SURAJESTResidential, Commercial Projects
Suraj Estate Developers Ltd — Profit & Loss Statement
₹175.23
-8.99%
Suraj Estate Developers Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.19 Cr | -0.39 Cr | — |
| Tax Rate For Calcs | 0.26 | 0.28 | 0.26 | 0.27 | — |
| Normalized EBITDA | 206.73 Cr | 236.42 Cr | 149.97 Cr | 129.39 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 100.16 Cr | 67.50 Cr | 32.16 Cr | 26.38 Cr | — |
| Reconciled Depreciation | 4.96 Cr | 3.66 Cr | 1.86 Cr | 2.23 Cr | — |
| Reconciled Cost Of Revenue | 296.55 Cr | 135.07 Cr | 134.70 Cr | 125.05 Cr | — |
| EBITDA | 206.73 Cr | 236.42 Cr | 149.96 Cr | 129.38 Cr | — |
| EBIT | 201.76 Cr | 232.77 Cr | 148.10 Cr | 127.15 Cr | — |
| Net Interest Income | -65.70 Cr | -138.90 Cr | -106.32 Cr | -92.72 Cr | — |
| Interest Expense | 65.70 Cr | 138.90 Cr | 104.88 Cr | 91.00 Cr | — |
| Normalized Income | 100.16 Cr | 67.50 Cr | 33.42 Cr | 28.88 Cr | — |
| Net Income From Continuing And Discontinued Operation | 100.16 Cr | 67.50 Cr | 32.16 Cr | 26.38 Cr | — |
| Total Expenses | 351.41 Cr | 182.94 Cr | 156.59 Cr | 142.71 Cr | — |
| Diluted Average Shares | 5.08 Cr | 3.48 Cr | 4.44 Cr | 4.44 Cr | — |
| Basic Average Shares | 4.59 Cr | 3.48 Cr | 4.44 Cr | 4.44 Cr | — |
| Diluted EPS | 19.70 | 19.39 | 7.25 | 5.95 | — |
| Basic EPS | 21.80 | 19.39 | 7.25 | 5.95 | — |
| Diluted NI Availto Com Stockholders | 100.16 Cr | 67.50 Cr | 32.16 Cr | 26.38 Cr | — |
| Net Income Common Stockholders | 100.16 Cr | 67.50 Cr | 32.16 Cr | 26.38 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 100.16 Cr | 67.50 Cr | 32.16 Cr | 26.38 Cr | — |
| Minority Interests | 0.01 Cr | 0.01 Cr | 0.10 Cr | -0.13 Cr | — |
| Net Income Including Noncontrolling Interests | 100.15 Cr | 67.49 Cr | 32.06 Cr | 26.50 Cr | — |
| Net Income Continuous Operations | 100.15 Cr | 67.49 Cr | 32.06 Cr | 26.50 Cr | — |
| Tax Provision | 35.91 Cr | 26.38 Cr | 11.15 Cr | 9.65 Cr | — |
| Pretax Income | 136.06 Cr | 93.87 Cr | 43.21 Cr | 36.15 Cr | — |
| Other Non Operating Income Expenses | 4.08 Cr | 3.49 Cr | 1.11 Cr | 0.31 Cr | — |
| Net Non Operating Interest Income Expense | -65.70 Cr | -138.90 Cr | -106.32 Cr | -92.72 Cr | — |
| Interest Expense Non Operating | 65.70 Cr | 138.90 Cr | 104.88 Cr | 91.00 Cr | — |
| Operating Income | 197.68 Cr | 229.28 Cr | 149.15 Cr | 130.01 Cr | — |
| Operating Expense | 54.86 Cr | 47.87 Cr | 21.89 Cr | 17.66 Cr | — |
| Other Operating Expenses | 25.64 Cr | 29.73 Cr | 3.67 Cr | 1.97 Cr | — |
| Depreciation And Amortization In Income Statement | 4.96 Cr | 3.66 Cr | 1.86 Cr | 2.23 Cr | — |
| Depreciation Income Statement | 4.96 Cr | 3.66 Cr | 1.84 Cr | 2.20 Cr | — |
| Gross Profit | 252.54 Cr | 277.14 Cr | 171.04 Cr | 147.67 Cr | — |
| Cost Of Revenue | 296.55 Cr | 135.07 Cr | 134.70 Cr | 125.05 Cr | — |
| Total Revenue | 549.09 Cr | 412.21 Cr | 305.74 Cr | 272.72 Cr | — |
| Operating Revenue | 549.09 Cr | 412.21 Cr | 305.74 Cr | 272.72 Cr | — |
| Total Unusual Items | — | 0.01 Cr | -0.01 Cr | -30000.00 | -0.01 Cr |
| Total Unusual Items Excluding Goodwill | — | -1.36 Cr | -0.73 Cr | -1.45 Cr | -0.01 Cr |
| Interest Income | — | 2.48 Cr | 1.03 Cr | 0.37 Cr | 0.43 Cr |
| Rent Expense Supplemental | — | 1.63 Cr | 0.00 | 0.58 Cr | 0.47 Cr |
| Special Income Charges | — | -1.39 Cr | -0.73 Cr | -1.45 Cr | -0.01 Cr |
| Other Special Charges | — | 0.02 Cr | 0.01 Cr | 30000.00 | 40000.00 |
| Total Other Finance Cost | — | 2.67 Cr | 2.47 Cr | 2.09 Cr | 1.06 Cr |
| Interest Income Non Operating | — | 2.48 Cr | 1.03 Cr | 0.37 Cr | 0.43 Cr |
| Amortization | — | 0.13 Cr | 0.02 Cr | 0.03 Cr | 0.10 Cr |
| Selling General And Administration | — | 11.12 Cr | 4.76 Cr | 3.15 Cr | 1.45 Cr |
| Selling And Marketing Expense | — | 9.46 Cr | 1.87 Cr | 1.76 Cr | 0.64 Cr |
| General And Administrative Expense | — | 1.66 Cr | 2.89 Cr | 1.39 Cr | 0.80 Cr |
| Rent And Landing Fees | — | 1.63 Cr | 0.00 | 0.58 Cr | 0.47 Cr |
| Write Off | — | — | 0.00 | 0.00 | 80000.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Suraj Estate Developers Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.