SYMPHONY
|
SYMPHONY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,624 Cr | ₹1,203 Cr | ₹1,231 Cr | ₹1,088 Cr | ₹1,002 Cr |
| Sales | ₹1,621 Cr | ₹1,201 Cr | ₹1,227 Cr | ₹1,084 Cr | ₹1,000 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.00 Cr | ₹2.44 Cr | ₹3.72 Cr | ₹4.16 Cr | ₹2.56 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,576 Cr | ₹1,156 Cr | ₹1,188 Cr | ₹1,039 Cr | ₹900 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-54 Cr | ₹16 Cr | ₹-76 Cr | ₹-40 Cr | ₹-0.72 Cr |
| Raw Material Consumed | ₹855 Cr | ₹584 Cr | ₹743 Cr | ₹611 Cr | ₹498 Cr |
| Opening Raw Materials | ₹44 Cr | ₹47 Cr | ₹46 Cr | ₹31 Cr | ₹31 Cr |
| Purchases Raw Materials | ₹106 Cr | ₹132 Cr | ₹177 Cr | ₹213 Cr | ₹238 Cr |
| Closing Raw Materials | ₹43 Cr | ₹44 Cr | ₹47 Cr | ₹46 Cr | ₹31 Cr |
| Other Direct Purchases / Brought in cost | ₹749 Cr | ₹449 Cr | ₹566 Cr | ₹413 Cr | ₹260 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.03 Cr | ₹0.77 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.69 Cr |
| Electricity & Power | ₹1.03 Cr | ₹0.77 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.69 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹126 Cr | ₹121 Cr | ₹124 Cr | ₹116 Cr | ₹103 Cr |
| Salaries, Wages & Bonus | ₹113 Cr | ₹106 Cr | ₹111 Cr | ₹105 Cr | ₹92 Cr |
| Contributions to EPF & Pension Funds | ₹10 Cr | ₹12 Cr | ₹9.36 Cr | ₹8.67 Cr | ₹8.34 Cr |
| Workmen and Staff Welfare Expenses | ₹1.29 Cr | ₹1.34 Cr | ₹1.56 Cr | ₹1.06 Cr | ₹1.01 Cr |
| Other Employees Cost | ₹1.83 Cr | ₹1.88 Cr | ₹1.67 Cr | ₹1.53 Cr | ₹1.48 Cr |
| Other Manufacturing Expenses | ₹9.32 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹15 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹7.18 Cr | ₹11 Cr | ₹11 Cr | ₹8.86 Cr | ₹13 Cr |
| Repairs and Maintenance | ₹1.62 Cr | ₹2.53 Cr | ₹3.39 Cr | ₹2.24 Cr | ₹2.12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.52 Cr | ₹0.74 Cr | ₹0.42 Cr | ₹0.12 Cr | ₹0.15 Cr |
| General and Administration Expenses | ₹79 Cr | ₹68 Cr | ₹58 Cr | ₹50 Cr | ₹46 Cr |
| Rent , Rates & Taxes | ₹12 Cr | ₹11 Cr | ₹9.18 Cr | ₹7.24 Cr | ₹6.31 Cr |
| Insurance | ₹7.46 Cr | ₹6.36 Cr | ₹5.50 Cr | ₹5.69 Cr | ₹5.66 Cr |
| Printing and stationery | ₹0.52 Cr | ₹0.46 Cr | ₹0.90 Cr | ₹0.88 Cr | ₹0.50 Cr |
| Professional and legal fees | ₹13 Cr | ₹9.38 Cr | ₹7.24 Cr | ₹9.31 Cr | ₹9.09 Cr |
| Traveling and conveyance | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹9.23 Cr | ₹4.86 Cr |
| Other Administration | ₹31 Cr | ₹27 Cr | ₹21 Cr | ₹18 Cr | ₹19 Cr |
| Selling and Distribution Expenses | ₹239 Cr | ₹172 Cr | ₹180 Cr | ₹124 Cr | ₹90 Cr |
| Advertisement & Sales Promotion | ₹99 Cr | ₹67 Cr | ₹79 Cr | ₹46 Cr | ₹25 Cr |
| Sales Commissions & Incentives | ₹5.85 Cr | ₹5.41 Cr | ₹5.21 Cr | ₹10.00 Cr | ₹12 Cr |
| Freight and Forwarding | ₹98 Cr | ₹69 Cr | ₹61 Cr | ₹47 Cr | ₹39 Cr |
| Handling and Clearing Charges | ₹2.69 Cr | ₹2.14 Cr | ₹1.96 Cr | ₹1.49 Cr | ₹1.22 Cr |
| Other Selling Expenses | ₹34 Cr | ₹29 Cr | ₹33 Cr | ₹20 Cr | ₹13 Cr |
| Miscellaneous Expenses | ₹8.61 Cr | ₹7.42 Cr | ₹3.28 Cr | ₹3.29 Cr | ₹7.84 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.33 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
| Losson foreign exchange fluctuations | ₹2.90 Cr | ₹1.95 Cr | - | - | ₹3.38 Cr |
| Losson sale of non-trade current investments | - | - | ₹0.05 Cr | - | - |
| Other Miscellaneous Expenses | ₹5.71 Cr | ₹5.14 Cr | ₹3.22 Cr | ₹3.28 Cr | ₹4.46 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,264 Cr | ₹986 Cr | ₹1,048 Cr | ₹877 Cr | ₹759 Cr |
| Operating Profit (Excl OI) | ₹312 Cr | ₹170 Cr | ₹140 Cr | ₹162 Cr | ₹141 Cr |
| Other Income | ₹47 Cr | ₹51 Cr | ₹50 Cr | ₹40 Cr | ₹31 Cr |
| Interest Received | ₹21 Cr | ₹18 Cr | ₹20 Cr | ₹8.91 Cr | ₹9.03 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹1.75 Cr | ₹4.34 Cr | - | - | ₹0.09 Cr |
| Profits on sale of Investments | ₹13 Cr | ₹9.98 Cr | ₹7.84 Cr | ₹8.26 Cr | ₹9.29 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | ₹6.96 Cr | ₹2.32 Cr | - |
| Others | ₹12 Cr | ₹19 Cr | ₹16 Cr | ₹20 Cr | ₹13 Cr |
| Operating Profit | ₹359 Cr | ₹221 Cr | ₹190 Cr | ₹202 Cr | ₹172 Cr |
| Interest | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹10 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹7.82 Cr | ₹3.85 Cr | ₹7.46 Cr | ₹6.95 Cr | ₹8.88 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.42 Cr | ₹1.56 Cr | ₹1.41 Cr | ₹1.43 Cr | ₹1.70 Cr |
| Other Interest | ₹2.01 Cr | ₹6.57 Cr | ₹2.77 Cr | ₹1.97 Cr | ₹1.83 Cr |
| PBDT | ₹348 Cr | ₹209 Cr | ₹178 Cr | ₹192 Cr | ₹160 Cr |
| Depreciation | ₹22 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr |
| Profit Before Taxation & Exceptional Items | ₹326 Cr | ₹183 Cr | ₹152 Cr | ₹168 Cr | ₹138 Cr |
| Exceptional Income / Expenses | ₹-46 Cr | ₹-2.46 Cr | - | - | ₹-7.16 Cr |
| Profit Before Tax | ₹280 Cr | ₹181 Cr | ₹152 Cr | ₹168 Cr | ₹131 Cr |
| Provision for Tax | ₹67 Cr | ₹33 Cr | ₹36 Cr | ₹47 Cr | ₹24 Cr |
| Current Income Tax | ₹79 Cr | ₹48 Cr | ₹51 Cr | ₹35 Cr | ₹36 Cr |
| Deferred Tax | ₹-11 Cr | ₹-15 Cr | ₹-15 Cr | ₹11 Cr | ₹-11 Cr |
| Other taxes | ₹-0.64 Cr | ₹-0.07 Cr | ₹-0.05 Cr | ₹0.72 Cr | ₹-0.90 Cr |
| Profit After Tax | ₹213 Cr | ₹148 Cr | ₹116 Cr | ₹121 Cr | ₹107 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | ₹0.54 Cr | ₹-0.55 Cr | ₹-0.04 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹213 Cr | ₹148 Cr | ₹116 Cr | ₹120 Cr | ₹107 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹666 Cr | ₹807 Cr | ₹761 Cr | ₹689 Cr | ₹589 Cr |
| Appropriations | ₹878 Cr | ₹955 Cr | ₹877 Cr | ₹810 Cr | ₹696 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹145 Cr | ₹254 Cr | ₹43 Cr | ₹28 Cr | ₹-0.30 Cr |
| Equity Dividend % | ₹650.00 | ₹650.00 | ₹250.00 | ₹450.00 | ₹250.00 |
| Earnings Per Share | ₹30.95 | ₹21.48 | ₹16.64 | ₹17.20 | ₹15.35 |
| Adjusted EPS | ₹30.95 | ₹21.48 | ₹16.64 | ₹17.20 | ₹15.35 |
Compare Income Statement of peers of SYMPHONY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SYMPHONY | ₹6,098.2 Cr | -1% | 1.4% | -43.1% | Stock Analytics | |
| CROMPTON GREAVES CONSUMER ELECTRICALS | ₹17,794.6 Cr | -1.4% | -1.3% | -30.2% | Stock Analytics | |
| PG ELECTROPLAST | ₹16,469.5 Cr | 8.6% | 1.7% | -18.8% | Stock Analytics | |
| WHIRLPOOL OF INDIA | ₹15,794.9 Cr | -3.3% | 7.9% | -40.6% | Stock Analytics | |
| EUREKA FORBES | ₹11,364.7 Cr | 5.5% | 8.8% | -3.4% | Stock Analytics | |
| TTK PRESTIGE | ₹9,100.4 Cr | 0.7% | 2.8% | -24.3% | Stock Analytics | |
SYMPHONY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SYMPHONY | -1% |
1.4% |
-43.1% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses