BAJAJ ELECTRICALS
|
BAJAJ ELECTRICALS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,641 Cr | ₹4,889 Cr | ₹4,813 Cr | ₹4,585 Cr | ₹4,987 Cr |
Sales | ₹4,536 Cr | ₹4,596 Cr | ₹4,272 Cr | ₹3,780 Cr | ₹3,614 Cr |
Job Work/ Contract Receipts | ₹86 Cr | ₹272 Cr | ₹455 Cr | ₹767 Cr | ₹1,325 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹19 Cr | ₹21 Cr | ₹85 Cr | ₹38 Cr | ₹48 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,641 Cr | ₹4,889 Cr | ₹4,813 Cr | ₹4,585 Cr | ₹4,987 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹181 Cr | ₹-47 Cr | ₹17 Cr | ₹-271 Cr | ₹89 Cr |
Raw Material Consumed | ₹3,080 Cr | ₹3,409 Cr | ₹3,274 Cr | ₹3,266 Cr | ₹3,241 Cr |
Opening Raw Materials | ₹107 Cr | ₹99 Cr | ₹100 Cr | ₹84 Cr | ₹126 Cr |
Purchases Raw Materials | ₹479 Cr | ₹500 Cr | ₹624 Cr | ₹367 Cr | ₹263 Cr |
Closing Raw Materials | ₹73 Cr | ₹107 Cr | ₹126 Cr | ₹100 Cr | ₹84 Cr |
Other Direct Purchases / Brought in cost | ₹2,567 Cr | ₹2,917 Cr | ₹2,676 Cr | ₹2,916 Cr | ₹2,935 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹14 Cr | ₹11 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr |
Electricity & Power | ₹14 Cr | ₹11 Cr | ₹17 Cr | ₹12 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹365 Cr | ₹344 Cr | ₹401 Cr | ₹395 Cr | ₹402 Cr |
Salaries, Wages & Bonus | ₹327 Cr | ₹305 Cr | ₹361 Cr | ₹357 Cr | ₹359 Cr |
Contributions to EPF & Pension Funds | ₹19 Cr | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹18 Cr |
Workmen and Staff Welfare Expenses | ₹3.62 Cr | ₹6.54 Cr | ₹10 Cr | ₹10 Cr | ₹12 Cr |
Other Employees Cost | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr |
Other Manufacturing Expenses | ₹126 Cr | ₹125 Cr | ₹237 Cr | ₹319 Cr | ₹389 Cr |
Sub-contracted / Out sourced services | ₹26 Cr | ₹19 Cr | ₹134 Cr | ₹244 Cr | ₹311 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹7.96 Cr | ₹8.79 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
Packing Material Consumed | ₹38 Cr | ₹31 Cr | ₹14 Cr | ₹11 Cr | ₹8.87 Cr |
Other Mfg Exp | ₹55 Cr | ₹67 Cr | ₹71 Cr | ₹48 Cr | ₹55 Cr |
General and Administration Expenses | ₹139 Cr | ₹115 Cr | ₹143 Cr | ₹129 Cr | ₹174 Cr |
Rent , Rates & Taxes | ₹23 Cr | ₹7.75 Cr | ₹25 Cr | ₹18 Cr | ₹23 Cr |
Insurance | ₹5.03 Cr | ₹5.35 Cr | ₹11 Cr | ₹12 Cr | ₹14 Cr |
Printing and stationery | ₹24 Cr | ₹30 Cr | ₹26 Cr | ₹16 Cr | ₹2.39 Cr |
Professional and legal fees | ₹25 Cr | ₹21 Cr | ₹26 Cr | ₹23 Cr | ₹40 Cr |
Traveling and conveyance | ₹40 Cr | ₹36 Cr | ₹30 Cr | ₹33 Cr | ₹60 Cr |
Other Administration | ₹22 Cr | ₹16 Cr | ₹26 Cr | ₹26 Cr | ₹33 Cr |
Selling and Distribution Expenses | ₹382 Cr | ₹475 Cr | ₹341 Cr | ₹330 Cr | ₹319 Cr |
Advertisement & Sales Promotion | ₹210 Cr | ₹292 Cr | ₹233 Cr | ₹215 Cr | ₹187 Cr |
Sales Commissions & Incentives | ₹17 Cr | ₹10 Cr | ₹12 Cr | ₹13 Cr | ₹18 Cr |
Freight and Forwarding | ₹124 Cr | ₹126 Cr | ₹94 Cr | ₹102 Cr | ₹111 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹31 Cr | ₹46 Cr | ₹2.37 Cr | ₹0.77 Cr | ₹2.10 Cr |
Miscellaneous Expenses | ₹95 Cr | ₹82 Cr | ₹132 Cr | ₹107 Cr | ₹153 Cr |
Bad debts /advances written off | ₹3.80 Cr | ₹5.27 Cr | ₹16 Cr | ₹30 Cr | ₹3.70 Cr |
Provision for doubtful debts | ₹13 Cr | ₹7.19 Cr | ₹8.77 Cr | - | ₹10 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹77 Cr | ₹69 Cr | ₹107 Cr | ₹76 Cr | ₹139 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,382 Cr | ₹4,515 Cr | ₹4,563 Cr | ₹4,286 Cr | ₹4,779 Cr |
Operating Profit (Excl OI) | ₹260 Cr | ₹375 Cr | ₹250 Cr | ₹298 Cr | ₹208 Cr |
Other Income | ₹86 Cr | ₹45 Cr | ₹68 Cr | ₹74 Cr | ₹46 Cr |
Interest Received | ₹57 Cr | ₹6.58 Cr | ₹7.66 Cr | ₹22 Cr | ₹24 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.49 Cr | ₹3.10 Cr | ₹11 Cr | ₹23 Cr | ₹0.28 Cr |
Profits on sale of Investments | ₹1.81 Cr | ₹3.11 Cr | - | - | - |
Provision Written Back | ₹20 Cr | ₹17 Cr | ₹45 Cr | ₹26 Cr | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹5.87 Cr | ₹15 Cr | ₹5.04 Cr | ₹3.53 Cr | ₹22 Cr |
Operating Profit | ₹346 Cr | ₹420 Cr | ₹318 Cr | ₹372 Cr | ₹254 Cr |
Interest | ₹63 Cr | ₹44 Cr | ₹70 Cr | ₹76 Cr | ₹171 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹36 Cr | ₹20 Cr | ₹51 Cr | ₹62 Cr | ₹131 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.78 Cr | ₹0.85 Cr | ₹2.03 Cr | ₹1.54 Cr | ₹2.25 Cr |
Other Interest | ₹23 Cr | ₹23 Cr | ₹17 Cr | ₹13 Cr | ₹38 Cr |
PBDT | ₹283 Cr | ₹376 Cr | ₹249 Cr | ₹296 Cr | ₹84 Cr |
Depreciation | ₹110 Cr | ₹74 Cr | ₹69 Cr | ₹75 Cr | ₹74 Cr |
Profit Before Taxation & Exceptional Items | ₹173 Cr | ₹302 Cr | ₹180 Cr | ₹221 Cr | ₹10 Cr |
Exceptional Income / Expenses | - | - | ₹-13 Cr | ₹25 Cr | - |
Profit Before Tax | ₹173 Cr | ₹302 Cr | ₹166 Cr | ₹246 Cr | ₹7.16 Cr |
Provision for Tax | ₹37 Cr | ₹87 Cr | ₹42 Cr | ₹57 Cr | ₹17 Cr |
Current Income Tax | ₹57 Cr | ₹52 Cr | ₹53 Cr | ₹48 Cr | ₹1.19 Cr |
Deferred Tax | ₹-20 Cr | ₹35 Cr | ₹-6.45 Cr | ₹9.70 Cr | ₹16 Cr |
Other taxes | ₹0.11 Cr | - | ₹-4.89 Cr | - | ₹0.08 Cr |
Profit After Tax | ₹136 Cr | ₹215 Cr | ₹124 Cr | ₹189 Cr | ₹-10 Cr |
Extra items | ₹-4.80 Cr | ₹0.74 Cr | - | - | - |
Minority Interest | - | - | ₹4.11 Cr | ₹1.59 Cr | ₹1.01 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹131 Cr | ₹216 Cr | ₹129 Cr | ₹191 Cr | ₹-9.28 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹761 Cr | ₹579 Cr | ₹409 Cr | ₹231 Cr | ₹292 Cr |
Appropriations | ₹892 Cr | ₹796 Cr | ₹538 Cr | ₹422 Cr | ₹283 Cr |
General Reserves | - | - | - | ₹18 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹613 Cr | ₹35 Cr | ₹-42 Cr | ₹-5.77 Cr | ₹52 Cr |
Equity Dividend % | ₹150.00 | ₹200.00 | ₹150.00 | - | - |
Earnings Per Share | ₹11.38 | ₹18.79 | ₹11.19 | ₹16.64 | ₹-0.82 |
Adjusted EPS | ₹11.38 | ₹18.79 | ₹11.19 | ₹16.64 | ₹-0.82 |
Compare Income Statement of peers of BAJAJ ELECTRICALS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BAJAJ ELECTRICALS | ₹8,659.6 Cr | -4% | -12.2% | -23.7% | Stock Analytics | |
CROMPTON GREAVES CONSUMER ELECTRICALS | ₹25,284.7 Cr | 5.8% | -1.3% | 32.7% | Stock Analytics | |
WHIRLPOOL OF INDIA | ₹22,397.9 Cr | -2.1% | -24.8% | 9.5% | Stock Analytics | |
TTK PRESTIGE | ₹11,630.5 Cr | -0.6% | -0.9% | 8.2% | Stock Analytics | |
EUREKA FORBES | ₹10,797.1 Cr | -6.2% | 1.9% | 7.5% | Stock Analytics | |
SYMPHONY | ₹9,637.7 Cr | -2.6% | -14% | 58.2% | Stock Analytics |
BAJAJ ELECTRICALS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BAJAJ ELECTRICALS | -4% |
-12.2% |
-23.7% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses