BAL PHARMA
|
BAL PHARMA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹339 Cr | ₹304 Cr | ₹281 Cr | ₹251 Cr | ₹171 Cr |
Sales | ₹326 Cr | ₹302 Cr | ₹280 Cr | ₹247 Cr | ₹167 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.01 Cr | ₹0.12 Cr | ₹0.00 Cr | - | ₹0.55 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹2.51 Cr | ₹1.52 Cr | ₹3.58 Cr | ₹3.42 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹339 Cr | ₹304 Cr | ₹281 Cr | ₹251 Cr | ₹171 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.07 Cr | ₹-18 Cr | ₹-4.90 Cr | ₹5.05 Cr | ₹3.38 Cr |
Raw Material Consumed | ₹177 Cr | ₹177 Cr | ₹161 Cr | ₹136 Cr | ₹72 Cr |
Opening Raw Materials | ₹36 Cr | ₹31 Cr | ₹23 Cr | ₹25 Cr | ₹22 Cr |
Purchases Raw Materials | ₹154 Cr | ₹171 Cr | ₹161 Cr | ₹123 Cr | ₹66 Cr |
Closing Raw Materials | ₹25 Cr | ₹36 Cr | ₹31 Cr | ₹23 Cr | ₹25 Cr |
Other Direct Purchases / Brought in cost | ₹11 Cr | ₹11 Cr | ₹8.43 Cr | ₹10 Cr | ₹8.54 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹8.73 Cr | ₹7.73 Cr | ₹5.89 Cr | ₹4.98 Cr | ₹4.76 Cr |
Electricity & Power | ₹5.36 Cr | ₹4.52 Cr | ₹3.69 Cr | ₹3.30 Cr | ₹4.76 Cr |
Oil, Fuel & Natural gas | ₹3.08 Cr | ₹3.00 Cr | ₹1.92 Cr | ₹1.49 Cr | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.29 Cr | ₹0.21 Cr | ₹0.28 Cr | ₹0.18 Cr | - |
Employee Cost | ₹60 Cr | ₹55 Cr | ₹47 Cr | ₹42 Cr | ₹50 Cr |
Salaries, Wages & Bonus | ₹54 Cr | ₹49 Cr | ₹42 Cr | ₹37 Cr | ₹46 Cr |
Contributions to EPF & Pension Funds | ₹2.37 Cr | ₹1.90 Cr | ₹1.61 Cr | ₹1.74 Cr | ₹2.26 Cr |
Workmen and Staff Welfare Expenses | ₹2.86 Cr | ₹3.04 Cr | ₹2.65 Cr | ₹2.22 Cr | ₹1.81 Cr |
Other Employees Cost | ₹1.21 Cr | ₹1.08 Cr | ₹1.10 Cr | ₹1.00 Cr | ₹0.75 Cr |
Other Manufacturing Expenses | ₹29 Cr | ₹28 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | ₹4.41 Cr | ₹4.93 Cr | ₹3.05 Cr | ₹3.28 Cr | ₹1.70 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹5.63 Cr | ₹5.41 Cr | ₹4.64 Cr | ₹3.20 Cr | ₹3.03 Cr |
Packing Material Consumed | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹8.87 Cr |
Other Mfg Exp | ₹3.08 Cr | ₹3.60 Cr | ₹2.44 Cr | ₹2.07 Cr | ₹2.20 Cr |
General and Administration Expenses | ₹12 Cr | ₹10 Cr | ₹8.07 Cr | ₹5.47 Cr | ₹7.48 Cr |
Rent , Rates & Taxes | ₹3.24 Cr | ₹2.97 Cr | ₹2.08 Cr | ₹1.49 Cr | ₹1.81 Cr |
Insurance | ₹1.46 Cr | ₹0.74 Cr | ₹0.53 Cr | ₹0.46 Cr | ₹0.35 Cr |
Printing and stationery | ₹0.45 Cr | ₹0.44 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.52 Cr |
Professional and legal fees | ₹2.30 Cr | ₹2.30 Cr | ₹2.53 Cr | ₹1.50 Cr | ₹1.79 Cr |
Traveling and conveyance | ₹2.82 Cr | ₹2.02 Cr | ₹0.68 Cr | ₹0.62 Cr | ₹1.70 Cr |
Other Administration | ₹1.67 Cr | ₹1.69 Cr | ₹1.93 Cr | ₹1.09 Cr | ₹1.32 Cr |
Selling and Distribution Expenses | ₹19 Cr | ₹16 Cr | ₹15 Cr | ₹10 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹3.30 Cr | ₹3.08 Cr | ₹2.25 Cr | ₹1.57 Cr | ₹3.63 Cr |
Sales Commissions & Incentives | ₹8.79 Cr | ₹3.83 Cr | ₹2.64 Cr | ₹2.58 Cr | ₹2.76 Cr |
Freight and Forwarding | ₹6.80 Cr | ₹9.37 Cr | ₹9.93 Cr | ₹6.12 Cr | ₹4.23 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.10 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.01 Cr | - |
Miscellaneous Expenses | ₹2.58 Cr | ₹2.72 Cr | ₹3.51 Cr | ₹3.79 Cr | ₹1.23 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.19 Cr | ₹0.18 Cr | ₹0.16 Cr | ₹0.21 Cr | ₹0.22 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.04 Cr |
