KALYANI FORGE LTD.

NSE : KALYANIFRGBSE : 513509ISIN CODE : INE314G01014Industry : ForgingsHouse : Kalyani
BSE735.700 (0 %)
PREV CLOSE ( ) 735.70
OPEN PRICE ( ) 759.65
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 500
TODAY'S LOW / HIGH ( )734.05 759.65
52 WK LOW / HIGH ( )432.3 873
NSE742.707.35 (+1 %)
PREV CLOSE( ) 735.35
OPEN PRICE ( ) 742.70
BID PRICE (QTY) 742.70 (94)
OFFER PRICE (QTY) 758.90 (100)
VOLUME 9
TODAY'S LOW / HIGH( ) 742.70 742.70
52 WK LOW / HIGH ( )426.35 890
Select year
(Rs.in Million)
Particulars
Mar 2024
Mar 2023
Mar 2022
Mar 2021
Mar 2020
INCOME :
  
  
  
  
  
Gross Sales
2367.90
2658.40
2465.00
1807.80
2009.50
     Sales
2360.10
2648.10
2458.60
1800.80
1999.60
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
7.80
10.30
6.40
7.00
9.90
Less: Excise Duty
Net Sales
2367.90
2658.40
2465.00
1807.80
2009.50
EXPENDITURE :
Increase/Decrease in Stock
116.60
-86.60
14.50
1.80
22.50
Raw Material Consumed
1020.50
1607.10
1304.80
919.70
1001.40
     Opening Raw Materials
141.40
6.70
143.40
90.00
143.60
     Purchases Raw Materials
1165.60
1741.80
1354.40
973.10
947.80
     Closing Raw Materials
286.60
141.40
193.00
143.40
90.00
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
262.20
253.90
229.30
192.30
206.30
     Electricity & Power
262.20
253.90
229.30
192.30
206.30
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
383.70
367.90
352.40
263.80
307.60
     Salaries, Wages & Bonus
333.10
316.30
304.00
227.60
265.40
     Contributions to EPF & Pension Funds
13.50
14.30
14.10
10.80
14.60
     Workmen and Staff Welfare Expenses
27.60
28.90
26.40
17.50
21.50
     Other Employees Cost
9.40
8.40
7.90
7.90
6.10
Other Manufacturing Expenses
264.00
262.70
248.70
212.10
275.70
     Sub-contracted / Out sourced services
     Processing Charges
46.80
52.70
63.80
69.00
97.10
     Repairs and Maintenance
39.50
33.80
29.60
26.10
35.40
     Packing Material Consumed
     Other Mfg Exp
177.60
176.30
155.30
117.00
143.20
General and Administration Expenses
51.50
38.30
37.50
24.80
48.70
     Rent , Rates & Taxes
9.20
2.60
7.40
0.30
7.70
     Insurance
7.70
8.80
9.70
8.90
6.30
     Printing and stationery
     Professional and legal fees
14.40
10.30
7.30
6.70
18.90
     Traveling and conveyance
5.80
3.00
0.40
1.10
2.40
     Other Administration
20.20
16.60
13.10
9.00
15.90
Selling and Distribution Expenses
26.50
46.80
26.60
20.10
26.60
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.50
16.50
0.50
0.10
0.00
Miscellaneous Expenses
104.40
61.50
64.50
53.00
36.60
     Bad debts /advances written off
66.50
35.20
46.20
     Provision for doubtful debts
9.20
27.70
16.10
     Losson disposal of fixed assets(net)
4.40
     Losson foreign exchange fluctuations
6.50
0.30
2.80
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
22.10
26.40
18.00
18.10
20.50
Less: Expenses Capitalised
Total Expenditure
2229.30
2551.70
2278.30
1687.50
1925.60
Operating Profit (Excl OI)
138.60
106.70
186.70
120.30
83.90
Other Income
38.80
69.90
13.20
18.00
27.40
     Interest Received
3.30
1.50
2.10
2.40
2.50
     Dividend Received
     Profit on sale of Fixed Assets
0.70
17.20
4.00
     Profits on sale of Investments
     Provision Written Back
18.80
30.30
3.50
3.30
10.40
     Foreign Exchange Gains
14.10
13.60
2.80
1.20
     Others
1.80
7.30
3.50
9.50
13.30
Operating Profit
177.30
176.60
199.90
138.30
111.30
Interest
59.00
33.70
36.30
30.80
53.70
     InterestonDebenture / Bonds
     Interest on Term Loan
14.60
1.90
0.20
3.10
8.10
     Intereston Fixed deposits
     Bank Charges etc
4.20
5.70
6.80
4.70
8.10
     Other Interest
40.20
26.00
29.30
23.00
37.50
PBDT
118.40
142.90
163.60
107.50
57.60
Depreciation
62.20
111.90
123.40
128.20
138.90
Profit Before Taxation & Exceptional Items
56.20
31.00
40.20
-20.70
-81.30
Exceptional Income / Expenses
-18.20
Profit Before Tax
56.20
12.70
40.20
-20.70
-81.30
Provision for Tax
10.70
14.60
8.90
-3.10
-12.00
     Current Income Tax
12.90
20.00
22.10
-0.70
4.10
     Deferred Tax
2.70
-5.50
-13.20
-3.40
-16.20
     Other taxes
-4.90
0.00
0.00
0.90
0.00
Profit After Tax
45.50
-1.80
31.30
-17.60
-69.30
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
Share of Associate
Other Consolidated Items
Consolidated Net Profit
45.50
-1.80
31.30
-17.60
-69.30
Adjustments to PAT
Profit Balance B/F
598.30
850.90
825.00
828.80
915.60
Appropriations
643.80
849.00
856.30
811.20
846.30
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
10.90
250.80
5.50
-13.80
17.50
Equity Dividend %
30.00
30.00
30.00
15.00
10.00
Earnings Per Share
13.00
-1.00
9.00
-5.00
-19.00
Adjusted EPS
13.00
-1.00
9.00
-5.00
-19.00

© 2019. MSE Financial Services Ltd. All Rights Reserved

Developed & Content Powered by  Accord Fintech Pvt. Ltd.