TBO TEK
|
TBO TEK Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹1,393 Cr | ₹1,065 Cr | ₹483 Cr | ₹142 Cr | ₹571 Cr |
| Sales | - | - | ₹437 Cr | ₹125 Cr | ₹512 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1,281 Cr | ₹983 Cr | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹112 Cr | ₹82 Cr | ₹46 Cr | ₹17 Cr | ₹58 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹1,393 Cr | ₹1,065 Cr | ₹483 Cr | ₹142 Cr | ₹571 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.31 Cr | ₹1.15 Cr | ₹0.61 Cr | ₹0.49 Cr | ₹0.68 Cr |
| Electricity & Power | ₹1.31 Cr | ₹1.15 Cr | ₹0.61 Cr | ₹0.49 Cr | ₹0.68 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹277 Cr | ₹228 Cr | ₹133 Cr | ₹60 Cr | ₹101 Cr |
| Salaries, Wages & Bonus | ₹269 Cr | ₹208 Cr | ₹127 Cr | ₹58 Cr | ₹94 Cr |
| Contributions to EPF & Pension Funds | ₹9.34 Cr | ₹7.52 Cr | ₹4.00 Cr | ₹2.24 Cr | ₹3.75 Cr |
| Workmen and Staff Welfare Expenses | ₹13 Cr | ₹4.27 Cr | ₹1.29 Cr | ₹1.36 Cr | ₹3.01 Cr |
| Other Employees Cost | ₹-14 Cr | ₹8.45 Cr | ₹0.93 Cr | ₹-2.06 Cr | ₹-0.57 Cr |
| Operating Expenses | ₹471 Cr | ₹332 Cr | ₹197 Cr | ₹36 Cr | ₹250 Cr |
| Sub-contracted / Out sourced services | - | - | ₹38 Cr | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹471 Cr | ₹332 Cr | ₹159 Cr | ₹36 Cr | ₹250 Cr |
| General and Administration Expenses | ₹326 Cr | ₹257 Cr | ₹100 Cr | ₹55 Cr | ₹102 Cr |
| Rent , Rates & Taxes | ₹10 Cr | ₹9.92 Cr | ₹3.93 Cr | ₹2.32 Cr | ₹3.83 Cr |
| Insurance | ₹8.55 Cr | ₹6.72 Cr | ₹3.26 Cr | ₹2.31 Cr | ₹5.22 Cr |
| Printing and stationery | - | - | ₹1.94 Cr | - | - |
| Professional and legal fees | ₹36 Cr | ₹24 Cr | ₹14 Cr | ₹10 Cr | ₹7.74 Cr |
| Traveling and conveyance | ₹21 Cr | ₹18 Cr | ₹5.69 Cr | ₹1.06 Cr | ₹9.96 Cr |
| Other Administration | ₹249 Cr | ₹198 Cr | ₹71 Cr | ₹39 Cr | ₹75 Cr |
| Selling and Distribution Expenses | ₹30 Cr | ₹29 Cr | ₹5.30 Cr | ₹1.41 Cr | ₹13 Cr |
| Advertisement & Sales Promotion | ₹30 Cr | ₹29 Cr | ₹5.30 Cr | ₹1.41 Cr | ₹13 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹27 Cr | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹20 Cr |
| Bad debts /advances written off | ₹0.01 Cr | - | - | ₹0.49 Cr | ₹1.89 Cr |
| Provision for doubtful debts | ₹0.70 Cr | - | ₹0.80 Cr | ₹0.26 Cr | ₹0.64 Cr |
| Losson disposal of fixed assets(net) | ₹0.00 Cr | - | ₹3.94 Cr | - | - |
| Losson foreign exchange fluctuations | ₹5.62 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹21 Cr | ₹18 Cr | ₹8.11 Cr | ₹11 Cr | ₹17 Cr |
| Less: Expenses Capitalised | - | - | ₹0.09 Cr | ₹0.61 Cr | ₹1.15 Cr |
| Total Expenditure | ₹1,132 Cr | ₹866 Cr | ₹448 Cr | ₹163 Cr | ₹484 Cr |
| Operating Profit (Excl OI) | ₹261 Cr | ₹198 Cr | ₹35 Cr | ₹-21 Cr | ₹87 Cr |
| Other Income | ₹28 Cr | ₹21 Cr | ₹29 Cr | ₹35 Cr | ₹18 Cr |
