FIEM INDUSTRIES LTD.
NSE : FIEMINDBSE : 532768ISIN
CODE : INE737H01014Industry : Auto AncillaryHouse
: Private
BSE1836.65-11.85 (-0.64 % )
PREV CLOSE (Rs.) 1848.50
OPEN PRICE (Rs.) 1832.05
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 3543
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1831.90 -15.7 (-0.85 % )
PREV CLOSE(Rs.) 1847.60
OPEN PRICE (Rs.) 1847.60
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 1831.90 (40 )
VOLUME 31228
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 | Mar 2018 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 15792.91 | 12276.66 | 13800.19 | 14490.23 | 12745.02 |
| Sales | 15647.57 | 12141.56 | 13684.73 | 14387.09 | 12646.57 |
| Job Work/ Contract Receipts | NA | NA | 2.36 | 2.95 | 1.18 |
| Processing Charges / Service Income | 70.58 | 70.27 | 52.21 | 35.09 | 17.99 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 74.76 | 64.82 | 60.88 | 65.09 | 79.29 |
| Less: Excise Duty | NA | NA | NA | NA | 347.80 |
| Net Sales | 15722.59 | 12211.56 | 13800.19 | 14490.23 | 12397.23 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 14.92 | 124.93 | 239.47 | -49.21 | -248.94 |
| Raw Material Consumed | 9845.91 | 7420.77 | 8162.32 | 9054.80 | 7625.75 |
| Opening Raw Materials | 740.48 | 744.16 | 687.83 | 666.38 | 514.29 |
| Purchases Raw Materials | 10471.59 | 7351.69 | 8138.51 | 8977.45 | 7724.13 |
| Closing Raw Materials | 1424.76 | 740.48 | 744.16 | 687.83 | 666.38 |
| Other Direct Purchases / Brought in cost | 58.60 | 65.41 | 80.14 | 98.80 | 53.71 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 453.39 | 392.02 | 496.66 | 531.34 | 473.25 |
| Electricity & Power | 453.39 | 392.02 | 496.66 | 531.34 | 473.25 |
| 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 | 2075.84 | 1658.80 | 1984.95 | 1964.73 | 1770.86 |
| Salaries, Wages & Bonus | 1930.07 | 1537.49 | 1836.66 | 1822.01 | 1646.84 |
| Contributions to EPF & Pension Funds | 53.68 | 43.70 | 49.52 | 36.26 | 32.90 |
| Workmen and Staff Welfare Expenses | 69.47 | 51.13 | 64.14 | 70.97 | 66.80 |
| Other Employees Cost | 22.62 | 26.48 | 34.63 | 35.49 | 24.33 |
| Other Manufacturing Expenses | 776.02 | 621.69 | 729.43 | 777.97 | 801.96 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | 26.67 | 30.82 | 25.14 |
| Repairs and Maintenance | 77.95 | 100.45 | 72.23 | 57.82 | 68.22 |
| Packing Material Consumed | 254.80 | 213.41 | 233.82 | 268.90 | 280.16 |
| Other Mfg Exp | 443.27 | 307.84 | 396.72 | 420.43 | 428.44 |
| General and Administration Expenses | 316.71 | 312.00 | 344.07 | 344.36 | 297.78 |
| Rent , Rates & Taxes | 32.91 | 46.40 | 45.03 | 49.83 | 51.75 |
| Insurance | 25.33 | 19.45 | 15.39 | 9.19 | 5.39 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | NA | NA | NA | NA | NA |
| Traveling and conveyance | 44.91 | 32.00 | 60.92 | 56.04 | 50.33 |
| Other Administration | 258.47 | 246.16 | 283.66 | 285.33 | 240.64 |
| Selling and Distribution Expenses | 272.16 | 195.85 | 249.03 | 271.30 | 248.21 |
| Advertisement & Sales Promotion | 3.16 | 3.63 | 9.48 | 8.02 | 11.06 |
| Sales Commissions & Incentives | NA | NA | NA | NA | NA |
| Freight and Forwarding | NA | NA | NA | NA | NA |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 269.01 | 192.22 | 239.55 | 263.29 | 237.15 |
| Miscellaneous Expenses | 28.03 | 147.40 | 25.40 | 24.62 | 21.02 |
| Bad debts /advances written off | 7.04 | 107.68 | 0.23 | 5.34 | 3.53 |
| Provision for doubtful debts | 0.94 | 20.44 | 2.50 | 2.42 | 2.89 |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | 0.52 |
| Losson foreign exchange fluctuations | NA | NA | 5.77 | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 20.05 | 19.29 | 16.89 | 16.86 | 14.07 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 13782.99 | 10873.47 | 12231.34 | 12919.90 | 10989.88 |
| Operating Profit (Excl OI) | 1939.61 | 1338.09 | 1568.85 | 1570.33 | 1407.34 |
| Other Income | 25.98 | 31.90 | 17.20 | 9.92 | 45.44 |
| Interest Received | 6.09 | 18.73 | 12.59 | 4.18 | 6.90 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | 0.52 | 1.86 | 1.31 | NA |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | 1.90 | 11.50 | 1.54 | 2.29 | 3.25 |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 17.99 | 1.15 | 1.22 | 2.14 | 35.29 |
| Operating Profit | 1965.59 | 1369.99 | 1586.05 | 1580.25 | 1452.78 |
| Interest | 85.92 | 116.37 | 176.67 | 220.98 | 227.24 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | NA | NA | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 7.55 | 2.09 | 1.20 | 5.39 | 6.75 |
| Other Interest | 78.38 | 114.28 | 175.47 | 215.59 | 220.49 |
| PBDT | 1879.66 | 1253.62 | 1409.39 | 1359.27 | 1225.54 |
| Depreciation | 590.01 | 572.34 | 532.03 | 489.27 | 443.26 |
| Profit Before Taxation & Exceptional Items | 1289.65 | 681.28 | 877.36 | 870.00 | 782.28 |
| Exceptional Income / Expenses | NA | -31.84 | -8.82 | NA | 34.06 |
| Profit Before Tax | 1289.65 | 649.44 | 868.54 | 870.00 | 816.34 |
| Provision for Tax | 336.55 | 180.32 | 81.68 | 303.60 | 290.31 |
| Current Income Tax | 368.54 | 195.66 | 217.89 | 261.51 | 209.38 |
| Deferred Tax | -35.23 | -7.14 | -138.31 | 40.61 | 82.82 |
| Other taxes | 3.24 | -8.20 | 2.10 | 1.48 | -1.88 |
| Profit After Tax | 953.10 | 469.13 | 786.86 | 566.40 | 526.03 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA | NA |
| Share of Associate | -11.50 | -2.23 | -41.21 | -9.91 | -0.42 |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 941.61 | 466.90 | 745.65 | 556.49 | 525.61 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 3373.91 | 2983.12 | 2583.50 | 2361.18 | 2021.42 |
| Appropriations | 4315.51 | 3450.02 | 3329.14 | 2917.67 | 2547.03 |
| General Reserves | 100.00 | 50.00 | 80.00 | 56.00 | 52.00 |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | 27.05 | 21.64 | NA |
| Other Appropriation | 213.13 | 26.12 | 107.37 | 151.26 | 133.85 |
| Equity Dividend % | 200.00 | 160.00 | 130.00 | 120.00 | 90.00 |
| Earnings Per Share | 71.55 | 35.48 | 56.66 | 42.29 | 39.94 |
| Adjusted EPS | 71.55 | 35.48 | 56.66 | 42.29 | 39.94 |
