TIL
|
TIL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹316 Cr | ₹67 Cr | ₹44 Cr | ₹66 Cr | ₹313 Cr |
Sales | ₹313 Cr | ₹66 Cr | ₹40 Cr | ₹52 Cr | ₹294 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.17 Cr | ₹0.41 Cr | ₹4.12 Cr | ₹14 Cr | ₹17 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.70 Cr | ₹0.21 Cr | ₹0.01 Cr | ₹1.08 Cr | ₹2.05 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹315 Cr | ₹67 Cr | ₹44 Cr | ₹66 Cr | ₹313 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.47 Cr | ₹-4.61 Cr | ₹16 Cr | ₹-10 Cr | ₹2.34 Cr |
Raw Material Consumed | ₹206 Cr | ₹50 Cr | ₹15 Cr | ₹41 Cr | ₹218 Cr |
Opening Raw Materials | ₹61 Cr | ₹70 Cr | ₹72 Cr | ₹112 Cr | ₹111 Cr |
Purchases Raw Materials | ₹168 Cr | ₹36 Cr | ₹10 Cr | ₹-19 Cr | ₹114 Cr |
Closing Raw Materials | ₹66 Cr | ₹61 Cr | ₹70 Cr | ₹72 Cr | ₹112 Cr |
Other Direct Purchases / Brought in cost | ₹43 Cr | ₹5.14 Cr | ₹3.09 Cr | ₹20 Cr | ₹105 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.78 Cr | ₹2.33 Cr | ₹2.30 Cr | ₹2.39 Cr | ₹2.58 Cr |
Electricity & Power | ₹2.78 Cr | ₹2.33 Cr | ₹2.30 Cr | ₹2.39 Cr | ₹2.58 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹42 Cr | ₹31 Cr | ₹37 Cr | ₹55 Cr | ₹55 Cr |
Salaries, Wages & Bonus | ₹36 Cr | ₹26 Cr | ₹31 Cr | ₹48 Cr | ₹48 Cr |
Contributions to EPF & Pension Funds | ₹2.15 Cr | ₹3.10 Cr | ₹3.45 Cr | ₹4.40 Cr | ₹4.75 Cr |
Workmen and Staff Welfare Expenses | ₹4.32 Cr | ₹2.22 Cr | ₹1.99 Cr | ₹2.50 Cr | ₹2.22 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹10 Cr | ₹3.49 Cr | ₹2.34 Cr | ₹5.15 Cr | ₹7.90 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.53 Cr | ₹1.82 Cr | ₹1.29 Cr | ₹2.68 Cr | ₹3.01 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.88 Cr | ₹1.67 Cr | ₹1.05 Cr | ₹2.47 Cr | ₹4.89 Cr |
General and Administration Expenses | ₹17 Cr | ₹16 Cr | ₹9.57 Cr | ₹11 Cr | ₹16 Cr |
Rent , Rates & Taxes | ₹0.90 Cr | ₹0.56 Cr | ₹0.37 Cr | ₹3.97 Cr | ₹2.62 Cr |
Insurance | ₹0.64 Cr | ₹0.52 Cr | ₹0.70 Cr | ₹0.84 Cr | ₹0.80 Cr |
Printing and stationery | ₹0.66 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.24 Cr | ₹0.32 Cr |
Professional and legal fees | ₹9.50 Cr | ₹13 Cr | ₹6.90 Cr | ₹3.73 Cr | ₹9.75 Cr |
Traveling and conveyance | ₹3.01 Cr | ₹0.96 Cr | ₹0.67 Cr | ₹1.59 Cr | ₹1.49 Cr |
Other Administration | ₹1.90 Cr | ₹0.80 Cr | ₹0.85 Cr | ₹1.03 Cr | ₹1.12 Cr |
Selling and Distribution Expenses | ₹5.91 Cr | ₹1.36 Cr | ₹0.75 Cr | ₹3.64 Cr | ₹2.63 Cr |
Advertisement & Sales Promotion | ₹1.73 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.08 Cr | ₹0.15 Cr |
Sales Commissions & Incentives | - | - | - | ₹0.20 Cr | ₹0.07 Cr |
Freight and Forwarding | ₹3.53 Cr | ₹0.71 Cr | ₹0.58 Cr | ₹3.11 Cr | ₹1.87 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.65 Cr | ₹0.62 Cr | ₹0.14 Cr | ₹0.25 Cr | ₹0.54 Cr |
Miscellaneous Expenses | ₹21 Cr | ₹41 Cr | ₹16 Cr | ₹140 Cr | ₹39 Cr |
Bad debts /advances written off | ₹3.95 Cr | ₹14 Cr | ₹2.20 Cr | ₹122 Cr | ₹36 Cr |
Provision for doubtful debts | ₹8.03 Cr | ₹11 Cr | ₹5.60 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.04 Cr | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | ₹0.01 Cr | ₹0.05 Cr | ₹1.27 Cr | ₹0.77 Cr | ₹0.60 Cr |
Losson sale of non-trade current investments | - | - | - | ₹0.01 Cr | - |
Other Miscellaneous Expenses | ₹8.55 Cr | ₹16 Cr | ₹7.17 Cr | ₹18 Cr | ₹2.80 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹302 Cr | ₹141 Cr | ₹99 Cr | ₹249 Cr | ₹344 Cr |
Operating Profit (Excl OI) | ₹14 Cr | ₹-75 Cr | ₹-55 Cr | ₹-183 Cr | ₹-31 Cr |
Other Income | ₹28 Cr | ₹2.16 Cr | ₹6.70 Cr | ₹72 Cr | ₹7.28 Cr |
Interest Received | ₹0.47 Cr | ₹0.30 Cr | ₹0.39 Cr | ₹1.06 Cr | ₹0.37 Cr |
Dividend Received | - | - | - | - | ₹1.30 Cr |
Profit on sale of Fixed Assets | ₹2.79 Cr | - | - | ₹0.01 Cr | - |
Profits on sale of Investments | ₹0.02 Cr | - | ₹0.01 Cr | ₹0.72 Cr | ₹0.01 Cr |
Provision Written Back | ₹24 Cr | ₹1.21 Cr | ₹5.36 Cr | ₹6.10 Cr | - |
Foreign Exchange Gains | ₹0.24 Cr | ₹0.01 Cr | - | - | - |
Others | ₹0.41 Cr | ₹0.64 Cr | ₹0.94 Cr | ₹64 Cr | ₹5.60 Cr |
Operating Profit | ₹41 Cr | ₹-72 Cr | ₹-48 Cr | ₹-111 Cr | ₹-24 Cr |
Interest | ₹30 Cr | ₹27 Cr | ₹37 Cr | ₹38 Cr | ₹38 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹17 Cr | ₹3.48 Cr | ₹4.27 Cr | ₹4.50 Cr | ₹3.53 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹4.51 Cr | ₹2.14 Cr | ₹2.39 Cr | ₹3.95 Cr | ₹6.27 Cr |
Other Interest | ₹8.92 Cr | ₹22 Cr | ₹31 Cr | ₹29 Cr | ₹28 Cr |
PBDT | ₹11 Cr | ₹-100 Cr | ₹-86 Cr | ₹-149 Cr | ₹-62 Cr |
Depreciation | ₹6.95 Cr | ₹7.10 Cr | ₹8.95 Cr | ₹9.95 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹4.15 Cr | ₹-107 Cr | ₹-95 Cr | ₹-159 Cr | ₹-74 Cr |
Exceptional Income / Expenses | - | ₹303 Cr | - | ₹-260 Cr | ₹2.24 Cr |
Profit Before Tax | ₹4.15 Cr | ₹196 Cr | ₹-95 Cr | ₹-418 Cr | ₹-71 Cr |
Provision for Tax | ₹1.29 Cr | ₹-58 Cr | ₹-3.70 Cr | ₹13 Cr | ₹-2.93 Cr |
Current Income Tax | - | - | - | - | - |
Deferred Tax | ₹0.65 Cr | ₹-58 Cr | ₹-3.70 Cr | ₹11 Cr | ₹-2.96 Cr |
Other taxes | ₹0.64 Cr | - | - | ₹1.72 Cr | ₹0.03 Cr |
Profit After Tax | ₹2.86 Cr | ₹254 Cr | ₹-91 Cr | ₹-431 Cr | ₹-68 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.17 Cr | ₹0.76 Cr | ₹-0.73 Cr | ₹-0.51 Cr | ₹-0.10 Cr |
Consolidated Net Profit | ₹3.03 Cr | ₹255 Cr | ₹-92 Cr | ₹-432 Cr | ₹-69 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-139 Cr | ₹-394 Cr | ₹-302 Cr | ₹130 Cr | ₹198 Cr |
Appropriations | ₹-136 Cr | ₹-139 Cr | ₹-394 Cr | ₹-302 Cr | ₹130 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.46 | ₹145.27 | ₹-91.48 | ₹-430.39 | ₹-68.37 |
Adjusted EPS | ₹0.46 | ₹145.27 | ₹-25.27 | ₹-118.90 | ₹-18.89 |
Compare Income Statement of peers of TIL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TIL | ₹1,904.8 Cr | 5.2% | -21.6% | -24.5% | Stock Analytics | |
BEML | ₹16,794.2 Cr | -1.6% | -5.9% | 4.7% | Stock Analytics | |
ACTION CONSTRUCTION EQUIPMENT | ₹11,735.7 Cr | 3% | -13.6% | -24.9% | Stock Analytics | |
SANGHVI MOVERS | ₹2,928.4 Cr | 3.8% | 27.3% | -18.5% | Stock Analytics | |
BRADY & MORRIS ENGINEERING COMPANY | ₹292.5 Cr | 1.8% | -25.3% | 14.6% | Stock Analytics |
TIL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TIL | 5.2% |
-21.6% |
-24.5% |
SENSEX | 0.9% |
-1.1% |
0.6% |
You may also like the below Video Courses