Home > Income Statement > B&A

B&A
Income Statement

COMMUNITY POLL
for B&A
Please provide your vote to see the results

B&A Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
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