THEJO ENGINEERING
|
THEJO ENGINEERING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹553 Cr | ₹559 Cr | ₹474 Cr | ₹424 Cr | ₹327 Cr |
| Sales | ₹255 Cr | ₹273 Cr | ₹207 Cr | ₹184 Cr | ₹129 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹296 Cr | ₹286 Cr | ₹267 Cr | ₹239 Cr | ₹197 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.01 Cr | ₹0.51 Cr | ₹0.48 Cr | ₹0.93 Cr | ₹0.66 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹553 Cr | ₹559 Cr | ₹474 Cr | ₹424 Cr | ₹327 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-3.77 Cr | ₹-2.08 Cr | ₹-5.11 Cr | ₹-16 Cr | ₹-0.73 Cr |
| Raw Material Consumed | ₹119 Cr | ₹120 Cr | ₹113 Cr | ₹112 Cr | ₹66 Cr |
| Opening Raw Materials | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹11 Cr |
| Purchases Raw Materials | ₹116 Cr | ₹120 Cr | ₹112 Cr | ₹109 Cr | ₹69 Cr |
| Closing Raw Materials | ₹16 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr |
| Other Direct Purchases / Brought in cost | ₹2.80 Cr | ₹1.14 Cr | ₹1.87 Cr | ₹0.99 Cr | ₹1.08 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.40 Cr | ₹7.03 Cr | ₹5.81 Cr | ₹4.63 Cr | ₹3.45 Cr |
| Electricity & Power | ₹7.40 Cr | ₹7.03 Cr | ₹5.81 Cr | ₹4.63 Cr | ₹3.45 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹174 Cr | ₹172 Cr | ₹160 Cr | ₹152 Cr | ₹127 Cr |
| Salaries, Wages & Bonus | ₹137 Cr | ₹133 Cr | ₹123 Cr | ₹120 Cr | ₹101 Cr |
| Contributions to EPF & Pension Funds | ₹15 Cr | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr |
| Workmen and Staff Welfare Expenses | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹10 Cr |
| Other Employees Cost | ₹3.99 Cr | ₹4.10 Cr | ₹5.22 Cr | ₹3.81 Cr | ₹4.34 Cr |
| Other Manufacturing Expenses | ₹117 Cr | ₹123 Cr | ₹105 Cr | ₹75 Cr | ₹59 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹92 Cr | ₹95 Cr | ₹78 Cr | ₹55 Cr | ₹45 Cr |
| Repairs and Maintenance | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹6.02 Cr | ₹5.81 Cr |
| Packing Material Consumed | ₹4.89 Cr | ₹4.23 Cr | ₹3.77 Cr | ₹3.30 Cr | ₹2.34 Cr |
| Other Mfg Exp | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹9.94 Cr | ₹5.80 Cr |
| General and Administration Expenses | ₹39 Cr | ₹35 Cr | ₹31 Cr | ₹23 Cr | ₹19 Cr |
| Rent , Rates & Taxes | ₹6.35 Cr | ₹5.98 Cr | ₹6.74 Cr | ₹4.17 Cr | ₹3.49 Cr |
| Insurance | ₹2.12 Cr | ₹2.39 Cr | ₹1.59 Cr | ₹1.45 Cr | ₹1.08 Cr |
| Printing and stationery | ₹0.82 Cr | ₹0.89 Cr | ₹0.80 Cr | ₹0.64 Cr | ₹0.49 Cr |
| Professional and legal fees | ₹6.67 Cr | ₹5.30 Cr | ₹3.73 Cr | ₹2.96 Cr | ₹2.65 Cr |
| Traveling and conveyance | ₹12 Cr | ₹11 Cr | ₹9.85 Cr | ₹8.06 Cr | ₹6.51 Cr |
| Other Administration | ₹11 Cr | ₹8.95 Cr | ₹8.23 Cr | ₹5.27 Cr | ₹4.38 Cr |
| Selling and Distribution Expenses | ₹6.53 Cr | ₹4.36 Cr | ₹4.73 Cr | ₹4.99 Cr | ₹3.45 Cr |
| Advertisement & Sales Promotion | ₹0.74 Cr | ₹0.64 Cr | ₹0.72 Cr | ₹0.70 Cr | ₹0.23 Cr |
| Sales Commissions & Incentives | ₹0.07 Cr | ₹0.55 Cr | ₹0.20 Cr | ₹0.15 Cr | ₹0.18 Cr |
| Freight and Forwarding | ₹3.75 Cr | ₹1.29 Cr | ₹2.55 Cr | ₹3.10 Cr | ₹2.03 Cr |
| Handling and Clearing Charges | ₹0.45 Cr | ₹0.34 Cr | ₹0.35 Cr | ₹0.33 Cr | ₹0.22 Cr |
| Other Selling Expenses | ₹1.51 Cr | ₹1.54 Cr | ₹0.92 Cr | ₹0.70 Cr | ₹0.79 Cr |
| Miscellaneous Expenses | ₹6.11 Cr | ₹1.25 Cr | ₹1.31 Cr | ₹0.90 Cr | ₹0.52 Cr |
