GR INFRAPROJECTS LTD.
NSE : GRINFRABSE : 543317ISIN
CODE : INE201P01022Industry : Engineering - ConstructionHouse
: Private
BSE1393.75-12.25 (-0.87 % )
PREV CLOSE (Rs.) 1406.00
OPEN PRICE (Rs.) 1407.20
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 16788
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1393.65 -12.25 (-0.87 % )
PREV CLOSE(Rs.) 1405.90
OPEN PRICE (Rs.) 1423.95
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 1393.65 (18 )
VOLUME 77566
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 94815.15 | 84583.48 | 78441.31 | 63726.99 | 52825.84 |
| Sales | 3143.70 | 4081.49 | 1596.47 | 1239.49 | 1315.08 |
| Job Work/ Contract Receipts | 93.65 | 62.58 | 256.98 | 160.18 | 162.41 |
| Processing Charges / Service Income | 78561.27 | 75389.90 | 71163.75 | 59319.56 | 51251.95 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 13016.52 | 5049.51 | 5424.10 | 3007.76 | 96.40 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 94815.15 | 84583.48 | 78441.31 | 63726.99 | 52825.84 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -11.40 | -61.82 | -43.70 | -23.00 | 3.28 |
| Raw Material Consumed | 39110.35 | 37055.35 | 28290.74 | 22406.60 | 15996.95 |
| Opening Raw Materials | 9460.10 | 9888.16 | 7034.96 | 5508.04 | 2354.00 |
| Purchases Raw Materials | 37723.99 | 36627.29 | 31143.93 | 23933.52 | 19150.99 |
| Closing Raw Materials | 8073.73 | 9460.10 | 9888.16 | 7034.96 | 5508.04 |
| Other Direct Purchases / Brought in cost | NA | NA | NA | NA | NA |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | NA | NA | NA | 208.60 | 192.74 |
| Electricity & Power | NA | NA | NA | 208.60 | 192.74 |
| 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 | 6477.06 | 5868.90 | 4576.26 | 4493.61 | 3498.64 |
| Salaries, Wages & Bonus | 6097.94 | 5521.26 | 4325.49 | 4312.99 | 3372.01 |
| Contributions to EPF & Pension Funds | 296.41 | 262.90 | 192.97 | 161.36 | 109.79 |
| Workmen and Staff Welfare Expenses | 21.07 | 35.36 | 22.73 | 19.26 | 16.84 |
| Other Employees Cost | 61.64 | 49.38 | 35.07 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 21453.88 | 22427.22 | 25779.07 | 19043.38 | 19093.93 |
| Sub-contracted / Out sourced services | 15083.50 | 16267.57 | 19746.60 | 15844.44 | 16594.76 |
| Processing Charges | 676.01 | 878.59 | 847.08 | 802.71 | 728.13 |
| Repairs and Maintenance | 1217.21 | 1209.90 | 957.63 | 767.05 | 584.69 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 4477.16 | 4071.16 | 4227.76 | 1629.19 | 1186.35 |
| General and Administration Expenses | 1170.06 | 950.87 | 857.95 | 2063.90 | 1101.66 |
| Rent , Rates & Taxes | 511.85 | 376.75 | 346.44 | 855.81 | 666.78 |
| Insurance | NA | NA | NA | 281.18 | 30.19 |
| Printing and stationery | 115.56 | 75.48 | 19.51 | 21.30 | 20.74 |
| Professional and legal fees | 383.09 | 358.09 | 334.28 | 288.19 | 251.32 |
| Traveling and conveyance | 117.79 | 105.93 | 69.44 | 85.20 | 79.39 |
| Other Administration | 41.78 | 34.62 | 88.28 | 532.23 | 53.25 |
| Selling and Distribution Expenses | NA | NA | NA | NA | NA |
| Advertisement & Sales Promotion | NA | NA | NA | NA | NA |
| 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 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 1160.17 | 988.53 | 483.70 | 193.15 | 212.19 |
| Bad debts /advances written off | 618.92 | 313.97 | NA | NA | NA |
| Provision for doubtful debts | 14.43 | 218.31 | NA | NA | 22.38 |
| Losson disposal of fixed assets(net) | NA | NA | 34.45 | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | 37.23 | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 526.83 | 456.25 | 449.26 | 155.92 | 189.82 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 69360.12 | 67229.04 | 59944.02 | 48386.24 | 40099.40 |
| Operating Profit (Excl OI) | 25455.03 | 17354.43 | 18497.28 | 15340.76 | 12726.44 |
| Other Income | 1001.67 | 695.32 | 701.57 | 509.65 | 417.94 |
| Interest Received | 476.05 | 421.64 | 393.45 | 346.38 | 212.53 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | 74.17 | 0.72 | NA | 8.06 | 6.77 |
| Profits on sale of Investments | 38.07 | 16.60 | 4.28 | 18.04 | 79.85 |
| Provision Written Back | 95.99 | 17.48 | 71.22 | 30.57 | 15.31 |
| Foreign Exchange Gains | 16.48 | 11.64 | 84.69 | 1.39 | 11.64 |
| Others | 300.92 | 227.24 | 147.94 | 105.21 | 91.84 |
| Operating Profit | 26456.70 | 18049.76 | 19198.85 | 15850.40 | 13144.38 |
| Interest | 4476.83 | 4231.73 | 3616.94 | 2948.40 | 1667.11 |
| InterestonDebenture / Bonds | 1650.78 | 1190.36 | 610.09 | 622.05 | 646.13 |
| Interest on Term Loan | 2399.12 | 2426.29 | 2457.06 | 1727.51 | 554.78 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 207.29 | 468.87 | 226.95 | 188.50 | 163.86 |
| Other Interest | 219.64 | 146.21 | 322.85 | 410.35 | 302.33 |
| PBDT | 21979.87 | 13818.03 | 15581.91 | 12902.00 | 11477.28 |
| Depreciation | 2456.52 | 2816.30 | 2270.91 | 1877.72 | 1410.97 |
| Profit Before Taxation & Exceptional Items | 19523.35 | 11001.73 | 13311.00 | 11024.29 | 10066.31 |
| Exceptional Income / Expenses | NA | -13.33 | NA | NA | NA |
| Profit Before Tax | 19523.35 | 10988.40 | 13311.00 | 11024.29 | 10066.31 |
| Provision for Tax | 4979.08 | 2669.27 | 3762.71 | 3404.30 | 2860.69 |
| Current Income Tax | 3206.08 | 2672.38 | 2900.54 | 3624.63 | 2175.84 |
| Deferred Tax | 1729.80 | 50.72 | 1039.64 | -273.70 | 691.01 |
| Other taxes | 43.21 | -53.83 | -177.47 | 53.38 | -6.16 |
| Profit After Tax | 14544.27 | 8319.14 | 9548.29 | 7619.99 | 7205.62 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA | NA |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 14544.27 | 8319.14 | 9548.29 | 7619.99 | 7205.62 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 45915.61 | 38528.69 | 29107.83 | 19805.48 | 13295.73 |
| Appropriations | 60459.87 | 46847.83 | 38656.12 | 27425.47 | 20501.35 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 179.01 | 932.22 | 127.43 | -1682.36 | 695.87 |
| Equity Dividend % | NA | NA | NA | NA | NA |
| Earnings Per Share | 150.42 | 86.04 | 98.75 | 78.59 | 74.31 |
| Adjusted EPS | 150.42 | 86.04 | 98.75 | 78.59 | 74.31 |
