CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

CRAFTSMAN AUTOMATION LTD.

NSE : CRAFTSMANBSE : 543276ISIN CODE : INE00LO01017Industry : Auto AncillaryHouse : Private
BSE7084.2044.75 (+0.64 %)
PREV CLOSE ( ) 7039.45
OPEN PRICE ( ) 6967.05
BID PRICE (QTY) 7079.80 (1)
OFFER PRICE (QTY) 7101.90 (5)
VOLUME 697
TODAY'S LOW / HIGH ( )6967.05 7102.60
52 WK LOW / HIGH ( )3700 7370.5
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
56904.80
44517.30
31826.00
22170.20
15599.50
     Sales
46716.80
34735.60
22690.80
15011.70
10389.30
     Job Work/ Contract Receipts
     Processing Charges / Service Income
7013.00
6822.50
6484.40
5160.50
3935.70
     Revenue from property development
     Other Operational Income
3175.00
2959.20
2650.80
1998.00
1274.50
Less: Excise Duty
Net Sales
56904.80
44517.30
31826.00
22170.20
15599.50
EXPENDITURE :
Increase/Decrease in Stock
-1946.60
-1502.20
-702.10
-314.40
-62.20
Raw Material Consumed
32480.20
24864.00
16723.50
10303.30
6606.50
     Opening Raw Materials
4079.00
4180.90
3336.60
1718.30
1223.90
     Purchases Raw Materials
32635.40
24762.10
17567.80
11921.60
7100.90
     Closing Raw Materials
4234.20
4079.00
4180.90
3336.60
1718.30
     Other Direct Purchases / Brought in cost
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
3675.70
2625.10
1660.60
1125.40
821.00
     Electricity & Power
3675.70
2625.10
1660.60
1125.40
821.00
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
4249.20
2734.00
2151.90
1758.10
1318.50
     Salaries, Wages & Bonus
3465.50
2222.60
1804.00
1452.30
1099.00
     Contributions to EPF & Pension Funds
198.30
72.40
53.80
48.90
37.60
     Workmen and Staff Welfare Expenses
521.30
407.70
270.00
235.90
166.30
     Other Employees Cost
64.10
31.30
24.10
21.00
15.60
Other Manufacturing Expenses
7648.10
5585.60
3982.80
3153.50
1915.00
     Sub-contracted / Out sourced services
2028.80
1059.90
667.60
467.60
334.40
     Processing Charges
     Repairs and Maintenance
1606.60
1505.40
1027.20
796.10
408.30
     Packing Material Consumed
490.80
415.90
269.10
194.40
110.50
     Other Mfg Exp
3521.90
2604.40
2018.90
1695.40
1061.80
General and Administration Expenses
1408.60
836.10
668.50
467.30
389.50
     Rent , Rates & Taxes
157.70
48.50
33.70
27.60
32.00
     Insurance
83.10
49.80
46.70
40.60
39.80
     Printing and stationery
35.20
25.80
18.80
17.70
8.90
     Professional and legal fees
498.70
269.50
168.20
111.50
80.30
     Traveling and conveyance
257.60
144.30
102.00
61.70
25.10
     Other Administration
633.90
442.50
401.10
269.90
228.50
Selling and Distribution Expenses
869.70
530.00
458.40
314.50
197.40
     Advertisement & Sales Promotion
88.90
46.60
51.30
19.20
27.60
     Sales Commissions & Incentives
     Freight and Forwarding
780.80
483.40
407.10
295.30
169.80
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
192.80
65.90
46.30
26.60
39.00
     Bad debts /advances written off
56.00
7.30
19.90
     Provision for doubtful debts
38.30
0.50
0.30
     Losson disposal of fixed assets(net)
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
98.50
65.90
38.50
26.60
18.80
Less: Expenses Capitalised
Total Expenditure
48577.70
35738.50
24989.90
16834.30
11224.70
Operating Profit (Excl OI)
8327.10
8778.80
6836.10
5335.90
4374.80
Other Income
250.70
181.90
125.40
81.10
145.50
     Interest Received
99.90
30.00
73.30
23.30
21.00
     Dividend Received
     Profit on sale of Fixed Assets
0.70
10.70
4.10
14.10
5.90
     Profits on sale of Investments
     Provision Written Back
9.50
5.70
9.30
     Foreign Exchange Gains
113.30
115.50
41.70
33.70
106.50
     Others
36.80
16.20
6.30
4.30
2.80
Operating Profit
8577.80
8960.70
6961.50
5417.00
4520.30
Interest
2166.40
1745.40
1202.30
843.60
1109.90
     InterestonDebenture / Bonds
     Interest on Term Loan
1811.90
1540.40
901.50
614.60
902.00
     Intereston Fixed deposits
     Bank Charges etc
73.90
30.80
37.20
33.00
57.80
     Other Interest
280.60
174.20
263.60
196.00
150.10
PBDT
6411.40
7215.30
5759.20
4573.40
3410.40
Depreciation
3470.20
2776.90
2216.10
2059.90
1924.50
Profit Before Taxation & Exceptional Items
2941.20
4438.40
3543.10
2513.50
1485.90
Exceptional Income / Expenses
-254.70
Profit Before Tax
2696.50
4446.90
3547.90
2517.30
1487.60
Provision for Tax
687.80
1073.60
1038.30
886.40
514.00
     Current Income Tax
769.70
1170.20
1225.90
884.90
543.20
     Deferred Tax
-81.90
-96.60
-187.60
0.90
-24.90
     Other taxes
0.00
0.00
0.00
0.60
-4.30
Profit After Tax
2008.70
3373.30
2509.60
1630.90
973.60
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-63.00
-328.60
-25.70
Share of Associate
Other Consolidated Items
Consolidated Net Profit
1945.70
3044.70
2483.90
1630.90
973.60
Adjustments to PAT
Profit Balance B/F
12689.00
9912.40
7513.60
5886.10
4930.40
Appropriations
14634.70
12957.10
9997.50
7517.00
5904.00
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
1816.40
268.10
85.10
3.40
16.20
Equity Dividend %
100.00
225.00
225.00
75.00
Earnings Per Share
82.00
144.00
118.00
77.00
46.00
Adjusted EPS
82.00
144.00
118.00
77.00
46.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool EPFO EXTRACT OF FORM 5A
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data September 2025 Broking Complaints Data September 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES

© Badjate Group 2018

Designed, Developed & Content Powered by ●●● Accord Fintech Pvt. Ltd.