| Bad debts /advances written off | ₹5.08 Cr | ₹0.02 Cr | ₹0.29 Cr | - | ₹0.12 Cr |
| Provision for doubtful debts | ₹-0.16 Cr | ₹0.16 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.14 Cr | - | ₹0.33 Cr | ₹0.25 Cr | - |
| Losson foreign exchange fluctuations | - | ₹0.10 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.06 Cr | ₹0.97 Cr | ₹0.69 Cr | ₹0.66 Cr | ₹0.40 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹465 Cr | ₹459 Cr | ₹415 Cr | ₹356 Cr | ₹277 Cr |
| Operating Profit (Excl OI) | ₹88 Cr | ₹100 Cr | ₹59 Cr | ₹68 Cr | ₹50 Cr |
| Other Income | ₹5.07 Cr | ₹3.22 Cr | ₹3.39 Cr | ₹1.47 Cr | ₹3.15 Cr |
| Interest Received | ₹0.93 Cr | ₹0.82 Cr | ₹0.63 Cr | ₹0.51 Cr | ₹0.51 Cr |
| Dividend Received | ₹0.10 Cr | - | ₹1.02 Cr | - | - |
| Profit on sale of Fixed Assets | - | ₹0.97 Cr | - | - | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹0.26 Cr | ₹0.23 Cr | ₹0.44 Cr |
| Foreign Exchange Gains | - | - | - | ₹0.24 Cr | ₹0.38 Cr |
| Others | ₹4.04 Cr | ₹1.43 Cr | ₹1.49 Cr | ₹0.49 Cr | ₹1.79 Cr |
| Operating Profit | ₹93 Cr | ₹104 Cr | ₹63 Cr | ₹70 Cr | ₹53 Cr |
| Interest | ₹5.23 Cr | ₹6.43 Cr | ₹4.61 Cr | ₹3.15 Cr | ₹3.69 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.44 Cr | ₹1.79 Cr | ₹1.75 Cr | ₹1.57 Cr | ₹1.49 Cr |
| Other Interest | ₹3.79 Cr | ₹4.64 Cr | ₹2.86 Cr | ₹1.58 Cr | ₹2.20 Cr |
| PBDT | ₹88 Cr | ₹97 Cr | ₹58 Cr | ₹67 Cr | ₹49 Cr |
| Depreciation | ₹19 Cr | ₹20 Cr | ₹12 Cr | ₹11 Cr | ₹8.76 Cr |
| Profit Before Taxation & Exceptional Items | ₹68 Cr | ₹77 Cr | ₹46 Cr | ₹56 Cr | ₹41 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹68 Cr | ₹77 Cr | ₹46 Cr | ₹56 Cr | ₹41 Cr |
| Provision for Tax | ₹16 Cr | ₹17 Cr | ₹11 Cr | ₹14 Cr | ₹11 Cr |
| Current Income Tax | ₹20 Cr | ₹19 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
| Deferred Tax | ₹-4.38 Cr | ₹-1.42 Cr | ₹-0.46 Cr | ₹1.49 Cr | ₹0.71 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹52 Cr | ₹59 Cr | ₹35 Cr | ₹43 Cr | ₹29 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-2.42 Cr | ₹-3.74 Cr | ₹-2.39 Cr | ₹-4.88 Cr | ₹-2.99 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹50 Cr | ₹56 Cr | ₹32 Cr | ₹38 Cr | ₹26 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹212 Cr | ₹158 Cr | ₹128 Cr | ₹93 Cr | ₹69 Cr |
| Appropriations | ₹261 Cr | ₹214 Cr | ₹160 Cr | ₹131 Cr | ₹95 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.25 Cr | ₹2.14 Cr | ₹2.14 Cr | ₹2.13 Cr | ₹1.73 Cr |
| Equity Dividend % | ₹50.00 | ₹30.00 | ₹20.00 | ₹20.00 | ₹60.00 |
| Earnings Per Share | ₹46.00 | ₹51.69 | ₹30.29 | ₹35.31 | ₹75.23 |
| Adjusted EPS | ₹46.00 | ₹51.69 | ₹30.29 | ₹35.31 | ₹25.08 |
Compare Income Statement of peers of THEJO ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THEJO ENGINEERING | ₹1,939.6 Cr | 1.3% | -4.2% | -20.5% | Stock Analytics | |
| RITES | ₹11,866.1 Cr | -0.6% | -5.4% | -17.3% | Stock Analytics | |
| ENGINEERS INDIA | ₹11,280.2 Cr | 1% | -1.4% | 7.2% | Stock Analytics | |
| INOX GREEN ENERGY SERVICES | ₹8,929.5 Cr | -5.1% | 20.3% | 38.2% | Stock Analytics | |
| MTAR TECHNOLOGIES | ₹6,964.6 Cr | -1% | 21.2% | 37.5% | Stock Analytics | |
| KENNAMETAL INDIA | ₹4,579.3 Cr | 0.2% | -2% | -32.4% | Stock Analytics | |
THEJO ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THEJO ENGINEERING | 1.3% |
-4.2% |
-20.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses