| Kalyani Forge Ltd | Industry : (Castings, Forgings & Fastners) | |
|---|---|---|
|
BSE Code : 513509 |
NSE Symbol : KALYANIFRG |
P/E(TTM) : 29.26 |
|
ISIN Demat : INE314G01014 |
Div & Yield% : 0.65 |
EPS(TTM) : 20.88 |
|
Book Value(₹) : 252.80 |
Market Cap(₹Cr) : 222.42 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 236.64 | 236.79 | 265.84 | 246.50 | 180.78 |
| Other Income | 2.51 | 3.88 | 6.99 | 1.32 | 1.48 |
| Stock Adjustments | 5.49 | -11.66 | 8.66 | -1.45 | -0.18 |
| Total Income | 244.64 | 229.01 | 281.49 | 246.37 | 182.08 |
| EXPENDITURE : | |||||
| Raw Materials | 117.76 | 102.05 | 160.71 | 130.48 | 91.97 |
| Power and Fuel Cost | 28.50 | 26.22 | 25.39 | 22.93 | 19.23 |
| Other Manufacturing Expenses | 22.55 | 26.45 | 26.28 | 24.88 | 21.20 |
| Selling and Administration Expenses | 7.66 | 8.38 | 8.51 | 6.40 | 4.45 |
| Miscellaneous Expenses | 1.94 | 9.81 | 7.97 | 6.45 | 5.30 |
| Employee Benefit Expenses | 39.72 | 38.37 | 36.79 | 35.24 | 26.38 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 26.51 | 17.74 | 15.84 | 19.99 | 13.55 |
| Interest | 7.04 | 5.90 | 3.37 | 3.63 | 2.80 |
| Gross Profit | 19.47 | 11.84 | 12.47 | 16.36 | 10.75 |
| Depreciation | 7.87 | 6.22 | 11.19 | 12.34 | 12.82 |
| Profit Before Tax | 11.60 | 5.62 | 1.28 | 4.02 | -2.07 |
| Current Tax | 1.77 | 0.80 | 2.00 | 2.21 | 0.03 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 1.52 | 0.27 | -0.55 | -1.32 | -0.34 |
| Reported Net Profit | 8.31 | 4.55 | -0.18 | 3.13 | -1.76 |
| Extraordinary Items | -0.08 | 0.05 | 0.06 | 0.18 | -0.44 |
| Adjusted Net Profit | 8.39 | 4.50 | -0.24 | 2.95 | -1.32 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 63.29 | 59.83 | 61.10 | 82.50 | 82.88 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 1.09 | 1.09 | 1.09 | 0.55 | -1.38 |
| P & L Balance carried down | 70.51 | 63.29 | 59.83 | 85.09 | 82.50 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 40.00 | 30.00 | 30.00 | 30.00 | 15.00 |
| Dividend Per Share(Rs) | 4.00 | 3.00 | 3.00 | 3.00 | 1.50 |
| Earnings Per Share-Unit Curr | 22.85 | 12.50 | -0.50 | 8.61 | -4.84 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 246.46 | 225.36 | 213.53 | 282.88 | 275.33 |
| Book Value(Adj)-Unit Curr | 246.46 | 225.36 | 213.53 | 282.88 | 275.33 |