TIRUPATI FORGE
|
TIRUPATI FORGE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹110 Cr | ₹92 Cr | ₹88 Cr | ₹31 Cr | ₹28 Cr |
Sales | ₹97 Cr | ₹82 Cr | ₹78 Cr | ₹26 Cr | ₹24 Cr |
Job Work/ Contract Receipts | ₹1.55 Cr | ₹1.60 Cr | ₹1.49 Cr | ₹0.56 Cr | ₹0.46 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹8.70 Cr | ₹9.25 Cr | ₹4.00 Cr | ₹3.06 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹110 Cr | ₹92 Cr | ₹88 Cr | ₹31 Cr | ₹28 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-4.63 Cr | ₹2.48 Cr | ₹-5.06 Cr | ₹-3.25 Cr | ₹-0.46 Cr |
Raw Material Consumed | ₹73 Cr | ₹49 Cr | ₹55 Cr | ₹20 Cr | ₹16 Cr |
Opening Raw Materials | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr | ₹0.92 Cr |
Purchases Raw Materials | ₹67 Cr | ₹51 Cr | ₹51 Cr | ₹22 Cr | ₹16 Cr |
Closing Raw Materials | ₹7.40 Cr | ₹5.67 Cr | ₹2.42 Cr | ₹2.93 Cr | ₹1.31 Cr |
Other Direct Purchases / Brought in cost | ₹7.50 Cr | ₹1.52 Cr | ₹3.64 Cr | ₹0.17 Cr | ₹0.13 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.09 Cr | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr | ₹2.92 Cr |
Electricity & Power | ₹6.09 Cr | ₹4.57 Cr | ₹4.90 Cr | ₹3.15 Cr | ₹2.92 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.84 Cr | ₹4.32 Cr | ₹3.77 Cr | ₹2.15 Cr | ₹2.08 Cr |
Salaries, Wages & Bonus | ₹4.55 Cr | ₹4.08 Cr | ₹3.61 Cr | ₹2.03 Cr | ₹1.90 Cr |
Contributions to EPF & Pension Funds | ₹0.11 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.06 Cr |
Workmen and Staff Welfare Expenses | ₹0.13 Cr | ₹0.12 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.09 Cr |
Other Employees Cost | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr |
Other Manufacturing Expenses | ₹11 Cr | ₹9.82 Cr | ₹8.91 Cr | ₹3.49 Cr | ₹3.01 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.77 Cr | ₹6.35 Cr | ₹5.64 Cr | ₹1.85 Cr | ₹1.46 Cr |
Repairs and Maintenance | ₹0.87 Cr | ₹0.77 Cr | ₹0.64 Cr | ₹0.41 Cr | ₹0.45 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.98 Cr | ₹2.70 Cr | ₹2.63 Cr | ₹1.23 Cr | ₹1.11 Cr |
General and Administration Expenses | ₹1.74 Cr | ₹1.42 Cr | ₹1.20 Cr | ₹0.96 Cr | ₹1.23 Cr |
Rent , Rates & Taxes | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
Insurance | ₹0.15 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.06 Cr | ₹0.02 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.57 Cr | ₹0.37 Cr | ₹0.25 Cr | ₹0.33 Cr | ₹0.46 Cr |
Traveling and conveyance | ₹0.12 Cr | ₹0.17 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.12 Cr |
Other Administration | ₹0.87 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹0.54 Cr | ₹0.63 Cr |
Selling and Distribution Expenses | ₹5.50 Cr | ₹5.09 Cr | ₹7.73 Cr | ₹1.40 Cr | ₹0.48 Cr |
Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | ₹0.26 Cr | ₹0.28 Cr | - | - | - |
