THERMAX
|
THERMAX Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹9,323 Cr | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr | ₹5,748 Cr |
| Sales | ₹8,175 Cr | ₹7,072 Cr | ₹5,384 Cr | ₹4,061 Cr | ₹4,907 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1,068 Cr | ₹968 Cr | ₹686 Cr | ₹651 Cr | ₹751 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹80 Cr | ₹50 Cr | ₹58 Cr | ₹79 Cr | ₹91 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹9,323 Cr | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr | ₹5,748 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-35 Cr | ₹29 Cr | ₹-143 Cr | ₹-12 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹5,255 Cr | ₹4,595 Cr | ₹3,628 Cr | ₹2,551 Cr | ₹3,100 Cr |
| Opening Raw Materials | ₹453 Cr | ₹396 Cr | ₹219 Cr | ₹276 Cr | ₹346 Cr |
| Purchases Raw Materials | ₹5,065 Cr | ₹4,499 Cr | ₹3,683 Cr | ₹2,410 Cr | ₹2,927 Cr |
| Closing Raw Materials | ₹426 Cr | ₹453 Cr | ₹396 Cr | ₹219 Cr | ₹276 Cr |
| Other Direct Purchases / Brought in cost | ₹163 Cr | ₹153 Cr | ₹122 Cr | ₹83 Cr | ₹104 Cr |
| Other raw material cost | - | - | - | - | ₹-0.16 Cr |
| Power & Fuel Cost | ₹57 Cr | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹44 Cr |
| Electricity & Power | ₹57 Cr | ₹62 Cr | ₹52 Cr | ₹39 Cr | ₹44 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,148 Cr | ₹955 Cr | ₹813 Cr | ₹759 Cr | ₹799 Cr |
| Salaries, Wages & Bonus | ₹1,027 Cr | ₹852 Cr | ₹727 Cr | ₹683 Cr | ₹715 Cr |
| Contributions to EPF & Pension Funds | ₹71 Cr | ₹58 Cr | ₹41 Cr | ₹39 Cr | ₹41 Cr |
| Workmen and Staff Welfare Expenses | ₹56 Cr | ₹47 Cr | ₹35 Cr | ₹26 Cr | ₹35 Cr |
| Other Employees Cost | ₹-5.76 Cr | ₹-1.95 Cr | ₹9.27 Cr | ₹9.82 Cr | ₹8.53 Cr |
| Other Manufacturing Expenses | ₹1,366 Cr | ₹1,198 Cr | ₹849 Cr | ₹684 Cr | ₹799 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹59 Cr | ₹68 Cr | ₹25 Cr | ₹21 Cr | ₹26 Cr |
| Repairs and Maintenance | ₹103 Cr | ₹92 Cr | ₹68 Cr | ₹57 Cr | ₹72 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1,204 Cr | ₹1,038 Cr | ₹756 Cr | ₹607 Cr | ₹701 Cr |
| General and Administration Expenses | ₹327 Cr | ₹278 Cr | ₹216 Cr | ₹158 Cr | ₹237 Cr |
| Rent , Rates & Taxes | ₹43 Cr | ₹43 Cr | ₹39 Cr | ₹28 Cr | ₹54 Cr |
| Insurance | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr | ₹10 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹152 Cr | ₹124 Cr | ₹102 Cr | ₹76 Cr | ₹82 Cr |
| Traveling and conveyance | ₹110 Cr | ₹93 Cr | ₹60 Cr | ₹38 Cr | ₹88 Cr |
| Other Administration | ₹2.79 Cr | ₹2.34 Cr | ₹2.87 Cr | ₹2.34 Cr | ₹2.21 Cr |
| Selling and Distribution Expenses | ₹291 Cr | ₹274 Cr | ₹247 Cr | ₹186 Cr | ₹255 Cr |
| Advertisement & Sales Promotion | ₹24 Cr | ₹23 Cr | ₹10 Cr | ₹11 Cr | ₹29 Cr |
| Sales Commissions & Incentives | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹17 Cr | ₹19 Cr |
| Freight and Forwarding | ₹187 Cr | ₹207 Cr | ₹176 Cr | ₹116 Cr | ₹162 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹50 Cr | ₹15 Cr | ₹35 Cr | ₹41 Cr | ₹45 Cr |
| Miscellaneous Expenses | ₹119 Cr | ₹100 Cr | ₹62 Cr | ₹72 Cr | ₹127 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹2.92 Cr | ₹5.01 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.88 Cr | ₹3.79 Cr | - | ₹0.76 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹17 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹118 Cr | ₹94 Cr | ₹57 Cr | ₹72 Cr | ₹110 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹8,528 Cr | ₹7,492 Cr | ₹5,724 Cr | ₹4,436 Cr | ₹5,348 Cr |
| Operating Profit (Excl OI) | ₹796 Cr | ₹598 Cr | ₹404 Cr | ₹355 Cr | ₹401 Cr |
| Other Income | ₹234 Cr | ₹160 Cr | ₹144 Cr | ₹108 Cr | ₹105 Cr |
| Interest Received | ₹91 Cr | ₹71 Cr | ₹58 Cr | ₹76 Cr | ₹20 Cr |
| Dividend Received | - | - | ₹1.37 Cr | ₹1.87 Cr | ₹5.51 Cr |
| Profit on sale of Fixed Assets | - | - | ₹7.64 Cr | - | ₹5.49 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹18 Cr | ₹17 Cr | ₹19 Cr | ₹8.32 Cr | ₹11 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹125 Cr | ₹72 Cr | ₹58 Cr | ₹22 Cr | ₹63 Cr |
| Operating Profit | ₹1,030 Cr | ₹758 Cr | ₹548 Cr | ₹463 Cr | ₹506 Cr |
| Interest | ₹88 Cr | ₹38 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹88 Cr | ₹38 Cr | ₹25 Cr | ₹21 Cr | ₹15 Cr |
| PBDT | ₹942 Cr | ₹720 Cr | ₹523 Cr | ₹442 Cr | ₹491 Cr |
| Depreciation | ₹148 Cr | ₹117 Cr | ₹113 Cr | ₹115 Cr | ₹117 Cr |
| Profit Before Taxation & Exceptional Items | ₹794 Cr | ₹603 Cr | ₹410 Cr | ₹328 Cr | ₹375 Cr |
| Exceptional Income / Expenses | ₹75 Cr | - | - | ₹-53 Cr | - |
| Profit Before Tax | ₹869 Cr | ₹603 Cr | ₹410 Cr | ₹275 Cr | ₹375 Cr |
| Provision for Tax | ₹226 Cr | ₹152 Cr | ₹98 Cr | ₹69 Cr | ₹162 Cr |
| Current Income Tax | ₹214 Cr | ₹126 Cr | ₹73 Cr | ₹75 Cr | ₹96 Cr |
| Deferred Tax | ₹11 Cr | ₹26 Cr | ₹25 Cr | ₹-6.24 Cr | ₹66 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹643 Cr | ₹451 Cr | ₹312 Cr | ₹207 Cr | ₹212 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹2.09 Cr | ₹-0.41 Cr | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹645 Cr | ₹450 Cr | ₹312 Cr | ₹207 Cr | ₹212 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,142 Cr | ₹2,779 Cr | ₹2,542 Cr | ₹2,331 Cr | ₹2,331 Cr |
| Appropriations | ₹3,787 Cr | ₹3,230 Cr | ₹2,855 Cr | ₹2,538 Cr | ₹2,544 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹16 Cr |
| Other Appropriation | ₹76 Cr | ₹88 Cr | ₹75 Cr | ₹-4.22 Cr | ₹117 Cr |
| Equity Dividend % | ₹600.00 | ₹500.00 | ₹450.00 | ₹350.00 | ₹350.00 |
| Earnings Per Share | ₹57.31 | ₹39.99 | ₹27.74 | ₹18.35 | ₹18.87 |
| Adjusted EPS | ₹57.31 | ₹39.99 | ₹27.74 | ₹18.35 | ₹18.87 |
Compare Income Statement of peers of THERMAX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THERMAX | ₹39,043.4 Cr | 4.2% | -2.5% | -38.2% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹80,522.7 Cr | -0.6% | -3.2% | -5.4% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,559.1 Cr | -2.1% | -1.2% | -15.2% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,656.9 Cr | 0.5% | -1.1% | -30.9% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,289.8 Cr | -2.4% | -3.1% | 5.1% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹12,762.8 Cr | 5.1% | -6% | -5.3% | Stock Analytics | |
THERMAX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THERMAX | 4.2% |
-2.5% |
-38.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses