SYNERGY GREEN INDUSTRIES
|
SYNERGY GREEN INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹362 Cr | ₹326 Cr | ₹290 Cr | ₹284 Cr | ₹199 Cr |
| Sales | ₹359 Cr | ₹325 Cr | ₹288 Cr | ₹282 Cr | ₹195 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.12 Cr | ₹0.03 Cr | ₹0.19 Cr | ₹0.15 Cr | ₹0.03 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.73 Cr | ₹1.60 Cr | ₹1.66 Cr | ₹1.19 Cr | ₹4.06 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹362 Cr | ₹326 Cr | ₹290 Cr | ₹284 Cr | ₹199 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.15 Cr | ₹3.65 Cr | ₹-6.80 Cr | ₹-4.65 Cr | ₹-5.43 Cr |
| Raw Material Consumed | ₹140 Cr | ₹132 Cr | ₹132 Cr | ₹128 Cr | ₹77 Cr |
| Opening Raw Materials | ₹6.77 Cr | ₹8.82 Cr | ₹14 Cr | ₹11 Cr | ₹9.66 Cr |
| Purchases Raw Materials | ₹141 Cr | ₹130 Cr | ₹127 Cr | ₹131 Cr | ₹78 Cr |
| Closing Raw Materials | ₹8.30 Cr | ₹6.77 Cr | ₹8.82 Cr | ₹14 Cr | ₹11 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹28 Cr | ₹26 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr |
| Electricity & Power | ₹28 Cr | ₹26 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹30 Cr | ₹28 Cr | ₹24 Cr | ₹23 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹28 Cr | ₹26 Cr | ₹23 Cr | ₹22 Cr | ₹19 Cr |
| Contributions to EPF & Pension Funds | ₹0.64 Cr | ₹0.58 Cr | ₹0.55 Cr | ₹0.51 Cr | ₹0.49 Cr |
| Workmen and Staff Welfare Expenses | ₹0.67 Cr | ₹0.80 Cr | ₹0.70 Cr | ₹0.66 Cr | ₹0.43 Cr |
| Other Employees Cost | ₹0.32 Cr | ₹0.29 Cr | ₹0.25 Cr | ₹0.18 Cr | ₹0.15 Cr |
| Other Manufacturing Expenses | ₹90 Cr | ₹79 Cr | ₹73 Cr | ₹73 Cr | ₹51 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹41 Cr | ₹34 Cr | ₹27 Cr | ₹35 Cr | ₹24 Cr |
| Repairs and Maintenance | ₹1.99 Cr | ₹1.05 Cr | ₹0.77 Cr | ₹0.87 Cr | ₹0.99 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹47 Cr | ₹44 Cr | ₹45 Cr | ₹37 Cr | ₹25 Cr |
| General and Administration Expenses | ₹3.96 Cr | ₹3.52 Cr | ₹2.92 Cr | ₹2.49 Cr | ₹2.52 Cr |
| Rent , Rates & Taxes | ₹1.51 Cr | ₹1.27 Cr | ₹1.25 Cr | ₹1.07 Cr | ₹0.98 Cr |
| Insurance | ₹0.35 Cr | ₹0.23 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.20 Cr |
| Printing and stationery | ₹0.05 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹0.56 Cr | ₹0.46 Cr | ₹0.34 Cr | ₹0.33 Cr | ₹0.53 Cr |
| Traveling and conveyance | ₹0.77 Cr | ₹0.87 Cr | ₹0.55 Cr | ₹0.32 Cr | ₹0.26 Cr |
| Other Administration | ₹0.72 Cr | ₹0.62 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.53 Cr |
| Selling and Distribution Expenses | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹8.64 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹8.29 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.02 Cr | ₹0.35 Cr |
| Miscellaneous Expenses | ₹0.72 Cr | ₹2.15 Cr | ₹1.13 Cr | ₹1.33 Cr | ₹0.49 Cr |
| Bad debts /advances written off | - | ₹1.69 Cr | - | - | - |
