SWARAJ ENGINES
|
SWARAJ ENGINES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,682 Cr | ₹1,419 Cr | ₹1,422 Cr | ₹1,138 Cr | ₹987 Cr |
| Sales | ₹1,674 Cr | ₹1,413 Cr | ₹1,414 Cr | ₹1,133 Cr | ₹983 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.98 Cr | ₹6.50 Cr | ₹7.37 Cr | ₹5.29 Cr | ₹3.17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,682 Cr | ₹1,419 Cr | ₹1,422 Cr | ₹1,138 Cr | ₹987 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.97 Cr | ₹2.27 Cr | ₹-3.88 Cr | ₹-1.30 Cr | ₹-8.69 Cr |
| Raw Material Consumed | ₹1,319 Cr | ₹1,119 Cr | ₹1,138 Cr | ₹892 Cr | ₹774 Cr |
| Opening Raw Materials | ₹39 Cr | ₹38 Cr | ₹34 Cr | ₹36 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹1,331 Cr | ₹1,120 Cr | ₹1,142 Cr | ₹890 Cr | ₹787 Cr |
| Closing Raw Materials | ₹51 Cr | ₹39 Cr | ₹38 Cr | ₹34 Cr | ₹36 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.88 Cr | ₹6.82 Cr | ₹6.57 Cr | ₹5.43 Cr | ₹5.46 Cr |
| Electricity & Power | ₹7.88 Cr | ₹6.82 Cr | ₹6.57 Cr | ₹5.43 Cr | ₹5.46 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹48 Cr | ₹43 Cr | ₹44 Cr | ₹44 Cr | ₹43 Cr |
| Salaries, Wages & Bonus | ₹39 Cr | ₹35 Cr | ₹36 Cr | ₹36 Cr | ₹35 Cr |
| Contributions to EPF & Pension Funds | ₹2.25 Cr | ₹2.12 Cr | ₹2.20 Cr | ₹2.41 Cr | ₹2.44 Cr |
| Workmen and Staff Welfare Expenses | ₹7.04 Cr | ₹5.39 Cr | ₹5.46 Cr | ₹4.82 Cr | ₹4.69 Cr |
| Other Employees Cost | ₹0.24 Cr | ₹0.19 Cr | ₹0.16 Cr | ₹0.24 Cr | ₹0.66 Cr |
| Other Manufacturing Expenses | ₹31 Cr | ₹27 Cr | ₹25 Cr | ₹22 Cr | ₹20 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹10 Cr | ₹8.26 Cr | ₹6.46 Cr | ₹5.41 Cr | ₹4.20 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹21 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr |
| General and Administration Expenses | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹9.54 Cr |
| Rent , Rates & Taxes | ₹0.11 Cr | ₹0.10 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Insurance | ₹0.58 Cr | ₹0.55 Cr | ₹0.60 Cr | ₹0.53 Cr | ₹0.48 Cr |
| Printing and stationery | ₹0.12 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.08 Cr |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹0.87 Cr | ₹0.49 Cr | ₹0.59 Cr | ₹0.22 Cr | ₹0.11 Cr |
| Other Administration | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹8.74 Cr |
| Selling and Distribution Expenses | ₹2.19 Cr | ₹1.08 Cr | ₹1.04 Cr | ₹1.05 Cr | ₹1.05 Cr |
| Advertisement & Sales Promotion | ₹2.19 Cr | ₹1.08 Cr | ₹1.04 Cr | ₹1.05 Cr | ₹1.05 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹13 Cr | ₹11 Cr | ₹9.61 Cr | ₹7.19 Cr | ₹6.41 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.85 Cr | ₹0.99 Cr | ₹0.85 Cr | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹12 Cr | ₹9.81 Cr | ₹8.76 Cr | ₹7.19 Cr | ₹6.39 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,455 Cr | ₹1,232 Cr | ₹1,236 Cr | ₹983 Cr | ₹851 Cr |
| Operating Profit (Excl OI) | ₹226 Cr | ₹187 Cr | ₹186 Cr | ₹155 Cr | ₹136 Cr |
| Other Income | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹9.66 Cr | ₹8.62 Cr |
| Interest Received | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹7.88 Cr | ₹7.66 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.19 Cr | - |
| Profits on sale of Investments | ₹1.92 Cr | ₹2.04 Cr | ₹1.45 Cr | ₹1.32 Cr | ₹0.71 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.21 Cr | ₹0.20 Cr | ₹0.30 Cr | ₹0.27 Cr | ₹0.25 Cr |
| Operating Profit | ₹244 Cr | ₹203 Cr | ₹198 Cr | ₹165 Cr | ₹144 Cr |
| Interest | ₹0.33 Cr | ₹0.25 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.00 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Other Interest | ₹0.33 Cr | ₹0.25 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.00 Cr |
| PBDT | ₹243 Cr | ₹202 Cr | ₹198 Cr | ₹165 Cr | ₹144 Cr |
| Depreciation | ₹20 Cr | ₹17 Cr | ₹19 Cr | ₹18 Cr | ₹20 Cr |
| Profit Before Taxation & Exceptional Items | ₹223 Cr | ₹185 Cr | ₹180 Cr | ₹147 Cr | ₹124 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹223 Cr | ₹185 Cr | ₹180 Cr | ₹147 Cr | ₹124 Cr |
| Provision for Tax | ₹57 Cr | ₹47 Cr | ₹46 Cr | ₹37 Cr | ₹32 Cr |
| Current Income Tax | ₹58 Cr | ₹48 Cr | ₹47 Cr | ₹38 Cr | ₹36 Cr |
| Deferred Tax | ₹-0.50 Cr | ₹-1.35 Cr | ₹-1.37 Cr | ₹-0.50 Cr | ₹-4.01 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹166 Cr | ₹138 Cr | ₹134 Cr | ₹109 Cr | ₹93 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹266 Cr | ₹240 Cr | ₹203 Cr | ₹178 Cr | ₹134 Cr |
| Appropriations | ₹432 Cr | ₹378 Cr | ₹337 Cr | ₹287 Cr | ₹226 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹115 Cr | ₹112 Cr | ₹97 Cr | ₹84 Cr | ₹49 Cr |
| Equity Dividend % | ₹1,045.00 | ₹950.00 | ₹920.00 | ₹800.00 | ₹690.00 |
| Earnings Per Share | ₹136.64 | ₹113.50 | ₹110.01 | ₹90.15 | ₹76.24 |
| Adjusted EPS | ₹136.64 | ₹113.50 | ₹110.01 | ₹90.15 | ₹76.24 |
Compare Income Statement of peers of SWARAJ ENGINES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SWARAJ ENGINES | ₹4,771.5 Cr | -2.1% | -5.6% | 33.1% | Stock Analytics | |
| CUMMINS INDIA | ₹119,673.0 Cr | -1% | 9.8% | 24.6% | Stock Analytics | |
| GREAVES COTTON | ₹5,149.4 Cr | -3.8% | 2.1% | 19.7% | Stock Analytics | |
SWARAJ ENGINES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SWARAJ ENGINES | -2.1% |
-5.6% |
33.1% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses