BALMER LAWRIE & COMPANY
|
BALMER LAWRIE & COMPANY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,321 Cr | ₹2,055 Cr | ₹1,529 Cr | ₹1,534 Cr | ₹1,775 Cr |
Sales | ₹1,353 Cr | ₹1,284 Cr | ₹867 Cr | ₹902 Cr | ₹1,039 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹857 Cr | ₹708 Cr | ₹612 Cr | ₹560 Cr | ₹650 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹111 Cr | ₹64 Cr | ₹50 Cr | ₹72 Cr | ₹87 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,321 Cr | ₹2,055 Cr | ₹1,529 Cr | ₹1,534 Cr | ₹1,775 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-14 Cr | ₹-4.69 Cr | ₹0.34 Cr | ₹-5.07 Cr | ₹3.44 Cr |
Raw Material Consumed | ₹1,637 Cr | ₹1,440 Cr | ₹986 Cr | ₹928 Cr | ₹1,109 Cr |
Opening Raw Materials | ₹142 Cr | ₹107 Cr | ₹91 Cr | ₹94 Cr | ₹86 Cr |
Purchases Raw Materials | ₹1,589 Cr | ₹1,462 Cr | ₹999 Cr | ₹905 Cr | ₹1,113 Cr |
Closing Raw Materials | ₹131 Cr | ₹142 Cr | ₹107 Cr | ₹91 Cr | ₹94 Cr |
Other Direct Purchases / Brought in cost | ₹37 Cr | ₹13 Cr | ₹3.60 Cr | ₹21 Cr | ₹3.30 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹39 Cr | ₹35 Cr | ₹28 Cr | ₹29 Cr | ₹30 Cr |
Electricity & Power | ₹39 Cr | ₹35 Cr | ₹28 Cr | ₹29 Cr | ₹30 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹248 Cr | ₹225 Cr | ₹216 Cr | ₹212 Cr | ₹209 Cr |
Salaries, Wages & Bonus | ₹193 Cr | ₹183 Cr | ₹177 Cr | ₹168 Cr | ₹172 Cr |
Contributions to EPF & Pension Funds | ₹22 Cr | ₹21 Cr | ₹22 Cr | ₹24 Cr | ₹22 Cr |
Workmen and Staff Welfare Expenses | ₹34 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr | ₹16 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹51 Cr | ₹52 Cr | ₹40 Cr | ₹39 Cr | ₹38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹23 Cr | ₹25 Cr | ₹16 Cr | ₹15 Cr | ₹13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹28 Cr | ₹27 Cr | ₹24 Cr | ₹24 Cr | ₹26 Cr |
General and Administration Expenses | ₹90 Cr | ₹76 Cr | ₹68 Cr | ₹69 Cr | ₹80 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹9.22 Cr | ₹8.83 Cr | ₹9.25 Cr | ₹15 Cr |
Insurance | ₹4.25 Cr | ₹3.82 Cr | ₹3.56 Cr | ₹3.10 Cr | ₹2.70 Cr |
Printing and stationery | ₹1.96 Cr | ₹1.52 Cr | ₹1.31 Cr | ₹2.24 Cr | ₹2.97 Cr |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹8.99 Cr | ₹4.89 Cr | ₹3.25 Cr | ₹9.46 Cr | ₹9.88 Cr |
Other Administration | ₹53 Cr | ₹57 Cr | ₹51 Cr | ₹45 Cr | ₹49 Cr |
Selling and Distribution Expenses | ₹16 Cr | ₹9.46 Cr | ₹8.38 Cr | ₹7.21 Cr | ₹9.04 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹4.47 Cr | ₹3.51 Cr | ₹3.53 Cr | ₹2.96 Cr | ₹4.10 Cr |
Freight and Forwarding | ₹1.67 Cr | ₹1.47 Cr | ₹1.50 Cr | ₹1.48 Cr | ₹1.54 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹9.92 Cr | ₹4.48 Cr | ₹3.36 Cr | ₹2.78 Cr | ₹3.40 Cr |
Miscellaneous Expenses | ₹65 Cr | ₹61 Cr | ₹68 Cr | ₹70 Cr | ₹75 Cr |
Bad debts /advances written off | ₹15 Cr | ₹7.95 Cr | ₹21 Cr | ₹13 Cr | ₹4.82 Cr |
Provision for doubtful debts | ₹9.71 Cr | ₹8.53 Cr | ₹9.56 Cr | ₹14 Cr | ₹16 Cr |
Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.14 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹4.06 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.61 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹40 Cr | ₹44 Cr | ₹37 Cr | ₹43 Cr | ₹51 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,133 Cr | ₹1,894 Cr | ₹1,416 Cr | ₹1,350 Cr | ₹1,554 Cr |
Operating Profit (Excl OI) | ₹189 Cr | ₹162 Cr | ₹113 Cr | ₹185 Cr | ₹221 Cr |
Other Income | ₹50 Cr | ₹45 Cr | ₹76 Cr | ₹55 Cr | ₹63 Cr |
Interest Received | ₹16 Cr | ₹18 Cr | ₹29 Cr | ₹32 Cr | ₹30 Cr |
Dividend Received | ₹0.04 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.03 Cr |
Profit on sale of Fixed Assets | ₹1.33 Cr | ₹3.58 Cr | ₹0.16 Cr | ₹0.23 Cr | ₹0.22 Cr |
Profits on sale of Investments | - | - | ₹0.49 Cr | - | ₹6.35 Cr |
Provision Written Back | ₹24 Cr | ₹16 Cr | ₹42 Cr | ₹17 Cr | ₹18 Cr |
Foreign Exchange Gains | ₹1.83 Cr | ₹1.02 Cr | - | ₹0.02 Cr | ₹0.70 Cr |
Others | ₹6.03 Cr | ₹6.11 Cr | ₹4.07 Cr | ₹5.28 Cr | ₹6.65 Cr |
Operating Profit | ₹239 Cr | ₹206 Cr | ₹190 Cr | ₹240 Cr | ₹284 Cr |
Interest | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹15 Cr | ₹7.12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.10 Cr | ₹1.38 Cr | ₹0.90 Cr | ₹1.44 Cr | ₹1.54 Cr |
Other Interest | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr | ₹5.58 Cr |
PBDT | ₹221 Cr | ₹193 Cr | ₹178 Cr | ₹225 Cr | ₹277 Cr |
Depreciation | ₹57 Cr | ₹57 Cr | ₹55 Cr | ₹52 Cr | ₹30 Cr |
Profit Before Taxation & Exceptional Items | ₹164 Cr | ₹136 Cr | ₹123 Cr | ₹173 Cr | ₹247 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹164 Cr | ₹136 Cr | ₹123 Cr | ₹173 Cr | ₹247 Cr |
Provision for Tax | ₹57 Cr | ₹47 Cr | ₹40 Cr | ₹55 Cr | ₹85 Cr |
Current Income Tax | ₹57 Cr | ₹46 Cr | ₹39 Cr | ₹59 Cr | ₹89 Cr |
Deferred Tax | ₹4.48 Cr | ₹1.65 Cr | ₹6.67 Cr | ₹3.59 Cr | ₹4.24 Cr |
Other taxes | ₹-4.29 Cr | - | ₹-5.27 Cr | ₹-7.10 Cr | ₹-7.43 Cr |
Profit After Tax | ₹107 Cr | ₹89 Cr | ₹83 Cr | ₹118 Cr | ₹161 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-4.22 Cr | - | - | - | - |
Share of Associate | ₹61 Cr | ₹45 Cr | ₹33 Cr | ₹37 Cr | ₹36 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹163 Cr | ₹134 Cr | ₹115 Cr | ₹155 Cr | ₹197 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,100 Cr | ₹1,049 Cr | ₹1,058 Cr | ₹1,008 Cr | ₹937 Cr |
Appropriations | ₹1,264 Cr | ₹1,183 Cr | ₹1,174 Cr | ₹1,163 Cr | ₹1,134 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹60 Cr | ₹82 Cr | ₹125 Cr | ₹105 Cr | ₹126 Cr |
Equity Dividend % | ₹75.00 | ₹65.00 | ₹60.00 | ₹75.00 | ₹110.00 |
Earnings Per Share | ₹9.56 | ₹7.84 | ₹6.74 | ₹9.05 | ₹17.28 |
Adjusted EPS | ₹9.56 | ₹7.84 | ₹6.74 | ₹9.05 | ₹11.52 |
Compare Income Statement of peers of BALMER LAWRIE & COMPANY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BALMER LAWRIE & COMPANY | ₹3,651.7 Cr | -1.1% | -8.3% | 33.9% | Stock Analytics | |
GRASIM INDUSTRIES | ₹176,784.0 Cr | 2.7% | -2.1% | 29% | Stock Analytics | |
3M INDIA | ₹34,591.4 Cr | -5.4% | -9.1% | 3.1% | Stock Analytics | |
CENTURY TEXTILES & INDUSTRIES | ₹28,507.0 Cr | -1.8% | -6.9% | 106.8% | Stock Analytics | |
DCM SHRIRAM | ₹19,518.5 Cr | -3.9% | 19.3% | 42.9% | Stock Analytics | |
BIRLA CORPORATION | ₹8,489.5 Cr | 1.5% | -4% | -17.6% | Stock Analytics |
BALMER LAWRIE & COMPANY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BALMER LAWRIE & COMPANY | -1.1% |
-8.3% |
33.9% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses