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 | ₹38,204.2 Cr | -1.5% | 1.2% | -37.1% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,274.7 Cr | 11.7% | 10.4% | 13.3% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,968.9 Cr | 0% | NA | -15.3% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,160.8 Cr | 3.4% | 3.1% | -19.2% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹15,012.3 Cr | -2% | -5.6% | 4.3% | Stock Analytics | |
| ELECON ENGINEERING COMPANY | ₹12,515.9 Cr | 0.2% | -4.9% | 2.4% | Stock Analytics | |
THERMAX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year | 
| THERMAX |    -1.5%  | 
                            
                     
                     1.2%  | 
                     
                     -37.1%  | 
                    
| SENSEX |    -0.9%  |    
                      
                    
                     4.6%  | 
                     
                     5%  | 
                    
You may also like the below Video Courses