SAMRATFORGCastings & Forgings
Samrat Forgings Ltd — Profit & Loss Statement
₹162.25
+1.69%
Samrat Forgings Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.02 Cr | 6435.70 | 60435.21 | 10637.34 | — |
| Tax Rate For Calcs | 0.27 | 0.31 | 0.30 | 0.31 | — |
| Normalized EBITDA | 18.03 Cr | 13.93 Cr | 14.99 Cr | 12.64 Cr | — |
| Total Unusual Items | 0.06 Cr | 21000.00 | 0.02 Cr | 34000.00 | — |
| Total Unusual Items Excluding Goodwill | 0.06 Cr | 21000.00 | 0.02 Cr | 34000.00 | — |
| Net Income From Continuing Operation Net Minority Interest | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Reconciled Depreciation | 4.05 Cr | 3.65 Cr | 3.22 Cr | 2.87 Cr | — |
| Reconciled Cost Of Revenue | 86.74 Cr | 77.62 Cr | 139.53 Cr | 105.22 Cr | — |
| EBITDA | 18.09 Cr | 13.93 Cr | 15.01 Cr | 12.65 Cr | — |
| EBIT | 14.04 Cr | 10.29 Cr | 11.79 Cr | 9.78 Cr | — |
| Net Interest Income | -7.07 Cr | -6.00 Cr | -4.94 Cr | -4.63 Cr | — |
| Interest Expense | 7.07 Cr | 6.00 Cr | 4.80 Cr | 4.60 Cr | — |
| Normalized Income | 5.05 Cr | 2.97 Cr | 4.87 Cr | 3.56 Cr | — |
| Net Income From Continuing And Discontinued Operation | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Total Expenses | 177.70 Cr | 152.66 Cr | 169.65 Cr | 129.93 Cr | — |
| Diluted Average Shares | 0.50 Cr | 0.50 Cr | 0.50 Cr | 0.50 Cr | — |
| Basic Average Shares | 0.50 Cr | 0.50 Cr | 0.50 Cr | 0.50 Cr | — |
| Diluted EPS | 10.20 | 5.95 | 9.77 | 7.13 | — |
| Basic EPS | 10.20 | 5.95 | 9.77 | 7.13 | — |
| Diluted NI Availto Com Stockholders | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Net Income Common Stockholders | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Net Income Including Noncontrolling Interests | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Net Income Continuous Operations | 5.10 Cr | 2.97 Cr | 4.89 Cr | 3.56 Cr | — |
| Tax Provision | 1.87 Cr | 1.31 Cr | 2.10 Cr | 1.62 Cr | — |
| Pretax Income | 6.97 Cr | 4.29 Cr | 6.99 Cr | 5.18 Cr | — |
| Other Non Operating Income Expenses | 0.61 Cr | 0.91 Cr | 0.15 Cr | 0.18 Cr | — |
| Special Income Charges | 0.06 Cr | 21000.00 | 0.02 Cr | 34000.00 | — |
| Net Non Operating Interest Income Expense | -7.07 Cr | -6.00 Cr | -4.94 Cr | -4.63 Cr | — |
| Interest Expense Non Operating | 7.07 Cr | 6.00 Cr | 4.80 Cr | 4.60 Cr | — |
| Operating Income | 13.38 Cr | 9.37 Cr | 11.67 Cr | 9.56 Cr | — |
| Operating Expense | 90.96 Cr | 75.04 Cr | 30.11 Cr | 24.71 Cr | — |
| Other Operating Expenses | 61.63 Cr | 49.33 Cr | 1.22 Cr | 0.94 Cr | — |
| Depreciation And Amortization In Income Statement | 4.05 Cr | 3.65 Cr | 3.22 Cr | 2.87 Cr | — |
| Depreciation Income Statement | 4.05 Cr | 3.65 Cr | 3.22 Cr | 2.87 Cr | — |
| Gross Profit | 104.33 Cr | 84.41 Cr | 41.78 Cr | 34.27 Cr | — |
| Cost Of Revenue | 86.74 Cr | 77.62 Cr | 139.53 Cr | 105.22 Cr | — |
| Total Revenue | 191.07 Cr | 162.03 Cr | 181.31 Cr | 139.49 Cr | — |
| Operating Revenue | 191.07 Cr | 162.03 Cr | 181.31 Cr | 139.49 Cr | — |
| Interest Income | — | 0.32 Cr | 0.12 Cr | 0.24 Cr | 0.15 Cr |
| Rent Expense Supplemental | — | 0.07 Cr | 0.05 Cr | 0.03 Cr | 0.03 Cr |
| Other Special Charges | — | -21000.00 | -0.02 Cr | -34000.00 | — |
| Write Off | — | -0.13 Cr | 0.00 | 0.00 | 0.24 Cr |
| Total Other Finance Cost | — | 0.51 Cr | 0.26 Cr | 0.27 Cr | 0.20 Cr |
| Interest Income Non Operating | — | 0.32 Cr | 0.12 Cr | 0.24 Cr | 0.15 Cr |
| Selling General And Administration | — | 3.62 Cr | 5.23 Cr | 3.82 Cr | 2.89 Cr |
| Selling And Marketing Expense | — | 2.74 Cr | 4.35 Cr | 3.26 Cr | 2.32 Cr |
| General And Administrative Expense | — | 0.88 Cr | 0.89 Cr | 0.57 Cr | 0.57 Cr |
| Rent And Landing Fees | — | 0.07 Cr | 0.05 Cr | 0.03 Cr | 0.03 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Samrat Forgings Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.