THERMAX
|
THERMAX Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹10,369 Cr | ₹9,323 Cr | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr |
| Sales | ₹9,094 Cr | ₹8,175 Cr | ₹7,072 Cr | ₹5,384 Cr | ₹4,061 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1,061 Cr | ₹1,068 Cr | ₹968 Cr | ₹686 Cr | ₹651 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹215 Cr | ₹80 Cr | ₹50 Cr | ₹58 Cr | ₹79 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹10,369 Cr | ₹9,323 Cr | ₹8,090 Cr | ₹6,128 Cr | ₹4,791 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹67 Cr | ₹-35 Cr | ₹29 Cr | ₹-143 Cr | ₹-12 Cr |
| Raw Material Consumed | ₹5,727 Cr | ₹5,255 Cr | ₹4,595 Cr | ₹3,628 Cr | ₹2,551 Cr |
| Opening Raw Materials | ₹426 Cr | ₹453 Cr | ₹396 Cr | ₹219 Cr | ₹276 Cr |
| Purchases Raw Materials | ₹5,535 Cr | ₹5,065 Cr | ₹4,499 Cr | ₹3,683 Cr | ₹2,410 Cr |
| Closing Raw Materials | ₹426 Cr | ₹426 Cr | ₹453 Cr | ₹396 Cr | ₹219 Cr |
| Other Direct Purchases / Brought in cost | ₹193 Cr | ₹163 Cr | ₹153 Cr | ₹122 Cr | ₹83 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹57 Cr | ₹57 Cr | ₹62 Cr | ₹52 Cr | ₹39 Cr |
| Electricity & Power | ₹57 Cr | ₹57 Cr | ₹62 Cr | ₹52 Cr | ₹39 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,269 Cr | ₹1,148 Cr | ₹955 Cr | ₹813 Cr | ₹759 Cr |
| Salaries, Wages & Bonus | ₹1,130 Cr | ₹1,027 Cr | ₹852 Cr | ₹727 Cr | ₹683 Cr |
| Contributions to EPF & Pension Funds | ₹67 Cr | ₹71 Cr | ₹58 Cr | ₹41 Cr | ₹39 Cr |
| Workmen and Staff Welfare Expenses | ₹65 Cr | ₹56 Cr | ₹47 Cr | ₹35 Cr | ₹26 Cr |
| Other Employees Cost | ₹6.73 Cr | ₹-5.76 Cr | ₹-1.95 Cr | ₹9.27 Cr | ₹9.82 Cr |
| Other Manufacturing Expenses | ₹1,506 Cr | ₹1,366 Cr | ₹1,198 Cr | ₹849 Cr | ₹684 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹58 Cr | ₹59 Cr | ₹68 Cr | ₹25 Cr | ₹21 Cr |
| Repairs and Maintenance | ₹121 Cr | ₹103 Cr | ₹92 Cr | ₹68 Cr | ₹57 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1,327 Cr | ₹1,204 Cr | ₹1,038 Cr | ₹756 Cr | ₹607 Cr |
| General and Administration Expenses | ₹343 Cr | ₹327 Cr | ₹278 Cr | ₹216 Cr | ₹158 Cr |
| Rent , Rates & Taxes | ₹46 Cr | ₹43 Cr | ₹43 Cr | ₹39 Cr | ₹28 Cr |
| Insurance | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹12 Cr | ₹13 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹160 Cr | ₹152 Cr | ₹124 Cr | ₹102 Cr | ₹76 Cr |
| Traveling and conveyance | ₹114 Cr | ₹110 Cr | ₹93 Cr | ₹60 Cr | ₹38 Cr |
| Other Administration | ₹2.77 Cr | ₹2.79 Cr | ₹2.34 Cr | ₹2.87 Cr | ₹2.34 Cr |
| Selling and Distribution Expenses | ₹327 Cr | ₹291 Cr | ₹274 Cr | ₹247 Cr | ₹186 Cr |
| Advertisement & Sales Promotion | ₹31 Cr | ₹24 Cr | ₹23 Cr | ₹10 Cr | ₹11 Cr |
| Sales Commissions & Incentives | ₹36 Cr | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹17 Cr |
| Freight and Forwarding | ₹215 Cr | ₹187 Cr | ₹207 Cr | ₹176 Cr | ₹116 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹45 Cr | ₹50 Cr | ₹15 Cr | ₹35 Cr | ₹41 Cr |
| Miscellaneous Expenses | ₹165 Cr | ₹119 Cr | ₹100 Cr | ₹62 Cr | ₹72 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹7.35 Cr | - | ₹2.92 Cr | ₹5.01 Cr | - |
| Losson disposal of fixed assets(net) | ₹2.63 Cr | ₹0.88 Cr | ₹3.79 Cr | - | ₹0.76 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹155 Cr | ₹118 Cr | ₹94 Cr | ₹57 Cr | ₹72 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹9,461 Cr | ₹8,528 Cr | ₹7,492 Cr | ₹5,724 Cr | ₹4,436 Cr |
| Operating Profit (Excl OI) | ₹908 Cr | ₹796 Cr | ₹598 Cr | ₹404 Cr | ₹355 Cr |
| Other Income | ₹252 Cr | ₹234 Cr | ₹160 Cr | ₹144 Cr | ₹108 Cr |
| Interest Received | ₹94 Cr | ₹91 Cr | ₹71 Cr | ₹58 Cr | ₹76 Cr |
| Dividend Received | - | - | - | ₹1.37 Cr | ₹1.87 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹7.64 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹12 Cr | ₹18 Cr | ₹17 Cr | ₹19 Cr | ₹8.32 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹146 Cr | ₹125 Cr | ₹72 Cr | ₹58 Cr | ₹22 Cr |
| Operating Profit | ₹1,160 Cr | ₹1,030 Cr | ₹758 Cr | ₹548 Cr | ₹463 Cr |
| Interest | ₹117 Cr | ₹88 Cr | ₹38 Cr | ₹25 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹117 Cr | ₹88 Cr | ₹38 Cr | ₹25 Cr | ₹21 Cr |
| PBDT | ₹1,043 Cr | ₹942 Cr | ₹720 Cr | ₹523 Cr | ₹442 Cr |
| Depreciation | ₹159 Cr | ₹148 Cr | ₹117 Cr | ₹113 Cr | ₹115 Cr |
| Profit Before Taxation & Exceptional Items | ₹885 Cr | ₹794 Cr | ₹603 Cr | ₹410 Cr | ₹328 Cr |
| Exceptional Income / Expenses | - | ₹75 Cr | - | - | ₹-53 Cr |
| Profit Before Tax | ₹884 Cr | ₹869 Cr | ₹603 Cr | ₹410 Cr | ₹275 Cr |
| Provision for Tax | ₹258 Cr | ₹226 Cr | ₹152 Cr | ₹98 Cr | ₹69 Cr |
| Current Income Tax | ₹300 Cr | ₹214 Cr | ₹126 Cr | ₹73 Cr | ₹75 Cr |
| Deferred Tax | ₹-42 Cr | ₹11 Cr | ₹26 Cr | ₹25 Cr | ₹-6.24 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹627 Cr | ₹643 Cr | ₹451 Cr | ₹312 Cr | ₹207 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹7.77 Cr | ₹2.09 Cr | ₹-0.41 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹634 Cr | ₹645 Cr | ₹450 Cr | ₹312 Cr | ₹207 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,711 Cr | ₹3,142 Cr | ₹2,779 Cr | ₹2,542 Cr | ₹2,331 Cr |
| Appropriations | ₹4,345 Cr | ₹3,787 Cr | ₹3,230 Cr | ₹2,855 Cr | ₹2,538 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹201 Cr | ₹76 Cr | ₹88 Cr | ₹75 Cr | ₹-4.22 Cr |
| Equity Dividend % | ₹700.00 | ₹600.00 | ₹500.00 | ₹450.00 | ₹350.00 |
| Earnings Per Share | ₹56.32 | ₹57.31 | ₹39.99 | ₹27.74 | ₹18.35 |
| Adjusted EPS | ₹56.32 | ₹57.31 | ₹39.99 | ₹27.74 | ₹18.35 |
Compare Income Statement of peers of THERMAX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| THERMAX | ₹54,982.2 Cr | -9.7% | -3.7% | 41.8% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹133,537.0 Cr | -7.3% | -5.6% | 52% | Stock Analytics | |
| KIRLOSKAR OIL ENGINES | ₹32,447.3 Cr | -8.6% | 18.1% | 167.6% | Stock Analytics | |
| TRIVENI TURBINE | ₹20,939.7 Cr | -4.3% | -1.5% | 9.2% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹17,516.1 Cr | -2% | 30.2% | -31% | Stock Analytics | |
| INOX INDIA | ₹16,989.1 Cr | 0.2% | 26.8% | 54.9% | Stock Analytics | |
THERMAX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| THERMAX | -9.7% |
-3.7% |
41.8% |
| SENSEX | 0.9% |
4.2% |
-6% |
You may also like the below Video Courses