SWAN ENERGY
|
SWAN ENERGY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr | ₹320 Cr | ₹341 Cr |
| Sales | ₹4,031 Cr | ₹1,203 Cr | ₹376 Cr | ₹215 Cr | ₹272 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹845 Cr | ₹233 Cr | ₹80 Cr | ₹69 Cr | ₹45 Cr |
| Revenue from property development | ₹141 Cr | ₹2.49 Cr | ₹31 Cr | ₹36 Cr | ₹24 Cr |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,017 Cr | ₹1,438 Cr | ₹487 Cr | ₹320 Cr | ₹341 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹37 Cr | ₹-37 Cr | ₹-21 Cr | ₹-30 Cr | ₹24 Cr |
| Raw Material Consumed | ₹3,900 Cr | ₹1,062 Cr | ₹310 Cr | ₹189 Cr | ₹170 Cr |
| Opening Raw Materials | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr | ₹35 Cr |
| Purchases Raw Materials | ₹3,873 Cr | ₹171 Cr | ₹102 Cr | ₹173 Cr | ₹166 Cr |
| Closing Raw Materials | ₹40 Cr | ₹35 Cr | ₹28 Cr | ₹22 Cr | ₹34 Cr |
| Other Direct Purchases / Brought in cost | ₹32 Cr | ₹899 Cr | ₹213 Cr | ₹4.17 Cr | ₹2.66 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr | ₹4.68 Cr | ₹6.82 Cr |
| Electricity & Power | ₹5.99 Cr | ₹5.68 Cr | ₹5.65 Cr | ₹4.68 Cr | ₹6.82 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹38 Cr | ₹32 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr |
| Salaries, Wages & Bonus | ₹37 Cr | ₹31 Cr | ₹25 Cr | ₹18 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹0.27 Cr | ₹0.19 Cr | ₹0.26 Cr | ₹0.10 Cr | ₹0.12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Other Employees Cost | ₹0.29 Cr | ₹0.27 Cr | ₹0.24 Cr | ₹0.26 Cr | ₹0.08 Cr |
| Other Manufacturing Expenses | ₹90 Cr | ₹110 Cr | ₹71 Cr | ₹52 Cr | ₹64 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.81 Cr | ₹6.21 Cr | ₹5.84 Cr | ₹4.47 Cr | ₹5.52 Cr |
| Repairs and Maintenance | ₹5.38 Cr | ₹21 Cr | ₹7.65 Cr | ₹4.33 Cr | ₹1.76 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹79 Cr | ₹83 Cr | ₹57 Cr | ₹43 Cr | ₹56 Cr |
| General and Administration Expenses | ₹30 Cr | ₹20 Cr | ₹16 Cr | ₹12 Cr | ₹5.71 Cr |
| Rent , Rates & Taxes | ₹6.00 Cr | ₹2.45 Cr | ₹2.42 Cr | ₹4.94 Cr | ₹2.83 Cr |
| Insurance | ₹9.38 Cr | ₹5.51 Cr | ₹4.59 Cr | ₹2.59 Cr | ₹0.40 Cr |
| Printing and stationery | ₹0.36 Cr | ₹0.20 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.14 Cr |
| Professional and legal fees | ₹12 Cr | ₹11 Cr | ₹8.42 Cr | ₹3.90 Cr | ₹1.53 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹1.62 Cr | ₹1.27 Cr | ₹0.76 Cr | ₹0.81 Cr | ₹0.80 Cr |
| Selling and Distribution Expenses | ₹29 Cr | ₹6.50 Cr | ₹3.68 Cr | ₹2.03 Cr | ₹3.02 Cr |
| Advertisement & Sales Promotion | ₹2.27 Cr | ₹0.53 Cr | ₹1.10 Cr | ₹0.42 Cr | ₹1.26 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹18 Cr | ₹3.24 Cr | ₹1.14 Cr | ₹0.78 Cr | ₹1.21 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹8.38 Cr | ₹2.73 Cr | ₹1.44 Cr | ₹0.84 Cr | ₹0.56 Cr |
| Miscellaneous Expenses | ₹22 Cr | ₹7.72 Cr | ₹8.84 Cr | ₹4.86 Cr | ₹3.32 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.10 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.68 Cr | ₹0.01 Cr | ₹0.18 Cr | ₹0.36 Cr | - |
| Losson foreign exchange fluctuations | ₹0.87 Cr | - | - | ₹0.60 Cr | ₹0.00 Cr |
| Losson sale of non-trade current investments | - | ₹0.11 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹20 Cr | ₹7.61 Cr | ₹8.66 Cr | ₹3.90 Cr | ₹3.32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,150 Cr | ₹1,207 Cr | ₹419 Cr | ₹253 Cr | ₹289 Cr |
| Operating Profit (Excl OI) | ₹867 Cr | ₹231 Cr | ₹68 Cr | ₹68 Cr | ₹52 Cr |
| Other Income | ₹84 Cr | ₹11 Cr | ₹6.89 Cr | ₹3.94 Cr | ₹8.54 Cr |
| Interest Received | ₹22 Cr | ₹7.65 Cr | ₹6.23 Cr | ₹3.50 Cr | ₹4.14 Cr |
| Dividend Received | ₹0.06 Cr | ₹0.06 Cr | ₹0.05 Cr | - | ₹0.05 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹3.13 Cr | ₹1.19 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.77 Cr | ₹0.55 Cr | ₹0.29 Cr | ₹0.11 Cr | - |
| Others | ₹58 Cr | ₹1.33 Cr | ₹0.32 Cr | ₹0.34 Cr | ₹4.35 Cr |
| Operating Profit | ₹951 Cr | ₹242 Cr | ₹75 Cr | ₹72 Cr | ₹61 Cr |
| Interest | ₹226 Cr | ₹223 Cr | ₹189 Cr | ₹108 Cr | ₹50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.68 Cr | ₹5.13 Cr | ₹4.16 Cr | ₹1.19 Cr | ₹0.42 Cr |
| Other Interest | ₹222 Cr | ₹218 Cr | ₹185 Cr | ₹107 Cr | ₹50 Cr |
| PBDT | ₹724 Cr | ₹19 Cr | ₹-114 Cr | ₹-36 Cr | ₹10 Cr |
| Depreciation | ₹115 Cr | ₹81 Cr | ₹70 Cr | ₹42 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹609 Cr | ₹-62 Cr | ₹-184 Cr | ₹-78 Cr | ₹-4.25 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹609 Cr | ₹-62 Cr | ₹-184 Cr | ₹-78 Cr | ₹-4.25 Cr |
| Provision for Tax | ₹23 Cr | ₹-1.19 Cr | ₹-26 Cr | ₹-9.43 Cr | ₹0.58 Cr |
| Current Income Tax | ₹3.70 Cr | ₹5.19 Cr | ₹4.41 Cr | ₹1.42 Cr | ₹2.13 Cr |
| Deferred Tax | ₹20 Cr | ₹-7.19 Cr | ₹-31 Cr | ₹-11 Cr | ₹-1.55 Cr |
| Other taxes | ₹-0.63 Cr | ₹0.81 Cr | - | ₹-0.01 Cr | - |
| Profit After Tax | ₹586 Cr | ₹-61 Cr | ₹-158 Cr | ₹-69 Cr | ₹-4.83 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-285 Cr | ₹28 Cr | ₹70 Cr | ₹30 Cr | ₹-1.01 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | ₹-5.43 Cr | - | - | - |
| Consolidated Net Profit | ₹301 Cr | ₹-39 Cr | ₹-88 Cr | ₹-38 Cr | ₹-5.85 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-22 Cr | ₹20 Cr | ₹109 Cr | ₹150 Cr | ₹159 Cr |
| Appropriations | ₹279 Cr | ₹-19 Cr | ₹22 Cr | ₹112 Cr | ₹153 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹2.67 Cr | ₹2.99 Cr | ₹2.22 Cr | ₹2.30 Cr | ₹3.00 Cr |
| Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹9.61 | ₹-1.47 | ₹-3.32 | ₹-1.57 | ₹-0.24 |
| Adjusted EPS | ₹9.61 | ₹-1.47 | ₹-3.32 | ₹-1.57 | ₹-0.24 |
Compare Income Statement of peers of SWAN ENERGY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SWAN ENERGY | ₹14,551.1 Cr | -0.8% | 7.8% | -14.3% | Stock Analytics | |
| PAGE INDUSTRIES | ₹43,774.6 Cr | -3.6% | -4.3% | -16.2% | Stock Analytics | |
| KPR MILL | ₹38,363.5 Cr | 3% | 7.4% | 17.2% | Stock Analytics | |
| VEDANT FASHIONS | ₹15,032.5 Cr | -1.8% | -9.7% | -54.3% | Stock Analytics | |
| WELSPUN LIVING | ₹13,514.5 Cr | 1.2% | 10.9% | -10.5% | Stock Analytics | |
| VARDHMAN TEXTILES | ₹13,168.5 Cr | 1.8% | 11.2% | -4.9% | Stock Analytics | |
SWAN ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SWAN ENERGY | -0.8% |
7.8% |
-14.3% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses