BALRAMPUR CHINI MILLS
|
BALRAMPUR CHINI MILLS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,666 Cr | ₹4,846 Cr | ₹4,812 Cr | ₹4,741 Cr | ₹4,286 Cr |
Sales | ₹4,458 Cr | ₹4,580 Cr | ₹4,481 Cr | ₹4,228 Cr | ₹3,894 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹208 Cr | ₹266 Cr | ₹330 Cr | ₹513 Cr | ₹392 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,666 Cr | ₹4,846 Cr | ₹4,812 Cr | ₹4,741 Cr | ₹4,286 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹194 Cr | ₹-56 Cr | ₹37 Cr | ₹-538 Cr |
Raw Material Consumed | ₹3,419 Cr | ₹3,262 Cr | ₹3,512 Cr | ₹3,464 Cr | ₹3,595 Cr |
Opening Raw Materials | ₹103 Cr | ₹94 Cr | ₹69 Cr | ₹56 Cr | ₹78 Cr |
Purchases Raw Materials | ₹3,517 Cr | ₹3,270 Cr | ₹3,537 Cr | ₹3,477 Cr | ₹3,574 Cr |
Closing Raw Materials | ₹201 Cr | ₹103 Cr | ₹94 Cr | ₹69 Cr | ₹56 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.97 Cr | ₹2.69 Cr | ₹2.36 Cr | ₹4.04 Cr | ₹4.26 Cr |
Electricity & Power | ₹0.97 Cr | ₹2.69 Cr | ₹2.36 Cr | ₹4.04 Cr | ₹4.26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹364 Cr | ₹308 Cr | ₹282 Cr | ₹254 Cr | ₹230 Cr |
Salaries, Wages & Bonus | ₹321 Cr | ₹273 Cr | ₹251 Cr | ₹225 Cr | ₹206 Cr |
Contributions to EPF & Pension Funds | ₹38 Cr | ₹31 Cr | ₹29 Cr | ₹25 Cr | ₹22 Cr |
Workmen and Staff Welfare Expenses | ₹4.05 Cr | ₹3.68 Cr | ₹2.60 Cr | ₹4.00 Cr | ₹2.79 Cr |
Other Employees Cost | - | ₹-0.06 Cr | ₹-0.11 Cr | ₹-0.04 Cr | ₹-0.10 Cr |
Other Manufacturing Expenses | ₹172 Cr | ₹162 Cr | ₹157 Cr | ₹140 Cr | ₹149 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹84 Cr | ₹79 Cr | ₹79 Cr | ₹72 Cr | ₹67 Cr |
Packing Material Consumed | ₹35 Cr | ₹39 Cr | ₹39 Cr | ₹37 Cr | ₹45 Cr |
Other Mfg Exp | ₹53 Cr | ₹45 Cr | ₹39 Cr | ₹31 Cr | ₹37 Cr |
General and Administration Expenses | ₹66 Cr | ₹64 Cr | ₹73 Cr | ₹21 Cr | ₹70 Cr |
Rent , Rates & Taxes | ₹28 Cr | ₹7.55 Cr | ₹6.39 Cr | ₹5.77 Cr | ₹6.42 Cr |
Insurance | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹7.75 Cr | ₹5.37 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹42 Cr | ₹54 Cr | ₹6.07 Cr | ₹56 Cr |
Traveling and conveyance | ₹12 Cr | - | - | - | - |
Other Administration | ₹2.28 Cr | ₹2.18 Cr | ₹2.02 Cr | ₹1.88 Cr | ₹1.69 Cr |
Selling and Distribution Expenses | ₹71 Cr | ₹73 Cr | ₹62 Cr | ₹67 Cr | ₹30 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹66 Cr | ₹68 Cr | ₹56 Cr | ₹61 Cr | ₹25 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹4.46 Cr | ₹5.27 Cr | ₹5.68 Cr | ₹5.87 Cr | ₹4.94 Cr |
Miscellaneous Expenses | ₹71 Cr | ₹81 Cr | ₹66 Cr | ₹71 Cr | ₹56 Cr |
Bad debts /advances written off | ₹0.86 Cr | ₹0.15 Cr | ₹0.36 Cr | ₹1.97 Cr | ₹0.64 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹9.20 Cr | ₹7.45 Cr | - | - | ₹2.01 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹1.11 Cr |
Losson sale of non-trade current investments | ₹0.29 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹61 Cr | ₹73 Cr | ₹66 Cr | ₹69 Cr | ₹53 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,154 Cr | ₹4,146 Cr | ₹4,099 Cr | ₹4,059 Cr | ₹3,597 Cr |
