| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|
| INCOME : | ||||
| Sales Turnover | 1589.9 | 1454.62 | 1295.44 | 667.74 |
| Other Income | 38 | 21.23 | 24.14 | 4.08 |
| Stock Adjustments | 26.2 | -6.03 | -7.72 | 2.82 |
| Total Income | 1654.1 | 1469.82 | 1311.86 | 674.64 |
| EXPENDITURE : | ||||
| Raw Materials | 941.02 | 794.64 | 682.13 | 375.73 |
| Excise Duty | 0 | 23.56 | 92.6 | 55.94 |
| Power and Fuel Cost | 24.83 | 23.02 | 19.52 | 9.91 |
| Other Manufacturing Expenses | 22.19 | 24.4 | 19.15 | 12.23 |
| Employee Cost | 303.68 | 256.75 | 198.26 | 82.56 |
| Selling and Administration Expenses | 83.07 | 76.01 | 66.43 | 36.32 |
| Miscellaneous Expenses | 8.55 | 13.65 | 11.68 | 1.26 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0.01 |
| Profit before Interest, Depreciation and Tax | 270.77 | 257.78 | 222.1 | 100.71 |
| Interest and Financial Charges | 24.55 | 27.11 | 30.5 | 16.97 |
| Profit before Depreciation and Tax | 246.22 | 230.67 | 191.6 | 83.74 |
| Depreciation | 41 | 37.25 | 27.43 | 8.99 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 |
| Profit Before Tax | 205.22 | 193.42 | 164.18 | 74.74 |
| Tax | 71.43 | 54.94 | 50.44 | 24.45 |
| Profit After Tax | 133.79 | 138.48 | 113.74 | 50.29 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 133.79 | 138.48 | 113.74 | 50.29 |
| Adjustment below Net Profit | -5.44 | -3.94 | -2.79 | -0.32 |
| P and L Balance brought forward | 172.36 | 124.6 | 85.84 | 22.48 |
| Appropriations | 110.98 | 86.78 | 72.19 | 45.67 |
| P and L Bal. carried down | 189.73 | 172.36 | 124.6 | 26.79 |
| Equity Dividend | 20.98 | 16.78 | 14.68 | 11.4 |
| Preference Dividend | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 2.26 |
| Equity Dividend (%) | 155 | 140 | 140 | 95 |
| Earning Per Share (Rs.) | 9.57 | 9.9 | 8.13 | 4 |
| Book Value | 55.41 | 46.82 | 37.48 | 20.06 |
| Extraordinary Items | 0.03 | -0.41 | 0.28 | 1.39 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|
| SOURCES OF FUNDS : | ||||
| Share Capital | 13.99 | 13.99 | 13.99 | 12 |
| Reserves and Surplus | 761.09 | 640.91 | 510.25 | 228.81 |
| Total Shareholders Funds | 775.08 | 654.9 | 524.24 | 240.81 |
| Secured Loans | 351.18 | 327.07 | 376.97 | 193.17 |
| Unsecured Loans | 20.96 | 30.25 | 12.72 | 4.77 |
| Total Debt | 372.14 | 357.32 | 389.69 | 197.94 |
| Minority Interest | 0 | 0 | 0 | 0 |
| Total Liabilities | 1147.22 | 1012.22 | 913.93 | 438.75 |
| APPLICATION OF FUNDS : | ||||
| Gross Block | 657.07 | 607.24 | 582.99 | 249.19 |
| Less: Accum. Depreciation | 103.75 | 63.18 | 26.53 | 81.24 |
| Net Block | 553.32 | 544.06 | 556.46 | 167.95 |
| Capital Work in Progress | 27.18 | 3.26 | 2.41 | 17.04 |
| Investments | 171.99 | 130.4 | 22.57 | 111.75 |
| Current Assets, Loans and Advances | ||||
| Inventories | 282 | 240.93 | 205.54 | 79.93 |
| Sundry Debtors | 291.57 | 289.01 | 244.21 | 125.05 |
| Cash and Bank Balance | 46.54 | 32.07 | 22.18 | 5.58 |
| Loans and Advances | 98.17 | 78.68 | 100.65 | 23.52 |
| Less: Current Liab. and Prov. | ||||
| Current Liabilities | 290.47 | 276.69 | 221.4 | 82.91 |
| Provisions | 33.08 | 29.48 | 18.67 | 9.14 |
| Net Current Assets | 394.73 | 334.52 | 332.51 | 142.03 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 |
| Total Assets | 1147.22 | 1012.24 | 913.95 | 438.77 |
| Contingent Liabilities | 4.66 | 9.66 | 13.29 | 16.75 |
If I had made LUMPSUM investment of ₹ 1,00,000
in SUPRAJIT ENGINEERING LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
