| Thermax Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 500411 |
NSE Symbol : THERMAX |
P/E(TTM) : 93.34 |
|
ISIN Demat : INE152A01029 |
Div & Yield% : 0.05 |
EPS(TTM) : 43.43 |
|
Book Value(₹) : 371.54 |
Market Cap(₹Cr) : 48,302.99 |
Face Value(₹) : 2.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 6,518.26 | 6,244.53 | 5,821.93 | 5,141.16 | 4,015.39 |
| Other Income | 416.87 | 296.26 | 319.61 | 146.54 | 124.56 |
| Stock Adjustments | 65.07 | -16.27 | -10.69 | 12.29 | 46.81 |
| Total Income | 7,000.20 | 6,524.52 | 6,130.85 | 5,299.99 | 4,186.76 |
| EXPENDITURE : | |||||
| Raw Materials | 3,622.06 | 3,480.53 | 3,277.15 | 2,991.30 | 2,451.13 |
| Power and Fuel Cost | 52.65 | 48.23 | 43.77 | 46.24 | 39.03 |
| Other Manufacturing Expenses | 1,018.23 | 943.52 | 903.75 | 790.60 | 550.59 |
| Selling and Administration Expenses | 404.41 | 365.80 | 351.03 | 309.43 | 291.32 |
| Miscellaneous Expenses | 149.92 | 120.46 | 195.47 | 73.80 | 47.97 |
| Employee Benefit Expenses | 842.26 | 754.87 | 684.47 | 564.40 | 477.81 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 916.92 | 818.31 | 676.64 | 524.22 | 336.58 |
| Interest | 24.87 | 31.53 | 23.84 | 19.58 | 13.33 |
| Gross Profit | 892.05 | 786.78 | 652.80 | 504.64 | 323.25 |
| Depreciation | 97.19 | 73.64 | 72.74 | 73.15 | 67.19 |
| Profit Before Tax | 794.86 | 713.14 | 580.06 | 431.49 | 256.06 |
| Current Tax | 130.74 | 177.96 | 145.83 | 98.91 | 52.05 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 15.21 | -36.96 | -3.21 | 3.32 | 3.22 |
| Reported Net Profit | 648.91 | 572.14 | 437.44 | 329.26 | 200.79 |
| Extraordinary Items | 172.49 | 222.21 | 1.30 | 2.80 | -4.91 |
| Adjusted Net Profit | 476.42 | 349.93 | 436.14 | 326.46 | 205.70 |
| Adjustment below Net Profit | 1.79 | -4.86 | -3.53 | -7.99 | 4.06 |
| Profit/Loss Balance carried down | 3,387.54 | 2,963.25 | 2,648.50 | 2,434.47 | 2,313.03 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 166.82 | 142.99 | 119.16 | 107.24 | 83.41 |
| P & L Balance carried down | 3,871.42 | 3,387.54 | 2,963.25 | 2,648.50 | 2,434.47 |
| 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 (%) | 100.00 | 700.00 | 600.00 | 500.00 | 450.00 |
| Dividend Per Share(Rs) | 20.00 | 14.00 | 12.00 | 10.00 | 9.00 |
| Earnings Per Share-Unit Curr | 54.46 | 48.02 | 36.71 | 27.63 | 16.85 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 371.56 | 333.01 | 296.83 | 270.06 | 251.87 |
| Book Value(Adj)-Unit Curr | 371.56 | 333.01 | 296.83 | 270.06 | 251.87 |
