| Om Infra Ltd | Industry : (Infrastructure Developers & Operators) | |
|---|---|---|
|
BSE Code : 531092 |
NSE Symbol : OMINFRAL |
P/E(TTM) : 28.77 |
|
ISIN Demat : INE239D01028 |
Div & Yield% : 0.39 |
EPS(TTM) : 3.53 |
|
Book Value(₹) : 80.98 |
Market Cap(₹Cr) : 977.97 |
Face Value(₹) : 1.00 |
| 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 | 666.28 | 1,059.79 | 719.76 | 289.22 | 228.18 |
| Other Income | 31.66 | 32.10 | 29.00 | 21.33 | 13.76 |
| Stock Adjustments | -12.35 | -28.99 | -48.14 | 50.62 | 12.37 |
| Total Income | 685.59 | 1,062.90 | 700.62 | 361.17 | 254.31 |
| EXPENDITURE : | |||||
| Raw Materials | 267.83 | 393.50 | 282.96 | 87.91 | 77.77 |
| Power and Fuel Cost | 27.32 | 31.68 | 18.57 | 22.59 | 9.70 |
| Other Manufacturing Expenses | 248.56 | 442.75 | 256.09 | 130.80 | 54.85 |
| Selling and Administration Expenses | 24.66 | 31.51 | 23.06 | 36.75 | 26.76 |
| Miscellaneous Expenses | 12.06 | 5.93 | 6.55 | 6.06 | 14.51 |
| Employee Benefit Expenses | 39.93 | 33.72 | 27.63 | 23.96 | 19.95 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 65.23 | 123.80 | 85.77 | 53.11 | 50.78 |
| Interest | 21.87 | 23.76 | 26.29 | 30.67 | 22.98 |
| Gross Profit | 43.36 | 100.04 | 59.48 | 22.44 | 27.80 |
| Depreciation | 5.59 | 6.60 | 7.18 | 7.47 | 8.36 |
| Profit Before Tax | 37.77 | 93.44 | 52.30 | 14.97 | 19.44 |
| Current Tax | 2.89 | 16.15 | 5.11 | 9.63 | 5.28 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -1.22 | 20.13 | 13.66 | -5.73 | 5.81 |
| Reported Net Profit | 36.10 | 57.17 | 33.54 | 11.07 | 8.35 |
| Extraordinary Items | 10.21 | 0.08 | 10.25 | 0.02 | 0.09 |
| Adjusted Net Profit | 25.89 | 57.09 | 23.29 | 11.05 | 8.26 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.10 | -1.93 |
| Profit/Loss Balance carried down | 475.97 | 423.61 | 392.47 | 377.00 | 363.46 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 10.95 | 4.82 | 2.41 | -4.30 | -7.12 |
| P & L Balance carried down | 501.12 | 475.97 | 423.61 | 392.47 | 377.00 |
| 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 | 50.00 | 50.00 | 40.00 | 40.00 |
| Dividend Per Share(Rs) | 0.40 | 0.50 | 0.50 | 0.40 | 0.40 |
| Earnings Per Share-Unit Curr | 3.75 | 5.94 | 3.48 | 1.15 | 0.87 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 80.68 | 77.62 | 72.36 | 69.36 | 67.80 |
| Book Value(Adj)-Unit Curr | 80.68 | 77.62 | 72.36 | 69.36 | 67.80 |