| Thermax Ltd | Industry : (Capital Goods - Electrical Equipment) | |
|---|---|---|
|
BSE Code : 500411 |
NSE Symbol : THERMAX |
P/E(TTM) : 59.71 |
|
ISIN Demat : INE152A01029 |
Div & Yield% : 0.48 |
EPS(TTM) : 49.34 |
|
Book Value(₹) : 340.86 |
Market Cap(₹Cr) : 35,101.66 |
Face Value(₹) : 2.00 |
| 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 | 6,254.07 | 5,821.93 | 5,141.16 | 4,015.39 | 3,131.48 |
| Other Income | 296.26 | 319.61 | 146.54 | 124.56 | 140.40 |
| Stock Adjustments | -16.27 | -10.69 | 12.29 | 46.81 | -8.18 |
| Total Income | 6,534.06 | 6,130.85 | 5,299.99 | 4,186.76 | 3,263.70 |
| EXPENDITURE : | |||||
| Raw Materials | 3,495.21 | 3,277.15 | 2,991.30 | 2,451.13 | 1,712.27 |
| Power and Fuel Cost | 48.23 | 43.77 | 46.24 | 39.03 | 27.03 |
| Other Manufacturing Expenses | 943.52 | 903.75 | 790.60 | 550.59 | 452.80 |
| Selling and Administration Expenses | 365.93 | 351.03 | 309.43 | 291.32 | 199.36 |
| Miscellaneous Expenses | 96.95 | 195.47 | 73.80 | 47.97 | 163.01 |
| Employee Benefit Expenses | 768.49 | 684.47 | 564.40 | 477.81 | 453.83 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 822.93 | 676.64 | 524.22 | 336.58 | 255.48 |
| Interest | 31.40 | 23.84 | 19.58 | 13.33 | 8.57 |
| Gross Profit | 791.53 | 652.80 | 504.64 | 323.25 | 246.91 |
| Depreciation | 78.39 | 72.74 | 73.15 | 67.19 | 63.99 |
| Profit Before Tax | 713.14 | 580.06 | 431.49 | 256.06 | 182.92 |
| Current Tax | 177.96 | 145.83 | 98.91 | 52.05 | 55.11 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -36.96 | -3.21 | 3.32 | 3.22 | -13.21 |
| Reported Net Profit | 572.14 | 437.44 | 329.26 | 200.79 | 141.02 |
| Extraordinary Items | 68.31 | 1.30 | 2.80 | -4.91 | -71.90 |
| Adjusted Net Profit | 503.83 | 436.14 | 326.46 | 205.70 | 212.92 |
| Adjustment below Net Profit | -4.86 | -3.53 | -7.99 | 4.06 | 0.91 |
| Profit/Loss Balance carried down | 2,963.25 | 2,648.50 | 2,434.47 | 2,313.03 | 2,171.10 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 142.99 | 119.16 | 107.24 | 83.41 | 0.00 |
| P & L Balance carried down | 3,387.54 | 2,963.25 | 2,648.50 | 2,434.47 | 2,313.03 |
| 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 (%) | 700.00 | 600.00 | 500.00 | 450.00 | 350.00 |
| Dividend Per Share(Rs) | 14.00 | 12.00 | 10.00 | 9.00 | 7.00 |
| Earnings Per Share-Unit Curr | 48.02 | 36.71 | 27.63 | 16.85 | 11.84 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 333.01 | 296.83 | 270.06 | 251.87 | 241.66 |
| Book Value(Adj)-Unit Curr | 333.01 | 296.83 | 270.06 | 251.87 | 241.66 |