| Interest Received | ₹12 Cr | ₹6.80 Cr | ₹6.53 Cr | ₹8.66 Cr | ₹3.94 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.00 Cr |
| Profits on sale of Investments | ₹3.56 Cr | - | - | - | ₹0.76 Cr |
| Provision Written Back | ₹12 Cr | ₹5.30 Cr | ₹12 Cr | ₹23 Cr | ₹7.70 Cr |
| Foreign Exchange Gains | - | ₹4.76 Cr | ₹9.60 Cr | ₹2.46 Cr | ₹3.93 Cr |
| Others | ₹0.94 Cr | ₹4.28 Cr | ₹0.82 Cr | ₹0.98 Cr | ₹1.22 Cr |
| Operating Profit | ₹289 Cr | ₹219 Cr | ₹64 Cr | ₹13 Cr | ₹105 Cr |
| Interest | ₹19 Cr | ₹14 Cr | ₹6.64 Cr | ₹2.47 Cr | ₹4.79 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.16 Cr | ₹0.13 Cr | - | ₹0.88 Cr | ₹1.52 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹8.44 Cr | ₹7.07 Cr | ₹3.10 Cr | ₹1.27 Cr | ₹2.32 Cr |
| Other Interest | ₹9.49 Cr | ₹7.04 Cr | ₹3.54 Cr | ₹0.32 Cr | ₹0.96 Cr |
| PBDT | ₹270 Cr | ₹205 Cr | ₹57 Cr | ₹11 Cr | ₹100 Cr |
| Depreciation | ₹36 Cr | ₹34 Cr | ₹16 Cr | ₹11 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹234 Cr | ₹171 Cr | ₹41 Cr | ₹-0.26 Cr | ₹88 Cr |
| Exceptional Income / Expenses | ₹-7.20 Cr | ₹2.89 Cr | ₹7.85 Cr | ₹-29 Cr | - |
| Profit Before Tax | ₹227 Cr | ₹174 Cr | ₹46 Cr | ₹-30 Cr | ₹88 Cr |
| Provision for Tax | ₹26 Cr | ₹26 Cr | ₹12 Cr | ₹4.61 Cr | ₹15 Cr |
| Current Income Tax | ₹26 Cr | ₹30 Cr | ₹15 Cr | ₹5.58 Cr | ₹13 Cr |
| Deferred Tax | ₹0.01 Cr | ₹-4.84 Cr | ₹-3.04 Cr | ₹-1.62 Cr | ₹2.01 Cr |
| Other taxes | - | ₹0.26 Cr | ₹0.06 Cr | ₹0.65 Cr | - |
| Profit After Tax | ₹201 Cr | ₹148 Cr | ₹34 Cr | ₹-34 Cr | ₹73 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.57 Cr | ₹-4.24 Cr | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹202 Cr | ₹144 Cr | ₹34 Cr | ₹-34 Cr | ₹73 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹270 Cr | ₹171 Cr | ₹138 Cr | ₹172 Cr | ₹95 Cr |
| Appropriations | ₹472 Cr | ₹316 Cr | ₹172 Cr | ₹138 Cr | ₹168 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.06 Cr | ₹46 Cr | ₹0.41 Cr | ₹-0.36 Cr | ₹-3.70 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹19.39 | ₹13.84 | ₹3.23 | ₹-180.18 | ₹384.84 |
| Adjusted EPS | ₹19.39 | ₹13.84 | ₹3.23 | ₹-3.28 | ₹7.00 |
Compare Income Statement of peers of TBO TEK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TBO TEK | ₹17,367.9 Cr | 6.8% | 3.5% | -0.9% | Stock Analytics | |
| INDIAN RAILWAY CATERING AND TOURISM CORPORATION | ₹56,360.0 Cr | -2.6% | 0.3% | -13.7% | Stock Analytics | |
| LE TRAVENUES TECHNOLOGY | ₹10,925.4 Cr | 8.8% | -5.2% | 93.2% | Stock Analytics | |
| THOMAS COOK (INDIA) | ₹7,246.2 Cr | -6.4% | -0.6% | -18.7% | Stock Analytics | |
| EASY TRIP PLANNERS | ₹2,891.3 Cr | 0.5% | -0.4% | -51.7% | Stock Analytics | |
| YATRA ONLINE | ₹2,276.1 Cr | 1.2% | -9.5% | 28.7% | Stock Analytics | |
TBO TEK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TBO TEK | 6.8% |
3.5% |
-0.9% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses