B&A
|
B&A Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹290 Cr | ₹292 Cr | ₹290 Cr | ₹248 Cr | ₹207 Cr |
Sales | ₹289 Cr | ₹291 Cr | ₹290 Cr | ₹247 Cr | ₹207 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.76 Cr | ₹0.97 Cr | ₹0.71 Cr | ₹0.62 Cr | ₹0.47 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹290 Cr | ₹292 Cr | ₹290 Cr | ₹248 Cr | ₹207 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.03 Cr | ₹-1.79 Cr | ₹-0.14 Cr | ₹-2.15 Cr | ₹2.92 Cr |
Raw Material Consumed | ₹121 Cr | ₹131 Cr | ₹125 Cr | ₹105 Cr | ₹78 Cr |
Opening Raw Materials | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr |
Purchases Raw Materials | ₹74 Cr | ₹95 Cr | ₹88 Cr | ₹65 Cr | ₹42 Cr |
Closing Raw Materials | ₹17 Cr | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr |
Other Direct Purchases / Brought in cost | ₹39 Cr | ₹42 Cr | ₹38 Cr | ₹45 Cr | ₹31 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
Electricity & Power | ₹15 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹90 Cr | ₹83 Cr | ₹74 Cr | ₹66 Cr | ₹65 Cr |
Salaries, Wages & Bonus | ₹73 Cr | ₹67 Cr | ₹60 Cr | ₹53 Cr | ₹52 Cr |
Contributions to EPF & Pension Funds | ₹6.48 Cr | ₹6.05 Cr | ₹5.45 Cr | ₹4.78 Cr | ₹4.80 Cr |
Workmen and Staff Welfare Expenses | ₹10 Cr | ₹9.38 Cr | ₹8.29 Cr | ₹8.05 Cr | ₹8.18 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹20 Cr | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.85 Cr | ₹0.57 Cr | ₹0.71 Cr | ₹0.58 Cr | ₹0.21 Cr |
Repairs and Maintenance | ₹2.93 Cr | ₹3.48 Cr | ₹3.28 Cr | ₹3.74 Cr | ₹2.74 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹16 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
General and Administration Expenses | ₹10 Cr | ₹7.56 Cr | ₹6.05 Cr | ₹6.74 Cr | ₹5.27 Cr |
Rent , Rates & Taxes | ₹2.30 Cr | ₹1.05 Cr | ₹0.95 Cr | ₹1.35 Cr | ₹0.99 Cr |
Insurance | ₹1.23 Cr | ₹1.15 Cr | ₹1.14 Cr | ₹0.98 Cr | ₹0.83 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹3.92 Cr | ₹2.84 Cr | ₹2.12 Cr | ₹2.79 Cr | ₹1.71 Cr |
Traveling and conveyance | ₹2.46 Cr | ₹1.99 Cr | ₹1.47 Cr | ₹1.23 Cr | ₹1.42 Cr |
Other Administration | ₹0.59 Cr | ₹0.53 Cr | ₹0.38 Cr | ₹0.40 Cr | ₹0.32 Cr |
Selling and Distribution Expenses | ₹9.83 Cr | ₹10 Cr | ₹11 Cr | ₹10.00 Cr | ₹9.19 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹9.83 Cr | ₹10 Cr | ₹11 Cr | ₹10.00 Cr | ₹9.19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.39 Cr | ₹4.27 Cr | ₹3.33 Cr | ₹2.60 Cr | ₹2.55 Cr |
Bad debts /advances written off | ₹0.96 Cr | ₹0.62 Cr | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.43 Cr | ₹3.65 Cr | ₹3.33 Cr | ₹2.60 Cr | ₹2.50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹273 Cr | ₹269 Cr | ₹247 Cr | ₹216 Cr | ₹190 Cr |
Operating Profit (Excl OI) | ₹18 Cr | ₹23 Cr | ₹43 Cr | ₹32 Cr | ₹17 Cr |
Other Income | ₹9.27 Cr | ₹2.70 Cr | ₹1.53 Cr | ₹2.18 Cr | ₹1.11 Cr |
Interest Received | ₹1.37 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.19 Cr | ₹0.37 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹5.79 Cr | ₹0.01 Cr | ₹0.00 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.38 Cr | ₹0.32 Cr | ₹0.13 Cr | ₹1.33 Cr | ₹0.18 Cr |
Foreign Exchange Gains | ₹0.19 Cr | ₹0.43 Cr | ₹0.27 Cr | - | - |
Others | ₹1.54 Cr | ₹1.35 Cr | ₹0.73 Cr | ₹0.66 Cr | ₹0.56 Cr |
Operating Profit | ₹27 Cr | ₹26 Cr | ₹45 Cr | ₹34 Cr | ₹18 Cr |
Interest | ₹4.54 Cr | ₹3.74 Cr | ₹4.16 Cr | ₹4.83 Cr | ₹5.54 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹4.54 Cr | ₹3.74 Cr | ₹4.16 Cr | ₹4.83 Cr | ₹5.54 Cr |
PBDT | ₹22 Cr | ₹22 Cr | ₹41 Cr | ₹29 Cr | ₹12 Cr |
Depreciation | ₹5.14 Cr | ₹5.19 Cr | ₹4.51 Cr | ₹4.53 Cr | ₹4.62 Cr |
Profit Before Taxation & Exceptional Items | ₹17 Cr | ₹17 Cr | ₹36 Cr | ₹24 Cr | ₹7.74 Cr |
Exceptional Income / Expenses | - | ₹3.66 Cr | - | - | - |
Profit Before Tax | ₹17 Cr | ₹21 Cr | ₹36 Cr | ₹24 Cr | ₹7.74 Cr |
Provision for Tax | ₹3.68 Cr | ₹6.73 Cr | ₹9.37 Cr | ₹7.24 Cr | ₹1.55 Cr |
Current Income Tax | ₹4.70 Cr | ₹4.81 Cr | ₹8.81 Cr | ₹6.83 Cr | ₹2.71 Cr |
Deferred Tax | ₹-1.03 Cr | ₹1.54 Cr | ₹0.01 Cr | ₹0.41 Cr | ₹-1.16 Cr |
Other taxes | - | ₹0.38 Cr | ₹0.55 Cr | - | - |
Profit After Tax | ₹13 Cr | ₹14 Cr | ₹27 Cr | ₹17 Cr | ₹6.19 Cr |
Extra items | - | - | - | - | ₹0.01 Cr |
Minority Interest | ₹-3.24 Cr | ₹-2.39 Cr | ₹-2.59 Cr | ₹-2.98 Cr | ₹-2.13 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | ₹0.04 Cr | ₹0.02 Cr | ₹-0.02 Cr | ₹0.03 Cr | - |
Consolidated Net Profit | ₹10 Cr | ₹11 Cr | ₹24 Cr | ₹14 Cr | ₹4.06 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹105 Cr | ₹97 Cr | ₹74 Cr | ₹59 Cr | ₹55 Cr |
Appropriations | ₹115 Cr | ₹108 Cr | ₹98 Cr | ₹73 Cr | ₹59 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.37 Cr | ₹3.71 Cr | ₹0.84 Cr | ₹-0.46 Cr | ₹0.53 Cr |
Equity Dividend % | - | ₹5.00 | ₹20.00 | ₹10.00 | - |
Earnings Per Share | ₹33.03 | ₹36.83 | ₹77.72 | ₹46.18 | ₹13.08 |
Adjusted EPS | ₹33.03 | ₹36.83 | ₹77.72 | ₹46.18 | ₹13.08 |
Compare Income Statement of peers of B&A
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
B&A | ₹170.5 Cr | -5.2% | 3.9% | 63.3% | Stock Analytics | |
TATA CONSUMER PRODUCTS | ₹91,950.4 Cr | 2.4% | -2.6% | -14.3% | Stock Analytics | |
CCL PRODUCTS (INDIA) | ₹9,768.9 Cr | -0.1% | -9.1% | 13.3% | Stock Analytics | |
ANDREW YULE & COMPANY | ₹1,928.4 Cr | 3.4% | -7.6% | -2.9% | Stock Analytics | |
GOODRICKE GROUP | ₹614.4 Cr | 1.1% | -3.5% | 42.9% | Stock Analytics | |
JAY SHREE TEA & INDUSTRIES | ₹370.2 Cr | 1.7% | -12.2% | 22% | Stock Analytics |
B&A Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
B&A | -5.2% |
3.9% |
63.3% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses