TVS MOTOR COMPANY
|
TVS MOTOR COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹39,145 Cr | ₹31,974 Cr | ₹24,355 Cr | ₹19,421 Cr | ₹18,849 Cr |
Sales | ₹32,957 Cr | ₹27,354 Cr | ₹21,182 Cr | ₹17,015 Cr | ₹16,468 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹77 Cr | ₹80 Cr | ₹139 Cr | ₹58 Cr | ₹32 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6,110 Cr | ₹4,540 Cr | ₹3,035 Cr | ₹2,347 Cr | ₹2,350 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹39,145 Cr | ₹31,974 Cr | ₹24,355 Cr | ₹19,421 Cr | ₹18,849 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-324 Cr | ₹-141 Cr | ₹-260 Cr | ₹-0.19 Cr | ₹6.73 Cr |
Raw Material Consumed | ₹24,730 Cr | ₹20,987 Cr | ₹16,518 Cr | ₹12,926 Cr | ₹12,310 Cr |
Opening Raw Materials | ₹925 Cr | ₹875 Cr | ₹749 Cr | ₹641 Cr | ₹713 Cr |
Purchases Raw Materials | ₹23,760 Cr | ₹20,147 Cr | ₹16,065 Cr | ₹12,809 Cr | ₹11,979 Cr |
Closing Raw Materials | ₹967 Cr | ₹925 Cr | ₹875 Cr | ₹749 Cr | ₹641 Cr |
Other Direct Purchases / Brought in cost | ₹1,012 Cr | ₹891 Cr | ₹579 Cr | ₹225 Cr | ₹259 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹130 Cr | ₹133 Cr | ₹127 Cr | ₹96 Cr | ₹113 Cr |
Electricity & Power | ₹130 Cr | ₹133 Cr | ₹127 Cr | ₹96 Cr | ₹113 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹3,385 Cr | ₹2,890 Cr | ₹2,125 Cr | ₹1,689 Cr | ₹1,539 Cr |
Salaries, Wages & Bonus | ₹2,905 Cr | ₹2,517 Cr | ₹1,840 Cr | ₹1,502 Cr | ₹1,349 Cr |
Contributions to EPF & Pension Funds | ₹219 Cr | ₹178 Cr | ₹137 Cr | ₹100 Cr | ₹84 Cr |
Workmen and Staff Welfare Expenses | ₹261 Cr | ₹196 Cr | ₹148 Cr | ₹88 Cr | ₹106 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹259 Cr | ₹210 Cr | ₹161 Cr | ₹142 Cr | ₹154 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹200 Cr | ₹150 Cr | ₹101 Cr | ₹92 Cr | ₹98 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹59 Cr | ₹59 Cr | ₹60 Cr | ₹50 Cr | ₹56 Cr |
General and Administration Expenses | ₹68 Cr | ₹59 Cr | ₹60 Cr | ₹47 Cr | ₹32 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹18 Cr | ₹22 Cr | ₹16 Cr | ₹8.96 Cr |
Insurance | ₹49 Cr | ₹40 Cr | ₹36 Cr | ₹29 Cr | ₹20 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹1.26 Cr | ₹1.28 Cr | ₹1.26 Cr | ₹1.31 Cr | ₹3.00 Cr |
Selling and Distribution Expenses | ₹1,759 Cr | ₹1,294 Cr | ₹1,077 Cr | ₹939 Cr | ₹1,192 Cr |
Advertisement & Sales Promotion | ₹1,187 Cr | ₹744 Cr | ₹539 Cr | ₹592 Cr | ₹782 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹571 Cr | ₹550 Cr | ₹538 Cr | ₹347 Cr | ₹410 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹3,623 Cr | ₹2,475 Cr | ₹1,795 Cr | ₹1,344 Cr | ₹1,229 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1,127 Cr | ₹629 Cr | ₹554 Cr | ₹467 Cr | ₹274 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹1.96 Cr | - |
Losson foreign exchange fluctuations | ₹8.06 Cr | - | ₹1.75 Cr | ₹33 Cr | ₹8.24 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2,487 Cr | ₹1,846 Cr | ₹1,239 Cr | ₹843 Cr | ₹947 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹33,628 Cr | ₹27,907 Cr | ₹21,601 Cr | ₹17,183 Cr | ₹16,576 Cr |
Operating Profit (Excl OI) | ₹5,516 Cr | ₹4,067 Cr | ₹2,755 Cr | ₹2,238 Cr | ₹2,273 Cr |
Other Income | ₹133 Cr | ₹138 Cr | ₹33 Cr | ₹47 Cr | ₹52 Cr |
Interest Received | ₹22 Cr | ₹11 Cr | ₹8.16 Cr | ₹33 Cr | ₹27 Cr |
Dividend Received | ₹0.65 Cr | ₹0.02 Cr | ₹3.81 Cr | ₹0.20 Cr | ₹1.26 Cr |
Profit on sale of Fixed Assets | ₹3.38 Cr | ₹2.65 Cr | ₹2.47 Cr | - | ₹2.28 Cr |
Profits on sale of Investments | ₹89 Cr | ₹46 Cr | ₹0.23 Cr | ₹0.04 Cr | ₹0.03 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹17 Cr | ₹79 Cr | ₹18 Cr | ₹14 Cr | ₹22 Cr |
Operating Profit | ₹5,649 Cr | ₹4,205 Cr | ₹2,788 Cr | ₹2,285 Cr | ₹2,325 Cr |
Interest | ₹1,928 Cr | ₹1,368 Cr | ₹940 Cr | ₹881 Cr | ₹855 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹12 Cr | ₹12 Cr | ₹58 Cr | ₹46 Cr | ₹165 Cr |
Other Interest | ₹1,916 Cr | ₹1,356 Cr | ₹883 Cr | ₹836 Cr | ₹689 Cr |
PBDT | ₹3,722 Cr | ₹2,837 Cr | ₹1,847 Cr | ₹1,404 Cr | ₹1,470 Cr |
Depreciation | ₹975 Cr | ₹859 Cr | ₹743 Cr | ₹565 Cr | ₹556 Cr |
Profit Before Taxation & Exceptional Items | ₹2,746 Cr | ₹1,979 Cr | ₹1,104 Cr | ₹839 Cr | ₹914 Cr |
Exceptional Income / Expenses | - | ₹-1.87 Cr | ₹-40 Cr | ₹-9.36 Cr | ₹-40 Cr |
Profit Before Tax | ₹2,703 Cr | ₹1,936 Cr | ₹1,067 Cr | ₹822 Cr | ₹865 Cr |
Provision for Tax | ₹924 Cr | ₹627 Cr | ₹336 Cr | ₹214 Cr | ₹219 Cr |
Current Income Tax | ₹1,013 Cr | ₹705 Cr | ₹365 Cr | ₹250 Cr | ₹286 Cr |
Deferred Tax | ₹-88 Cr | ₹-77 Cr | ₹-29 Cr | ₹-36 Cr | ₹-76 Cr |
Other taxes | - | ₹-1.19 Cr | - | - | ₹8.46 Cr |
Profit After Tax | ₹1,779 Cr | ₹1,309 Cr | ₹731 Cr | ₹608 Cr | ₹647 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-92 Cr | ₹19 Cr | ₹26 Cr | ₹-13 Cr | ₹-22 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,686 Cr | ₹1,329 Cr | ₹757 Cr | ₹594 Cr | ₹625 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹4,315 Cr | ₹3,285 Cr | ₹2,707 Cr | ₹2,297 Cr | ₹2,138 Cr |
Appropriations | ₹6,002 Cr | ₹4,613 Cr | ₹3,464 Cr | ₹2,891 Cr | ₹2,763 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹34 Cr |
Other Appropriation | ₹-22 Cr | ₹-18 Cr | ₹-19 Cr | ₹-2.05 Cr | ₹236 Cr |
Equity Dividend % | ₹800.00 | ₹500.00 | ₹375.00 | ₹350.00 | ₹350.00 |
Earnings Per Share | ₹35.50 | ₹27.97 | ₹15.93 | ₹12.51 | ₹13.15 |
Adjusted EPS | ₹35.50 | ₹27.97 | ₹15.93 | ₹12.51 | ₹13.15 |
Compare Income Statement of peers of TVS MOTOR COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
TVS MOTOR COMPANY | ₹134,771.6 Cr | -5.6% | -2% | 86.2% | Stock Analytics | |
BAJAJ AUTO | ₹339,630.0 Cr | -6.5% | 6.9% | 142.9% | Stock Analytics | |
EICHER MOTORS | ₹136,247.0 Cr | -4.2% | -1.7% | 44.2% | Stock Analytics | |
HERO MOTOCORP | ₹114,980.0 Cr | -6.4% | 0.3% | 93.4% | Stock Analytics | |
ATUL AUTO | ₹1,859.9 Cr | 1.9% | -6.1% | 9.9% | Stock Analytics | |
WARDWIZARD INNOVATIONS & MOBILITY | ₹1,278.2 Cr | -3.7% | -10.4% | 30.8% | Stock Analytics |
TVS MOTOR COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
TVS MOTOR COMPANY | -5.6% |
-2% |
86.2% |
SENSEX | -0.8% |
2.3% |
27.8% |
You may also like the below Video Courses