| Provision for doubtful debts | ₹0.01 Cr | ₹0.02 Cr | ₹0.18 Cr | - | ₹0.09 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.71 Cr | ₹0.44 Cr | ₹0.95 Cr | ₹1.33 Cr | ₹0.40 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹310 Cr | ₹287 Cr | ₹264 Cr | ₹260 Cr | ₹175 Cr |
| Operating Profit (Excl OI) | ₹52 Cr | ₹39 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr |
| Other Income | ₹1.41 Cr | ₹1.82 Cr | ₹0.71 Cr | ₹1.14 Cr | ₹0.86 Cr |
| Interest Received | ₹1.18 Cr | ₹0.37 Cr | ₹0.27 Cr | ₹0.27 Cr | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.31 Cr | ₹0.04 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.07 Cr | ₹0.88 Cr | - | - | - |
| Foreign Exchange Gains | ₹0.16 Cr | ₹0.41 Cr | ₹0.34 Cr | ₹0.56 Cr | ₹0.73 Cr |
| Others | - | ₹0.08 Cr | - | - | ₹0.09 Cr |
| Operating Profit | ₹54 Cr | ₹41 Cr | ₹27 Cr | ₹25 Cr | ₹25 Cr |
| Interest | ₹16 Cr | ₹13 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹14 Cr | ₹12 Cr | ₹11 Cr | ₹9.32 Cr | ₹8.68 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.11 Cr | ₹0.78 Cr | ₹1.70 Cr | ₹1.11 Cr | ₹1.69 Cr |
| Other Interest | ₹1.07 Cr | ₹1.07 Cr | ₹1.07 Cr | ₹1.07 Cr | ₹1.07 Cr |
| PBDT | ₹38 Cr | ₹28 Cr | ₹13 Cr | ₹14 Cr | ₹14 Cr |
| Depreciation | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.51 Cr |
| Profit Before Taxation & Exceptional Items | ₹25 Cr | ₹16 Cr | ₹0.69 Cr | ₹3.07 Cr | ₹5.25 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹25 Cr | ₹16 Cr | ₹0.69 Cr | ₹3.07 Cr | ₹5.25 Cr |
| Provision for Tax | ₹8.10 Cr | ₹4.09 Cr | ₹-0.18 Cr | ₹1.64 Cr | ₹2.07 Cr |
| Current Income Tax | ₹5.19 Cr | ₹3.60 Cr | - | - | - |
| Deferred Tax | ₹3.17 Cr | ₹0.50 Cr | ₹-0.18 Cr | ₹1.64 Cr | ₹3.12 Cr |
| Other taxes | ₹-0.26 Cr | - | - | - | ₹-1.04 Cr |
| Profit After Tax | ₹17 Cr | ₹12 Cr | ₹0.87 Cr | ₹1.43 Cr | ₹3.18 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹10 Cr | ₹-1.58 Cr | ₹-2.52 Cr | ₹-3.67 Cr | ₹-6.73 Cr |
| Appropriations | ₹27 Cr | ₹9.99 Cr | ₹-1.66 Cr | ₹-2.24 Cr | ₹-3.55 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.17 Cr | ₹-0.02 Cr | ₹-0.08 Cr | ₹0.28 Cr | ₹0.12 Cr |
| Equity Dividend % | ₹10.00 | - | - | - | - |
| Earnings Per Share | ₹10.87 | ₹8.18 | ₹0.61 | ₹1.01 | ₹2.25 |
| Adjusted EPS | ₹10.87 | ₹7.98 | ₹0.60 | ₹0.99 | ₹2.19 |
Compare Income Statement of peers of SYNERGY GREEN INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SYNERGY GREEN INDUSTRIES | ₹862.4 Cr | 2.4% | 3.5% | 42.1% | Stock Analytics | |
| AIA ENGINEERING | ₹35,824.8 Cr | 4% | 15.9% | 9.2% | Stock Analytics | |
| PTC INDUSTRIES | ₹25,730.3 Cr | 1.3% | 1.9% | 55.4% | Stock Analytics | |
| KIRLOSKAR FERROUS INDUSTRIES | ₹7,569.3 Cr | -3% | -10.9% | -22.1% | Stock Analytics | |
| ELECTROSTEEL CASTINGS | ₹4,754.5 Cr | -4.6% | -19.3% | -46.2% | Stock Analytics | |
| STEELCAST | ₹2,278.0 Cr | 3.3% | 4.4% | 47.6% | Stock Analytics | |
SYNERGY GREEN INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SYNERGY GREEN INDUSTRIES | 2.4% |
3.5% |
42.1% |
| SENSEX | 1.4% |
2% |
10.2% |
You may also like the below Video Courses