Losson foreign exchange fluctuations | ₹0.91 Cr | ₹1.42 Cr | ₹0.00 Cr | ₹1.86 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.47 Cr | ₹1.12 Cr | ₹3.35 Cr | ₹1.72 Cr | ₹0.97 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹308 Cr | ₹279 Cr | ₹257 Cr | ₹226 Cr | ₹166 Cr |
Operating Profit (Excl OI) | ₹32 Cr | ₹25 Cr | ₹24 Cr | ₹25 Cr | ₹5.03 Cr |
Other Income | ₹2.85 Cr | ₹0.94 Cr | ₹5.15 Cr | ₹1.14 Cr | ₹1.85 Cr |
Interest Received | ₹0.56 Cr | ₹0.23 Cr | ₹0.37 Cr | ₹0.31 Cr | ₹0.39 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.08 Cr | ₹0.04 Cr | ₹1.23 Cr | ₹0.02 Cr | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.62 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹0.58 Cr | ₹0.47 Cr |
Foreign Exchange Gains | - | - | ₹0.69 Cr | - | ₹0.46 Cr |
Others | ₹1.59 Cr | ₹0.65 Cr | ₹2.74 Cr | ₹0.22 Cr | ₹0.48 Cr |
Operating Profit | ₹35 Cr | ₹26 Cr | ₹29 Cr | ₹26 Cr | ₹6.88 Cr |
Interest | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.12 Cr | ₹3.70 Cr | ₹2.77 Cr | ₹3.26 Cr | ₹3.83 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.54 Cr | ₹1.82 Cr | ₹2.03 Cr | ₹1.62 Cr | ₹1.96 Cr |
Other Interest | ₹9.78 Cr | ₹6.80 Cr | ₹6.10 Cr | ₹7.28 Cr | ₹6.95 Cr |
PBDT | ₹19 Cr | ₹14 Cr | ₹18 Cr | ₹14 Cr | ₹-5.85 Cr |
Depreciation | ₹10 Cr | ₹9.13 Cr | ₹9.04 Cr | ₹9.52 Cr | ₹7.68 Cr |
Profit Before Taxation & Exceptional Items | ₹9.05 Cr | ₹4.75 Cr | ₹9.18 Cr | ₹4.10 Cr | ₹-14 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹9.05 Cr | ₹4.75 Cr | ₹9.18 Cr | ₹4.10 Cr | ₹-14 Cr |
Provision for Tax | ₹1.60 Cr | ₹2.13 Cr | ₹3.48 Cr | ₹-0.61 Cr | ₹-0.64 Cr |
Current Income Tax | ₹3.20 Cr | ₹2.59 Cr | ₹4.48 Cr | ₹0.38 Cr | - |
Deferred Tax | ₹0.85 Cr | ₹0.10 Cr | ₹-1.94 Cr | ₹-0.99 Cr | ₹-0.49 Cr |
Other taxes | ₹-2.45 Cr | ₹-0.55 Cr | ₹0.94 Cr | - | ₹-0.15 Cr |
Profit After Tax | ₹7.45 Cr | ₹2.62 Cr | ₹5.71 Cr | ₹4.71 Cr | ₹-13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.05 Cr | ₹-0.05 Cr | ₹-0.09 Cr | ₹0.03 Cr | ₹0.67 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹7.39 Cr | ₹2.57 Cr | ₹5.61 Cr | ₹4.74 Cr | ₹-12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹15 Cr | ₹14 Cr | ₹9.45 Cr | ₹13 Cr | ₹27 Cr |
Appropriations | ₹22 Cr | ₹16 Cr | ₹15 Cr | ₹17 Cr | ₹14 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.74 Cr | ₹1.56 Cr | ₹1.48 Cr | ₹7.88 Cr | ₹1.71 Cr |
Equity Dividend % | ₹12.00 | ₹10.00 | ₹10.00 | ₹10.00 | - |
Earnings Per Share | ₹4.68 | ₹1.64 | ₹3.79 | ₹3.20 | ₹-8.62 |
Adjusted EPS | ₹4.68 | ₹1.64 | ₹3.79 | ₹3.20 | ₹-8.62 |
Compare Income Statement of peers of BAL PHARMA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BAL PHARMA | ₹208.4 Cr | 10.2% | 0.5% | 25.1% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹425,930.0 Cr | -1.4% | -7.1% | 48% | Stock Analytics | |
DIVIS LABORATORIES | ₹156,524.0 Cr | 1.5% | -2.1% | 63% | Stock Analytics | |
CIPLA | ₹118,828.0 Cr | -3.5% | -5.2% | 18% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹101,290.0 Cr | -3.9% | -10.1% | 10.1% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹95,280.3 Cr | -0.3% | -7.3% | 52.2% | Stock Analytics |
BAL PHARMA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BAL PHARMA | 10.2% |
0.5% |
25.1% |
SENSEX | -2.4% |
-4.2% |
19.5% |
You may also like the below Video Courses