Freight and Forwarding | ₹5.23 Cr | ₹4.76 Cr | ₹7.68 Cr | ₹1.38 Cr | ₹0.45 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.26 Cr | ₹0.61 Cr | ₹0.73 Cr | ₹0.09 Cr | ₹0.04 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.05 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.26 Cr | ₹0.61 Cr | ₹0.73 Cr | ₹0.05 Cr | ₹0.04 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹97 Cr | ₹77 Cr | ₹78 Cr | ₹28 Cr | ₹25 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹15 Cr | ₹11 Cr | ₹2.68 Cr | ₹2.36 Cr |
Other Income | ₹0.92 Cr | ₹1.81 Cr | ₹1.07 Cr | ₹0.20 Cr | ₹0.36 Cr |
Interest Received | ₹0.03 Cr | ₹-0.03 Cr | ₹0.02 Cr | ₹0.05 Cr | ₹0.13 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.23 Cr | ₹0.31 Cr | ₹0.06 Cr | ₹0.03 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.65 Cr | ₹1.52 Cr | ₹0.97 Cr | ₹0.12 Cr | - |
Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.22 Cr |
Operating Profit | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹2.88 Cr | ₹2.71 Cr |
Interest | ₹1.31 Cr | ₹1.07 Cr | ₹0.88 Cr | ₹0.37 Cr | ₹0.52 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.16 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.23 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.19 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹0.14 Cr | ₹0.10 Cr |
Other Interest | ₹0.96 Cr | ₹0.64 Cr | ₹0.51 Cr | ₹0.19 Cr | ₹0.19 Cr |
PBDT | ₹12 Cr | ₹15 Cr | ₹11 Cr | ₹2.51 Cr | ₹2.19 Cr |
Depreciation | ₹3.46 Cr | ₹2.71 Cr | ₹2.43 Cr | ₹1.96 Cr | ₹1.82 Cr |
Profit Before Taxation & Exceptional Items | ₹8.94 Cr | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr | ₹0.37 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹8.94 Cr | ₹13 Cr | ₹8.35 Cr | ₹0.54 Cr | ₹0.37 Cr |
Provision for Tax | ₹2.29 Cr | ₹3.20 Cr | ₹2.13 Cr | ₹0.15 Cr | ₹0.10 Cr |
Current Income Tax | ₹2.23 Cr | ₹3.35 Cr | ₹2.28 Cr | ₹0.14 Cr | ₹0.08 Cr |
Deferred Tax | ₹0.06 Cr | ₹-0.14 Cr | ₹-0.16 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other taxes | - | ₹0.00 Cr | ₹0.01 Cr | - | ₹0.00 Cr |
Profit After Tax | ₹6.64 Cr | ₹9.43 Cr | ₹6.22 Cr | ₹0.39 Cr | ₹0.28 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹17 Cr | ₹7.21 Cr | ₹6.54 Cr | ₹6.15 Cr | ₹5.88 Cr |
Appropriations | ₹23 Cr | ₹17 Cr | ₹13 Cr | ₹6.54 Cr | ₹6.15 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹5.45 Cr | - | - |
Equity Dividend % | - | - | ₹1.00 | - | - |
Earnings Per Share | ₹0.64 | ₹0.96 | ₹0.64 | ₹0.35 | ₹0.27 |
Adjusted EPS | ₹0.64 | ₹0.96 | ₹0.64 | ₹0.04 | ₹0.03 |
Compare Income Statement of peers of TIRUPATI FORGE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TIRUPATI FORGE | ₹491.8 Cr | 2.5% | 3.7% | 87.6% | Stock Analytics | |
BHARAT FORGE | ₹52,011.3 Cr | -0.6% | -7.8% | -8% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹15,523.5 Cr | -2.9% | 1.2% | -12.9% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹11,893.2 Cr | -8.9% | -22.3% | -8% | Stock Analytics | |
HAPPY FORGINGS | ₹7,413.1 Cr | -1.5% | -5.1% | -14.9% | Stock Analytics | |
MM FORGINGS | ₹1,659.0 Cr | -3.1% | -3.5% | -32.3% | Stock Analytics |
TIRUPATI FORGE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TIRUPATI FORGE | 2.5% |
3.7% |
87.6% |
SENSEX | 0.8% |
3.8% |
8.4% |
You may also like the below Video Courses