Operating Profit (Excl OI) | ₹512 Cr | ₹700 Cr | ₹713 Cr | ₹682 Cr | ₹689 Cr |
Other Income | ₹63 Cr | ₹33 Cr | ₹28 Cr | ₹44 Cr | ₹43 Cr |
Interest Received | ₹0.84 Cr | ₹0.38 Cr | ₹0.34 Cr | ₹7.57 Cr | ₹2.16 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.84 Cr | ₹4.76 Cr | - |
Profits on sale of Investments | ₹6.93 Cr | ₹7.61 Cr | ₹6.30 Cr | ₹14 Cr | ₹13 Cr |
Provision Written Back | ₹2.76 Cr | ₹3.37 Cr | ₹5.30 Cr | ₹7.25 Cr | ₹9.49 Cr |
Foreign Exchange Gains | - | - | - | ₹0.02 Cr | - |
Others | ₹52 Cr | ₹22 Cr | ₹15 Cr | ₹11 Cr | ₹18 Cr |
Operating Profit | ₹575 Cr | ₹733 Cr | ₹741 Cr | ₹726 Cr | ₹732 Cr |
Interest | ₹49 Cr | ₹31 Cr | ₹39 Cr | ₹64 Cr | ₹41 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹48 Cr | ₹30 Cr | ₹39 Cr | ₹63 Cr | ₹39 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.20 Cr | ₹0.70 Cr | ₹0.40 Cr | ₹0.37 Cr | ₹0.47 Cr |
Other Interest | ₹0.14 Cr | ₹0.14 Cr | ₹0.35 Cr | ₹0.53 Cr | ₹1.45 Cr |
PBDT | ₹526 Cr | ₹702 Cr | ₹701 Cr | ₹662 Cr | ₹691 Cr |
Depreciation | ₹130 Cr | ₹114 Cr | ₹112 Cr | ₹101 Cr | ₹96 Cr |
Profit Before Taxation & Exceptional Items | ₹397 Cr | ₹588 Cr | ₹590 Cr | ₹560 Cr | ₹595 Cr |
Exceptional Income / Expenses | - | ₹-1.20 Cr | - | - | - |
Profit Before Tax | ₹408 Cr | ₹599 Cr | ₹609 Cr | ₹568 Cr | ₹602 Cr |
Provision for Tax | ₹124 Cr | ₹134 Cr | ₹129 Cr | ₹49 Cr | ₹26 Cr |
Current Income Tax | ₹69 Cr | ₹114 Cr | ₹103 Cr | ₹97 Cr | ₹128 Cr |
Deferred Tax | ₹55 Cr | ₹19 Cr | ₹27 Cr | ₹-48 Cr | ₹-103 Cr |
Other taxes | - | ₹0.17 Cr | - | - | - |
Profit After Tax | ₹284 Cr | ₹465 Cr | ₹480 Cr | ₹519 Cr | ₹576 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹284 Cr | ₹465 Cr | ₹480 Cr | ₹519 Cr | ₹576 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,007 Cr | ₹1,036 Cr | ₹1,134 Cr | ₹889 Cr | ₹637 Cr |
Appropriations | ₹1,291 Cr | ₹1,501 Cr | ₹1,614 Cr | ₹1,408 Cr | ₹1,213 Cr |
General Reserves | ₹300 Cr | ₹200 Cr | ₹400 Cr | ₹200 Cr | ₹250 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹11 Cr | ₹12 Cr |
Other Appropriation | ₹108 Cr | ₹242 Cr | ₹125 Cr | ₹7.95 Cr | ₹5.15 Cr |
Equity Dividend % | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 | ₹250.00 |
Earnings Per Share | ₹14.09 | ₹22.77 | ₹22.85 | ₹23.61 | ₹25.21 |
Adjusted EPS | ₹14.09 | ₹22.77 | ₹22.85 | ₹23.61 | ₹25.21 |
Compare Income Statement of peers of BALRAMPUR CHINI MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BALRAMPUR CHINI MILLS | ₹10,270.7 Cr | -7.2% | -19.5% | 21.1% | Stock Analytics | |
EID PARRY (INDIA) | ₹14,646.6 Cr | 6.7% | 4.4% | 64.8% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,171.3 Cr | -3.6% | -10% | -20.7% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹7,894.6 Cr | -4.8% | -12.2% | 1.8% | Stock Analytics | |
BANNARI AMMAN SUGARS | ₹4,276.3 Cr | 2.3% | -7.8% | 31.2% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,844.9 Cr | -1.4% | -16.9% | -3.8% | Stock Analytics |
BALRAMPUR CHINI MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BALRAMPUR CHINI MILLS | -7.2% |
-19.5% |
21.1% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses