| SML ISUZU Ltd Industry: (Automobiles - LCVs / HCVs) |
|---|
|
BSE Code:
505192
ISIN Demat:
INE294B01019
Book Value(₹): 264.44 NSE Symbol:
SMLISUZU
Div & Yield(%):
N.A
Market Cap(₹ Cr): 6,377.87 P/E(TTM):
44.84
EPS(TTM):
98.30
Face Value(₹): 10.00 |
| Dec 24 (₹ Cr) | Dec 23 (₹ Cr) | Dec 22 (₹ Cr) | Dec 21 (₹ Cr) | Dec 20 (₹ Cr) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,195.93 | 1,821.59 | 924.17 | 591.04 | 1,154.16 |
| Other Income | 5.41 | 3.12 | 5.96 | 4.93 | 5.14 |
| Stock Adjustments | 135.89 | 109.12 | 20.92 | 7.42 | -161.11 |
| Total Income | 2,337.23 | 1,933.83 | 951.05 | 603.39 | 998.19 |
| EXPENDITURE : | |||||
| Raw Materials | 1,833.21 | 1,570.31 | 778.37 | 478.09 | 743.11 |
| Power and Fuel Cost | 10.26 | 9.85 | 7.93 | 6.05 | 8.33 |
| Other Manufacturing Expenses | 12.88 | 9.94 | 7.65 | 5.75 | 7.85 |
| Selling and Administration Expenses | 78.46 | 67.78 | 49.12 | 39.13 | 59.13 |
| Miscellaneous Expenses | 22.40 | 18.73 | 10.43 | 4.76 | 7.59 |
| Employee Benefit Expenses | 195.69 | 172.45 | 132.78 | 133.47 | 155.15 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 184.32 | 84.75 | -35.23 | -63.86 | 17.03 |
| Interest | 30.35 | 25.04 | 21.51 | 23.34 | 14.63 |
| Gross Profit | 153.97 | 59.71 | -56.74 | -87.20 | 2.40 |
| Depreciation | 47.52 | 42.43 | 43.53 | 46.17 | 40.72 |
| Profit Before Tax | 106.45 | 17.28 | -100.27 | -133.37 | -38.32 |
| Current Tax | 0.08 | -0.24 | -0.51 | 0.00 | -2.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.50 | -2.32 | 0.00 | 0.12 | -15.26 |
| Reported Net Profit | 107.88 | 19.84 | -99.76 | -133.49 | -21.06 |
| Extraordinary Items | 1.08 | 0.00 | 0.05 | 0.18 | 0.19 |
| Adjusted Net Profit | 106.80 | 19.84 | -99.81 | -133.67 | -21.25 |
| Adjustment below Net Profit | -0.24 | -2.82 | 4.93 | 2.84 | -1.73 |
| Profit/Loss Balance carried down | -13.09 | -30.10 | 64.73 | 195.38 | 223.41 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 5.23 |
| P & L Balance carried down | 94.56 | -13.09 | -30.10 | 64.73 | 195.38 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 160.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 16.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 74.51 | 13.70 | -68.90 | -92.20 | -14.55 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 197.25 | 122.90 | 111.53 | 176.51 | 265.81 |
| Book Value(Adj)-Unit Curr | 197.25 | 122.90 | 111.53 | 176.51 | 265.81 |
