YUKEN INDIA
|
YUKEN INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹457 Cr | ₹423 Cr | ₹372 Cr | ₹331 Cr | ₹213 Cr |
| Sales | ₹455 Cr | ₹421 Cr | ₹371 Cr | ₹330 Cr | ₹212 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.28 Cr | ₹1.34 Cr | ₹1.17 Cr | ₹0.90 Cr | ₹0.83 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.02 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.08 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹457 Cr | ₹423 Cr | ₹372 Cr | ₹331 Cr | ₹213 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-4.83 Cr | ₹-3.19 Cr | ₹-6.24 Cr | ₹-6.05 Cr | ₹0.90 Cr |
| Raw Material Consumed | ₹214 Cr | ₹208 Cr | ₹192 Cr | ₹168 Cr | ₹99 Cr |
| Opening Raw Materials | ₹41 Cr | ₹43 Cr | ₹37 Cr | ₹27 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹197 Cr | ₹184 Cr | ₹179 Cr | ₹157 Cr | ₹91 Cr |
| Closing Raw Materials | ₹43 Cr | ₹41 Cr | ₹43 Cr | ₹37 Cr | ₹27 Cr |
| Other Direct Purchases / Brought in cost | ₹20 Cr | ₹22 Cr | ₹19 Cr | ₹21 Cr | ₹13 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹9.05 Cr |
| Electricity & Power | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹9.05 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹63 Cr | ₹55 Cr | ₹51 Cr | ₹45 Cr | ₹35 Cr |
| Salaries, Wages & Bonus | ₹54 Cr | ₹46 Cr | ₹43 Cr | ₹38 Cr | ₹30 Cr |
| Contributions to EPF & Pension Funds | ₹4.79 Cr | ₹3.98 Cr | ₹4.17 Cr | ₹3.79 Cr | ₹3.37 Cr |
| Workmen and Staff Welfare Expenses | ₹4.70 Cr | ₹4.28 Cr | ₹3.70 Cr | ₹2.98 Cr | ₹1.92 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹73 Cr | ₹67 Cr | ₹56 Cr | ₹50 Cr | ₹32 Cr |
| Sub-contracted / Out sourced services | ₹33 Cr | ₹31 Cr | ₹24 Cr | ₹23 Cr | ₹16 Cr |
| Processing Charges | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹9.50 Cr | ₹6.03 Cr |
| Repairs and Maintenance | ₹10 Cr | ₹8.95 Cr | ₹8.87 Cr | ₹7.26 Cr | ₹5.30 Cr |
| Packing Material Consumed | ₹4.74 Cr | ₹5.25 Cr | ₹4.62 Cr | ₹4.06 Cr | ₹2.22 Cr |
| Other Mfg Exp | ₹10 Cr | ₹8.41 Cr | ₹7.06 Cr | ₹5.75 Cr | ₹3.31 Cr |
| General and Administration Expenses | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹9.30 Cr |
| Rent , Rates & Taxes | ₹3.64 Cr | ₹3.08 Cr | ₹2.71 Cr | ₹2.55 Cr | ₹2.24 Cr |
| Insurance | ₹1.12 Cr | ₹0.95 Cr | ₹0.87 Cr | ₹0.64 Cr | ₹0.53 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹6.12 Cr | ₹5.38 Cr | ₹5.16 Cr | ₹4.20 Cr | ₹3.24 Cr |
| Traveling and conveyance | ₹8.01 Cr | ₹7.53 Cr | ₹7.94 Cr | ₹5.29 Cr | ₹2.95 Cr |
| Other Administration | ₹0.47 Cr | ₹0.40 Cr | ₹0.44 Cr | ₹0.35 Cr | ₹0.36 Cr |
| Selling and Distribution Expenses | ₹7.31 Cr | ₹6.79 Cr | ₹5.86 Cr | ₹5.51 Cr | ₹4.05 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹7.31 Cr | ₹6.79 Cr | ₹5.86 Cr | ₹5.51 Cr | ₹4.05 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹9.43 Cr | ₹8.57 Cr |
| Bad debts /advances written off | ₹0.32 Cr | ₹0.80 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.63 Cr |
| Provision for doubtful debts | ₹1.64 Cr | ₹0.97 Cr | - | ₹0.50 Cr | ₹1.52 Cr |
| Losson disposal of fixed assets(net) | ₹0.59 Cr | ₹0.64 Cr | ₹0.01 Cr | ₹0.02 Cr | - |
| Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.08 Cr | ₹1.28 Cr | ₹1.21 Cr | ₹0.18 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹9.83 Cr | ₹8.83 Cr | ₹7.51 Cr | ₹6.24 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹402 Cr | ₹378 Cr | ₹340 Cr | ₹297 Cr | ₹199 Cr |
| Operating Profit (Excl OI) | ₹55 Cr | ₹45 Cr | ₹32 Cr | ₹34 Cr | ₹14 Cr |
| Other Income | ₹3.74 Cr | ₹5.09 Cr | ₹3.60 Cr | ₹4.17 Cr | ₹10 Cr |
| Interest Received | ₹0.87 Cr | ₹1.71 Cr | ₹1.03 Cr | ₹0.66 Cr | ₹0.12 Cr |
| Dividend Received | - | - | - | ₹0.00 Cr | - |
| Profit on sale of Fixed Assets | - | ₹0.21 Cr | ₹0.12 Cr | ₹0.33 Cr | ₹5.91 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.27 Cr | ₹0.11 Cr | ₹1.02 Cr | ₹0.23 Cr | ₹1.01 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.60 Cr | ₹3.07 Cr | ₹1.42 Cr | ₹2.95 Cr | ₹3.37 Cr |
| Operating Profit | ₹59 Cr | ₹50 Cr | ₹36 Cr | ₹38 Cr | ₹25 Cr |
| Interest | ₹10 Cr | ₹8.45 Cr | ₹9.79 Cr | ₹8.37 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.68 Cr | ₹8.00 Cr | ₹9.06 Cr | ₹6.51 Cr | ₹8.04 Cr |
| Intereston Fixed deposits | ₹1.14 Cr | ₹0.32 Cr | ₹0.61 Cr | ₹1.71 Cr | ₹2.09 Cr |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹0.58 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.15 Cr | - |
| PBDT | ₹48 Cr | ₹41 Cr | ₹26 Cr | ₹30 Cr | ₹14 Cr |
| Depreciation | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹8.72 Cr |
| Profit Before Taxation & Exceptional Items | ₹31 Cr | ₹27 Cr | ₹14 Cr | ₹19 Cr | ₹5.74 Cr |
| Exceptional Income / Expenses | - | - | ₹2.39 Cr | - | - |
| Profit Before Tax | ₹32 Cr | ₹27 Cr | ₹16 Cr | ₹19 Cr | ₹5.74 Cr |
| Provision for Tax | ₹7.07 Cr | ₹8.18 Cr | ₹6.48 Cr | ₹6.14 Cr | ₹0.66 Cr |
| Current Income Tax | ₹3.07 Cr | ₹6.97 Cr | ₹2.16 Cr | ₹4.97 Cr | ₹1.52 Cr |
| Deferred Tax | ₹4.06 Cr | ₹1.20 Cr | ₹4.31 Cr | ₹0.95 Cr | ₹-0.76 Cr |
| Other taxes | ₹-0.06 Cr | - | - | ₹0.22 Cr | ₹-0.11 Cr |
| Profit After Tax | ₹25 Cr | ₹19 Cr | ₹9.65 Cr | ₹13 Cr | ₹5.08 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.02 Cr | ₹0.03 Cr | ₹-0.08 Cr | ₹-0.06 Cr | ₹0.07 Cr |
| Share of Associate | - | - | - | ₹0.62 Cr | ₹0.11 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹25 Cr | ₹19 Cr | ₹9.57 Cr | ₹14 Cr | ₹5.25 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹199 Cr | ₹181 Cr | ₹173 Cr | ₹160 Cr | ₹155 Cr |
| Appropriations | ₹224 Cr | ₹200 Cr | ₹182 Cr | ₹173 Cr | ₹161 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.95 Cr | ₹1.04 Cr | ₹0.96 Cr | ₹0.89 Cr | ₹0.95 Cr |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹8.00 | ₹8.00 | ₹6.00 |
| Earnings Per Share | ₹18.94 | ₹14.47 | ₹7.97 | ₹11.42 | ₹4.38 |
| Adjusted EPS | ₹18.94 | ₹14.47 | ₹7.97 | ₹11.42 | ₹4.38 |
Compare Income Statement of peers of YUKEN INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| YUKEN INDIA | ₹1,258.0 Cr | -6.8% | -4.7% | -22.3% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹91,822.0 Cr | -1% | 7.7% | 7.4% | Stock Analytics | |
| THERMAX | ₹38,025.8 Cr | -0.9% | 0.1% | -35% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹20,177.0 Cr | 2.6% | -5% | -16.5% | Stock Analytics | |
| TRIVENI TURBINE | ₹16,375.6 Cr | -3.7% | -1.6% | -25.4% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,621.8 Cr | -8.4% | -13.1% | -9.8% | Stock Analytics | |
YUKEN INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| YUKEN INDIA | -6.8% |
-4.7% |
-22.3% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses