BALU FORGE INDUSTRIES
|
BALU FORGE INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹327 Cr | ₹286 Cr | ₹146 Cr | ₹146 Cr |
Sales | ₹323 Cr | ₹276 Cr | ₹142 Cr | ₹142 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | - | - | - | - |
Revenue from property development | - | - | - | - |
Other Operational Income | ₹3.76 Cr | ₹10 Cr | ₹4.38 Cr | ₹4.38 Cr |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹327 Cr | ₹286 Cr | ₹142 Cr | ₹142 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-3.69 Cr | ₹-10 Cr | ₹-8.83 Cr | ₹-8.83 Cr |
Raw Material Consumed | ₹230 Cr | ₹231 Cr | ₹120 Cr | ₹120 Cr |
Opening Raw Materials | ₹14 Cr | ₹2.25 Cr | - | - |
Purchases Raw Materials | ₹219 Cr | ₹243 Cr | ₹122 Cr | ₹122 Cr |
Closing Raw Materials | ₹3.16 Cr | ₹14 Cr | ₹2.25 Cr | ₹2.25 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | - | - | - | - |
Electricity & Power | - | - | - | - |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹6.83 Cr | ₹4.45 Cr | ₹3.21 Cr | ₹3.21 Cr |
Salaries, Wages & Bonus | ₹5.74 Cr | ₹3.59 Cr | ₹2.48 Cr | ₹2.48 Cr |
Contributions to EPF & Pension Funds | ₹0.25 Cr | ₹0.19 Cr | ₹0.18 Cr | ₹0.18 Cr |
Workmen and Staff Welfare Expenses | ₹0.63 Cr | ₹0.35 Cr | ₹0.48 Cr | ₹0.48 Cr |
Other Employees Cost | ₹0.20 Cr | ₹0.32 Cr | ₹0.08 Cr | ₹0.08 Cr |
Other Manufacturing Expenses | ₹1.21 Cr | ₹0.38 Cr | ₹2.29 Cr | ₹2.29 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | - | - | - | - |
Repairs and Maintenance | ₹1.21 Cr | ₹0.38 Cr | ₹0.78 Cr | ₹0.78 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | - | - | ₹1.51 Cr | ₹1.51 Cr |
General and Administration Expenses | ₹12 Cr | ₹9.77 Cr | ₹7.60 Cr | ₹7.60 Cr |
Rent , Rates & Taxes | ₹2.49 Cr | ₹2.79 Cr | ₹1.71 Cr | ₹1.71 Cr |
Insurance | ₹0.11 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
Printing and stationery | ₹0.12 Cr | ₹0.11 Cr | - | - |
Professional and legal fees | ₹1.18 Cr | ₹3.58 Cr | ₹3.84 Cr | ₹3.84 Cr |
Traveling and conveyance | ₹4.92 Cr | ₹1.75 Cr | ₹1.54 Cr | ₹1.54 Cr |
Other Administration | ₹2.73 Cr | ₹1.46 Cr | ₹0.45 Cr | ₹0.45 Cr |
Selling and Distribution Expenses | ₹16 Cr | ₹13 Cr | ₹5.66 Cr | ₹5.66 Cr |
Advertisement & Sales Promotion | ₹8.75 Cr | ₹8.61 Cr | ₹1.75 Cr | ₹1.75 Cr |
Sales Commissions & Incentives | - | - | ₹2.21 Cr | ₹2.21 Cr |
Freight and Forwarding | ₹7.25 Cr | ₹4.47 Cr | ₹1.69 Cr | ₹1.69 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | - | - | - | - |
Miscellaneous Expenses | ₹14 Cr | ₹1.08 Cr | ₹0.37 Cr | ₹0.37 Cr |
Bad debts /advances written off | ₹0.35 Cr | - | - | - |
Provision for doubtful debts | ₹8.91 Cr | ₹0.98 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.04 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹4.22 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹0.97 Cr | ₹0.10 Cr | ₹0.37 Cr | ₹0.37 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹277 Cr | ₹249 Cr | ₹130 Cr | ₹130 Cr |
Operating Profit (Excl OI) | ₹50 Cr | ₹37 Cr | ₹12 Cr | ₹12 Cr |
Other Income | ₹13 Cr | ₹8.53 Cr | ₹5.25 Cr | ₹5.25 Cr |
Interest Received | ₹0.03 Cr | ₹0.51 Cr | ₹0.09 Cr | ₹0.09 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - |
Profits on sale of Investments | - | - | - | - |
Provision Written Back | - | - | - | - |
Foreign Exchange Gains | ₹13 Cr | ₹8.01 Cr | ₹5.16 Cr | ₹5.16 Cr |
Others | ₹0.07 Cr | - | - | - |
Operating Profit | ₹62 Cr | ₹46 Cr | ₹17 Cr | ₹17 Cr |
Interest | ₹11 Cr | ₹5.23 Cr | ₹6.61 Cr | ₹6.61 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹6.49 Cr | ₹2.65 Cr | ₹6.18 Cr | ₹6.18 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹4.04 Cr | ₹2.59 Cr | ₹0.43 Cr | ₹0.43 Cr |
Other Interest | - | - | - | - |
PBDT | ₹52 Cr | ₹40 Cr | ₹11 Cr | ₹11 Cr |
Depreciation | ₹1.33 Cr | ₹1.05 Cr | ₹1.15 Cr | ₹1.15 Cr |
Profit Before Taxation & Exceptional Items | ₹51 Cr | ₹39 Cr | ₹9.74 Cr | ₹9.74 Cr |
Exceptional Income / Expenses | - | ₹-0.21 Cr | - | - |
Profit Before Tax | ₹51 Cr | ₹39 Cr | ₹9.74 Cr | ₹9.74 Cr |
Provision for Tax | ₹12 Cr | ₹9.24 Cr | ₹2.12 Cr | ₹2.12 Cr |
Current Income Tax | ₹12 Cr | ₹8.75 Cr | ₹2.25 Cr | ₹2.25 Cr |
Deferred Tax | ₹-2.19 Cr | ₹0.58 Cr | ₹-0.13 Cr | ₹-0.13 Cr |
Other taxes | ₹1.59 Cr | ₹-0.09 Cr | - | - |
Profit After Tax | ₹39 Cr | ₹30 Cr | ₹7.62 Cr | ₹7.62 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹39 Cr | ₹30 Cr | ₹7.62 Cr | ₹7.62 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹37 Cr | ₹7.62 Cr | ₹0.00 Cr | ₹0.00 Cr |
Appropriations | ₹76 Cr | ₹37 Cr | ₹7.62 Cr | ₹7.62 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | - | ₹0.02 Cr | - | - |
Equity Dividend % | - | ₹1.00 | - | - |
Earnings Per Share | ₹4.67 | ₹3.63 | ₹1.11 | ₹1.11 |
Adjusted EPS | ₹4.67 | ₹3.63 | ₹1.11 | ₹1.11 |
Compare Income Statement of peers of BALU FORGE INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BALU FORGE INDUSTRIES | ₹8,289.2 Cr | -7% | 3.2% | 226.7% | Stock Analytics | |
BHARAT ELECTRONICS | ₹215,894.0 Cr | -3.7% | NA | 75.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹84,196.3 Cr | -0.3% | -0.9% | 39.8% | Stock Analytics | |
THERMAX | ₹53,373.1 Cr | -6.4% | -0% | 52.4% | Stock Analytics | |
TRIVENI TURBINE | ₹23,465.7 Cr | -10.7% | -3.5% | 83.2% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,859.0 Cr | -6.6% | -9.1% | 59.5% | Stock Analytics |
BALU FORGE INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BALU FORGE INDUSTRIES | -7% |
3.2% |
226.7% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses