₹36.43 | ₹59.38 | ₹44.17 | ₹39.48 | ₹24.03 |
| Adjusted EPS | ₹36.43 | ₹59.38 | ₹44.17 | ₹39.48 | ₹24.03 |
Compare Income Statement of peers of SUYOG TELEMATICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SUYOG TELEMATICS | ₹719.3 Cr | -3.2% | -2.1% | -67.1% | Stock Analytics | |
| HFCL | ₹9,826.5 Cr | -0.6% | -9.2% | -41.5% | Stock Analytics | |
| VINDHYA TELELINKS | ₹1,687.6 Cr | 2% | -7.2% | -29.3% | Stock Analytics | |
| GTL INFRASTRUCTURE | ₹1,562.7 Cr | NA | -9% | -39.5% | Stock Analytics | |
SUYOG TELEMATICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SUYOG TELEMATICS | -3.2% |
-2.1% |
-67.1% |
| SENSEX | 1% |
0.6% |
7.8% |
You may also like the below Video Courses