SSPL Securities Private Limited

Profit and Loss


Tata Steel Ltd	Industry: Steel - Large

BSE Code	ISIN Demat	Book Value(R)	NSE Symbol	Div & Yield %	Market Cap (Rs.Cr)	P/E(TTM)	EPS(TTM)	Face Value(R)
500470	INE081A01020	128.0051387	TATASTEEL	2.27	198113.58	13.37	11.87	1

	Mar 2025 (Rs.Cr)	Mar 2024 (Rs.Cr)	Mar 2023 (Rs.Cr)	Mar 2022 (Rs.Cr)	Mar 2021 (Rs.Cr)	Mar 2020 (Rs.Cr)
INCOME :
Sales Turnover	132516.66	140932.65	142913.32	129021.35	84132.92	60435.97
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Sales	132516.66	140932.65	142913.32	129021.35	84132.92	60435.97
Other Income	2263.66	3131.58	2899.99	1845.44	1989.70	404.12
Stock Adjustments	-330.66	-379.91	1329.69	1820.87	-2176.56	564.40
Total Income	134449.66	143684.32	147143.00	132687.66	83946.06	61404.49
EXPENDITURE :
Raw Materials	53914.43	58216.03	67372.93	39346.01	22445.88	18970.13
Power & Fuel Cost	7111.41	7206.89	6630.38	4663.69	3746.26	3104.40
Employee Cost	8010.08	7472.52	7220.74	6365.80	5741.94	5036.62
Other Manufacturing Expenses	22651.20	21815.78	15892.27	12981.69	11056.12	10751.01
Selling & Administrative Expenses	8072.12	9810.89	16513.17	14791.02	9251.10	7024.02
Miscellaneous Expenses	6254.53	10535.57	4578.09	4651.12	4405.88	4627.33
Less : Pre-operative Expenses Capitalised	774.46	987.54	1085.23	2458.09	1321.24	1671.13
Total Expenditure	105239.31	114070.14	117122.35	80341.24	55325.94	47842.38
Operating Profit	29210.35	29614.18	30020.65	52346.42	28620.12	13562.11
Interest	4238.35	4100.52	3974.63	2792.08	4541.02	3031.01
Gross Profit	24972.00	25513.66	26046.02	49554.34	24079.10	10531.10
Depreciation	6253.16	6008.95	5956.32	5463.69	5469.26	3920.12
Profit Before Tax	18718.84	19504.71	20089.70	44090.65	18609.84	6610.98
Tax	3765.51	4383.47	4918.39	11611.94	-1329.78	1787.95
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	983.63	-540.61	486.06	-532.47	2861.65	-1920.77
Reported Net Profit	13969.70	15661.85	14685.25	33011.18	17077.97	6743.80
Extraordinary Items	-583.97	-1887.40	-414.04	-26.22	833.21	-1214.59
Adjusted Net Profit	14553.67	17549.25	15099.29	33037.40	16244.76	7958.39
Adjustment below Net Profit	-126.41	-159.77	199.83	14.57	-256.02	-842.07
P & L Balance brought forward	100380.17	89292.09	77873.96	46480.00	30803.97	27694.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	4494.07	4414.00	6267.84	3007.08	1145.92	1489.67
P & L Balance carried down	109729.39	100380.17	86491.20	76498.67	46480.00	32106.96
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	360.00	360.00	360.00	510.00	250.00	100.00
Dividend Per Share(Rs)	3.60	3.60	3.60	51.00	25.00	10.00
Earnings Per Share-Unit Curr	11.19	12.54	12.01	270.06	142.46	58.84
Earnings Per Share(Adj)-Unit Curr	11.19	12.54	12.01	27.01	14.25	5.88
Book Value-Unit Curr	127.98	120.57	111.20	1019.17	785.21	652.21
Book Value(Adj)-Unit Curr	127.98	120.57	111.20	101.92	78.53	65.22