STERLING AND WILSON RENEWABLE ENERGY LTD.
NSE : SWSOLARBSE : 542760ISIN
CODE : INE00M201021Industry : Engineering - ConstructionHouse
: Shapoorji Pallonji
BSE559.0519.3 (+3.58 % )
PREV CLOSE (Rs.) 539.75
OPEN PRICE (Rs.) 540.05
BID PRICE (QTY) 558.30 (14 )
OFFER PRICE (QTY) 559.05 (39 )
VOLUME 344301
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE559.30 20.75 (+3.85 % )
PREV CLOSE(Rs.) 538.55
OPEN PRICE (Rs.) 542.95
BID PRICE (QTY) 559.00 (50 )
OFFER PRICE (QTY) 559.30 (12 )
VOLUME 3223698
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 | 20150.10 | 51989.40 | 50808.00 | 55752.90 | 82404.08 |
| Sales | NA | NA | NA | NA | NA |
| Job Work/ Contract Receipts | 18235.00 | 49744.60 | 47345.00 | 53912.80 | 81452.55 |
| Processing Charges / Service Income | 1898.60 | 2229.20 | 3137.40 | 1835.40 | 935.76 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 16.50 | 15.60 | 325.60 | 4.70 | 15.77 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 20150.10 | 51989.40 | 50808.00 | 55752.90 | 82404.08 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | NA | NA | NA | NA | 12.67 |
| Raw Material Consumed | 12105.00 | 24194.40 | 30691.00 | 35893.00 | 56090.93 |
| Opening Raw Materials | 27.60 | 19.50 | 133.70 | 120.10 | 161.51 |
| Purchases Raw Materials | 12081.70 | 24202.50 | 30576.80 | 35906.60 | 56049.51 |
| Closing Raw Materials | 4.30 | 27.60 | 19.50 | 133.70 | 120.09 |
| 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 | 5.80 | 3.80 | 7.90 | 56.60 | 106.93 |
| Electricity & Power | 5.80 | 3.80 | 7.90 | 56.60 | 106.93 |
| 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 | 2478.50 | 2278.90 | 2084.80 | 2402.70 | 1778.88 |
| Salaries, Wages & Bonus | 2043.70 | 1888.20 | 1695.00 | 2138.80 | 1586.53 |
| Contributions to EPF & Pension Funds | 193.40 | 201.40 | 123.40 | 68.50 | 58.66 |
| Workmen and Staff Welfare Expenses | 96.80 | 86.80 | 144.10 | 41.50 | 47.45 |
| Other Employees Cost | 144.60 | 102.50 | 122.30 | 153.90 | 86.24 |
| Other Manufacturing Expenses | 15563.10 | 32479.50 | 19286.60 | 11591.60 | 15056.97 |
| Sub-contracted / Out sourced services | 50.50 | 124.00 | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | NA | NA | NA | NA | NA |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 15512.60 | 32355.50 | 19286.60 | 11591.60 | 15056.97 |
| General and Administration Expenses | 923.50 | 846.10 | 982.10 | 1357.10 | 1373.56 |
| Rent , Rates & Taxes | 108.80 | 119.60 | 274.80 | 130.40 | 130.02 |
| Insurance | 120.50 | 112.20 | 126.60 | 73.20 | 70.35 |
| Printing and stationery | 7.10 | 5.00 | 7.30 | 9.70 | 11.18 |
| Professional and legal fees | 361.20 | 354.00 | 273.50 | 604.00 | 646.32 |
| Traveling and conveyance | 173.40 | 125.40 | 51.60 | 285.10 | 304.84 |
| Other Administration | 152.50 | 129.90 | 248.30 | 254.70 | 210.85 |
| Selling and Distribution Expenses | 24.30 | 88.60 | 5.60 | 16.10 | 13.54 |
| Advertisement & Sales Promotion | 24.30 | 87.80 | 4.80 | 14.80 | 13.54 |
| Sales Commissions & Incentives | NA | 0.80 | 0.80 | 1.30 | 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 | 285.80 | 1127.90 | 1520.50 | 708.20 | 870.05 |
| Bad debts /advances written off | 97.60 | 187.80 | 3.20 | 36.40 | 43.28 |
| Provision for doubtful debts | 75.00 | 66.60 | 297.70 | 75.20 | 200.00 |
| Losson disposal of fixed assets(net) | NA | NA | 2.60 | NA | 4.37 |
| Losson foreign exchange fluctuations | 27.50 | 195.50 | 429.20 | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 85.70 | 678.00 | 787.80 | 596.60 | 622.40 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 31386.00 | 61019.20 | 54578.50 | 52025.30 | 75303.53 |
| Operating Profit (Excl OI) | -11235.90 | -9029.80 | -3770.50 | 3727.60 | 7100.55 |
| Other Income | 1108.60 | 947.00 | 1584.90 | 3034.90 | 2095.25 |
| Interest Received | 43.80 | 405.70 | 1319.30 | 2241.10 | 1634.39 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | 10.10 | NA | 0.60 | NA |
| Profits on sale of Investments | NA | NA | NA | NA | NA |
| Provision Written Back | 950.40 | 199.80 | 178.60 | 423.00 | 20.08 |
| Foreign Exchange Gains | NA | NA | NA | 124.00 | 300.51 |
| Others | 114.40 | 331.40 | 87.00 | 246.20 | 140.27 |
| Operating Profit | -10127.30 | -8082.80 | -2185.60 | 6762.50 | 9195.80 |
| Interest | 1513.00 | 872.10 | 1049.70 | 2635.20 | 1526.05 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 1051.80 | 500.10 | 772.30 | 1799.30 | 667.17 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 307.60 | 238.50 | 164.50 | 749.90 | 780.89 |
| Other Interest | 153.60 | 133.50 | 112.90 | 86.00 | 77.99 |
| PBDT | -11640.30 | -8954.90 | -3235.30 | 4127.30 | 7669.75 |
| Depreciation | 147.10 | 146.70 | 165.10 | 142.30 | 78.04 |
| Profit Before Taxation & Exceptional Items | -11787.40 | -9101.60 | -3400.40 | 3985.00 | 7591.71 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | -11787.40 | -9101.60 | -3400.40 | 3985.00 | 7591.71 |
| Provision for Tax | -37.80 | 56.00 | -500.00 | 942.30 | 1209.38 |
| Current Income Tax | 66.60 | NA | 18.80 | 985.10 | 1392.56 |
| Deferred Tax | -23.50 | 19.00 | -615.10 | -42.40 | -211.40 |
| Other taxes | -80.90 | 37.00 | 96.30 | -0.40 | 28.22 |
| Profit After Tax | -11749.60 | -9157.60 | -2900.40 | 3042.70 | 6382.33 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | 54.10 | 63.00 | 46.60 | 57.90 | 7.56 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | -11695.50 | -9094.60 | -2853.80 | 3100.60 | 6389.89 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | -61.40 | 9019.20 | 11977.60 | 10066.00 | 3671.95 |
| Appropriations | -11756.90 | -75.40 | 9123.80 | 13166.60 | 10061.84 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 199.30 | NA |
| Other Appropriation | -8.10 | -14.00 | 95.10 | 27.90 | -4.15 |
| Equity Dividend % | NA | NA | NA | 600.00 | NA |
| Earnings Per Share | -61.65 | -47.94 | -17.79 | 19.33 | 39.85 |
| Adjusted EPS | -61.65 | -47.94 | -17.79 | 19.33 | 39.85 |
