XPRO INDIA
|
XPRO INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹465 Cr | ₹511 Cr | ₹472 Cr | ₹373 Cr | ₹355 Cr |
| Sales | ₹461 Cr | ₹502 Cr | ₹458 Cr | ₹368 Cr | ₹351 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | ₹5.09 Cr | ₹8.68 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.51 Cr | ₹4.00 Cr | ₹4.55 Cr | ₹5.44 Cr | ₹3.36 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹465 Cr | ₹511 Cr | ₹472 Cr | ₹373 Cr | ₹355 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.68 Cr | ₹3.15 Cr | ₹-2.37 Cr | ₹3.06 Cr | ₹-6.40 Cr |
| Raw Material Consumed | ₹317 Cr | ₹347 Cr | ₹328 Cr | ₹262 Cr | ₹262 Cr |
| Opening Raw Materials | ₹31 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹314 Cr | ₹352 Cr | ₹330 Cr | ₹264 Cr | ₹261 Cr |
| Closing Raw Materials | ₹27 Cr | ₹31 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr | ₹23 Cr |
| Electricity & Power | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹20 Cr | ₹23 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹24 Cr | ₹30 Cr | ₹28 Cr | ₹25 Cr |
| Salaries, Wages & Bonus | ₹23 Cr | ₹20 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹2.66 Cr | ₹2.18 Cr | ₹2.83 Cr | ₹2.78 Cr | ₹2.55 Cr |
| Workmen and Staff Welfare Expenses | ₹1.42 Cr | ₹1.39 Cr | ₹1.36 Cr | ₹1.26 Cr | ₹1.28 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹19 Cr | ₹18 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹7.46 Cr | ₹6.45 Cr | ₹0.35 Cr | ₹0.35 Cr | ₹0.47 Cr |
| Repairs and Maintenance | ₹1.84 Cr | ₹2.56 Cr | ₹2.20 Cr | ₹1.47 Cr | ₹1.63 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9.97 Cr | ₹9.46 Cr | ₹11 Cr | ₹8.61 Cr | ₹9.09 Cr |
| General and Administration Expenses | ₹8.97 Cr | ₹7.52 Cr | ₹7.27 Cr | ₹4.84 Cr | ₹4.91 Cr |
| Rent , Rates & Taxes | ₹0.70 Cr | ₹0.73 Cr | ₹1.15 Cr | ₹0.88 Cr | ₹0.46 Cr |
| Insurance | ₹1.36 Cr | ₹1.55 Cr | ₹1.06 Cr | ₹0.78 Cr | ₹0.63 Cr |
| Printing and stationery | ₹0.12 Cr | - | - | - | - |
| Professional and legal fees | ₹1.81 Cr | ₹1.29 Cr | ₹2.06 Cr | ₹1.06 Cr | ₹0.82 Cr |
| Traveling and conveyance | ₹2.61 Cr | ₹2.12 Cr | ₹1.51 Cr | ₹0.76 Cr | ₹1.73 Cr |
| Other Administration | ₹2.37 Cr | ₹1.84 Cr | ₹1.49 Cr | ₹1.36 Cr | ₹1.28 Cr |
| Selling and Distribution Expenses | ₹2.05 Cr | ₹2.70 Cr | ₹2.89 Cr | ₹2.99 Cr | ₹1.43 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.05 Cr | ₹2.70 Cr | ₹2.89 Cr | ₹2.99 Cr | ₹1.43 Cr |
| Miscellaneous Expenses | ₹2.98 Cr | ₹4.06 Cr | ₹3.27 Cr | ₹2.14 Cr | ₹3.41 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.78 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.29 Cr | ₹0.00 Cr | ₹0.27 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.23 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.98 Cr | ₹4.06 Cr | ₹2.75 Cr | ₹2.13 Cr | ₹2.36 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹399 Cr | ₹437 Cr | ₹408 Cr | ₹333 Cr | ₹325 Cr |
| Operating Profit (Excl OI) | ₹66 Cr | ₹74 Cr | ₹64 Cr | ₹40 Cr | ₹30 Cr |
| Other Income | ₹12 Cr | ₹3.86 Cr | ₹1.84 Cr | ₹2.11 Cr | ₹1.54 Cr |
| Interest Received | ₹8.70 Cr | ₹1.56 Cr | ₹0.51 Cr | ₹0.47 Cr | ₹0.45 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.80 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹2.02 Cr | ₹0.00 Cr | ₹0.50 Cr | ₹0.87 Cr | ₹0.80 Cr |
| Foreign Exchange Gains | ₹0.57 Cr | ₹0.49 Cr | - | ₹0.41 Cr | ₹0.00 Cr |
| Others | ₹0.89 Cr | ₹1.00 Cr | ₹0.84 Cr | ₹0.36 Cr | ₹0.29 Cr |
| Operating Profit | ₹78 Cr | ₹78 Cr | ₹66 Cr | ₹42 Cr | ₹31 Cr |
| Interest | ₹5.01 Cr | ₹7.53 Cr | ₹13 Cr | ₹17 Cr | ₹19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.79 Cr | ₹5.93 Cr | ₹9.39 Cr | ₹12 Cr | ₹12 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.94 Cr | ₹1.33 Cr | ₹0.94 Cr | ₹4.67 Cr | ₹5.15 Cr |
| Other Interest | ₹0.28 Cr | ₹0.27 Cr | ₹2.67 Cr | ₹0.27 Cr | ₹1.03 Cr |
| PBDT | ₹73 Cr | ₹71 Cr | ₹53 Cr | ₹26 Cr | ₹13 Cr |
| Depreciation | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹62 Cr | ₹59 Cr | ₹41 Cr | ₹13 Cr | ₹0.41 Cr |
| Exceptional Income / Expenses | ₹-2.02 Cr | - | - | - | - |
| Profit Before Tax | ₹60 Cr | ₹59 Cr | ₹41 Cr | ₹13 Cr | ₹0.41 Cr |
| Provision for Tax | ₹16 Cr | ₹14 Cr | ₹-4.34 Cr | ₹5.13 Cr | ₹0.01 Cr |
| Current Income Tax | ₹8.02 Cr | ₹0.08 Cr | - | - | ₹0.26 Cr |
| Deferred Tax | ₹8.25 Cr | ₹14 Cr | ₹-4.55 Cr | ₹5.34 Cr | ₹-0.26 Cr |
| Other taxes | ₹0.02 Cr | ₹-0.33 Cr | ₹0.20 Cr | ₹-0.21 Cr | ₹0.01 Cr |
| Profit After Tax | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹8.35 Cr | ₹0.40 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹44 Cr | ₹45 Cr | ₹45 Cr | ₹8.35 Cr | ₹0.40 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹94 Cr | ₹51 Cr | ₹5.91 Cr | ₹-2.08 Cr | ₹-2.27 Cr |
| Appropriations | ₹138 Cr | ₹96 Cr | ₹51 Cr | ₹6.28 Cr | ₹-1.87 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.14 Cr | ₹2.36 Cr | ₹0.15 Cr | ₹0.37 Cr | ₹0.20 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹20.00 | - | - |
| Earnings Per Share | ₹19.91 | ₹24.91 | ₹38.03 | ₹7.07 | ₹0.34 |
| Adjusted EPS | ₹19.91 | ₹24.91 | ₹25.36 | ₹4.71 | ₹0.22 |
Compare Income Statement of peers of XPRO INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| XPRO INDIA | ₹2,653.6 Cr | 1.7% | -1.2% | 4.2% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹48,885.7 Cr | -7.4% | -9.1% | -12.8% | Stock Analytics | |
| ASTRAL | ₹39,361.7 Cr | 0.8% | 6.7% | -19% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,841.8 Cr | 0.5% | -8.3% | -36.7% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,503.8 Cr | -3.2% | -0.6% | 1.6% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,307.7 Cr | 3.1% | 18.6% | -4.8% | Stock Analytics | |
XPRO INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| XPRO INDIA | 1.7% |
-1.2% |
4.2% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses