BANSWARA SYNTEX
|
BANSWARA SYNTEX Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,500 Cr | ₹1,192 Cr | ₹788 Cr | ₹1,290 Cr | ₹1,353 Cr |
Sales | ₹1,472 Cr | ₹1,143 Cr | ₹759 Cr | ₹1,252 Cr | ₹1,305 Cr |
Job Work/ Contract Receipts | ₹7.29 Cr | ₹31 Cr | ₹19 Cr | ₹19 Cr | ₹25 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹21 Cr | ₹18 Cr | ₹9.32 Cr | ₹20 Cr | ₹23 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,499 Cr | ₹1,190 Cr | ₹787 Cr | ₹1,289 Cr | ₹1,351 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-39 Cr | ₹-37 Cr | ₹12 Cr | ₹31 Cr | ₹10 Cr |
Raw Material Consumed | ₹628 Cr | ₹516 Cr | ₹334 Cr | ₹528 Cr | ₹612 Cr |
Opening Raw Materials | ₹96 Cr | ₹61 Cr | ₹83 Cr | ₹104 Cr | ₹110 Cr |
Purchases Raw Materials | ₹632 Cr | ₹550 Cr | ₹251 Cr | ₹507 Cr | ₹606 Cr |
Closing Raw Materials | ₹100 Cr | ₹96 Cr | ₹61 Cr | ₹83 Cr | ₹104 Cr |
Other Direct Purchases / Brought in cost | - | - | ₹61 Cr | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹194 Cr | ₹161 Cr | ₹74 Cr | ₹120 Cr | ₹131 Cr |
Electricity & Power | ₹48 Cr | ₹40 Cr | ₹16 Cr | ₹7.11 Cr | ₹8.18 Cr |
Oil, Fuel & Natural gas | ₹144 Cr | ₹120 Cr | ₹58 Cr | ₹112 Cr | ₹123 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.39 Cr | ₹1.25 Cr | ₹0.67 Cr | ₹0.16 Cr | ₹0.32 Cr |
Employee Cost | ₹286 Cr | ₹219 Cr | ₹153 Cr | ₹242 Cr | ₹237 Cr |
Salaries, Wages & Bonus | ₹260 Cr | ₹200 Cr | ₹139 Cr | ₹219 Cr | ₹214 Cr |
Contributions to EPF & Pension Funds | ₹21 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr | ₹17 Cr |
Workmen and Staff Welfare Expenses | ₹5.78 Cr | ₹2.90 Cr | ₹2.91 Cr | ₹5.30 Cr | ₹6.04 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹147 Cr | ₹132 Cr | ₹82 Cr | ₹147 Cr | ₹165 Cr |
Sub-contracted / Out sourced services | ₹1.25 Cr | ₹1.14 Cr | ₹0.68 Cr | ₹0.69 Cr | ₹1.42 Cr |
Processing Charges | ₹23 Cr | ₹18 Cr | ₹10 Cr | ₹29 Cr | ₹44 Cr |
Repairs and Maintenance | ₹9.92 Cr | ₹7.54 Cr | ₹5.43 Cr | ₹6.62 Cr | ₹8.07 Cr |
Packing Material Consumed | ₹27 Cr | ₹20 Cr | ₹11 Cr | ₹21 Cr | ₹22 Cr |
Other Mfg Exp | ₹85 Cr | ₹85 Cr | ₹55 Cr | ₹89 Cr | ₹89 Cr |
General and Administration Expenses | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹20 Cr | ₹19 Cr |
Rent , Rates & Taxes | ₹2.61 Cr | ₹1.38 Cr | ₹1.38 Cr | ₹1.58 Cr | ₹4.24 Cr |
Insurance | ₹4.71 Cr | ₹4.13 Cr | ₹3.88 Cr | ₹2.87 Cr | ₹1.06 Cr |
Printing and stationery | - | - | ₹0.06 Cr | ₹0.55 Cr | ₹0.97 Cr |
Professional and legal fees | ₹4.81 Cr | ₹4.32 Cr | ₹2.52 Cr | ₹4.02 Cr | ₹2.94 Cr |
Traveling and conveyance | ₹4.51 Cr | ₹1.55 Cr | ₹1.11 Cr | ₹6.42 Cr | ₹4.57 Cr |
Other Administration | ₹3.92 Cr | ₹3.21 Cr | ₹3.33 Cr | ₹4.83 Cr | ₹4.83 Cr |
Selling and Distribution Expenses | ₹55 Cr | ₹58 Cr | ₹34 Cr | ₹48 Cr | ₹51 Cr |
Advertisement & Sales Promotion | ₹1.62 Cr | ₹0.81 Cr | ₹0.70 Cr | ₹2.32 Cr | ₹1.79 Cr |
Sales Commissions & Incentives | - | - | ₹8.69 Cr | ₹13 Cr | ₹16 Cr |
Freight and Forwarding | ₹33 Cr | ₹42 Cr | ₹21 Cr | ₹27 Cr | ₹30 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹20 Cr | ₹16 Cr | ₹3.79 Cr | ₹5.30 Cr | ₹2.90 Cr |
Miscellaneous Expenses | ₹11 Cr | ₹8.71 Cr | ₹8.72 Cr | ₹10 Cr | ₹6.44 Cr |
Bad debts /advances written off | ₹0.61 Cr | ₹1.95 Cr | - | - | - |
Provision for doubtful debts | ₹0.24 Cr | - | ₹3.59 Cr | ₹0.57 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.08 Cr | - |
Other Miscellaneous Expenses | ₹10 Cr | ₹6.76 Cr | ₹5.14 Cr | ₹9.80 Cr | ₹6.44 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,302 Cr | ₹1,073 Cr | ₹711 Cr | ₹1,145 Cr | ₹1,231 Cr |
Operating Profit (Excl OI) | ₹197 Cr | ₹117 Cr | ₹76 Cr | ₹144 Cr | ₹120 Cr |
Other Income | ₹15 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹14 Cr |
Interest Received | ₹2.16 Cr | ₹1.87 Cr | ₹1.53 Cr | ₹3.03 Cr | ₹3.05 Cr |
Dividend Received | ₹0.00 Cr | - | - | - | - |
Profit on sale of Fixed Assets | ₹2.33 Cr | ₹2.69 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | ₹0.01 Cr |
Provision Written Back | ₹2.44 Cr | ₹4.36 Cr | ₹5.78 Cr | ₹1.27 Cr | ₹0.99 Cr |
Foreign Exchange Gains | ₹6.03 Cr | ₹8.73 Cr | ₹7.19 Cr | ₹6.75 Cr | ₹6.42 Cr |
Others | ₹2.22 Cr | ₹3.81 Cr | ₹1.73 Cr | ₹1.82 Cr | ₹3.10 Cr |
Operating Profit | ₹212 Cr | ₹139 Cr | ₹92 Cr | ₹157 Cr | ₹134 Cr |
Interest | ₹32 Cr | ₹25 Cr | ₹33 Cr | ₹49 Cr | ₹56 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹13 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹5.71 Cr | ₹4.92 Cr | ₹5.03 Cr | ₹8.63 Cr | ₹11 Cr |
Other Interest | ₹15 Cr | ₹7.28 Cr | ₹28 Cr | ₹40 Cr | ₹45 Cr |
PBDT | ₹180 Cr | ₹114 Cr | ₹60 Cr | ₹108 Cr | ₹77 Cr |
Depreciation | ₹41 Cr | ₹42 Cr | ₹46 Cr | ₹51 Cr | ₹55 Cr |
Profit Before Taxation & Exceptional Items | ₹139 Cr | ₹72 Cr | ₹13 Cr | ₹57 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | ₹3.29 Cr | ₹0.45 Cr | ₹-2.99 Cr |
Profit Before Tax | ₹141 Cr | ₹71 Cr | ₹16 Cr | ₹58 Cr | ₹20 Cr |
Provision for Tax | ₹29 Cr | ₹25 Cr | ₹2.53 Cr | ₹4.18 Cr | ₹-4.66 Cr |
Current Income Tax | ₹37 Cr | ₹29 Cr | ₹4.50 Cr | ₹11 Cr | ₹4.00 Cr |
Deferred Tax | ₹-8.55 Cr | ₹-3.26 Cr | ₹-1.96 Cr | ₹-6.43 Cr | ₹-8.29 Cr |
Other taxes | ₹-0.01 Cr | ₹0.00 Cr | ₹-0.01 Cr | ₹0.07 Cr | ₹-0.37 Cr |
Profit After Tax | ₹113 Cr | ₹46 Cr | ₹14 Cr | ₹53 Cr | ₹24 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | ₹0.70 Cr | ₹-0.11 Cr | ₹0.18 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹113 Cr | ₹46 Cr | ₹15 Cr | ₹53 Cr | ₹24 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹159 Cr | ₹117 Cr | ₹111 Cr | ₹74 Cr | ₹58 Cr |
Appropriations | ₹271 Cr | ₹163 Cr | ₹126 Cr | ₹127 Cr | ₹83 Cr |
General Reserves | - | - | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹0.53 Cr | - |
Other Appropriation | ₹2.49 Cr | ₹3.96 Cr | ₹-1.58 Cr | ₹2.87 Cr | ₹-1.06 Cr |
Equity Dividend % | ₹60.00 | ₹25.00 | ₹15.00 | ₹15.00 | ₹10.00 |
Earnings Per Share | ₹32.93 | ₹26.65 | ₹8.48 | ₹31.13 | ₹14.23 |
Adjusted EPS | ₹32.93 | ₹13.33 | ₹4.24 | ₹15.57 | ₹7.11 |
Compare Income Statement of peers of BANSWARA SYNTEX
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BANSWARA SYNTEX | ₹447.7 Cr | -4.1% | -0.8% | -11.7% | Stock Analytics | |
GANESHA ECOSPHERE | ₹5,671.5 Cr | -4.4% | 2% | 145.7% | Stock Analytics | |
INDO RAMA SYNTHETICS (INDIA) | ₹1,022.3 Cr | 0.3% | -3.1% | -32% | Stock Analytics | |
SARLA PERFORMANCE FIBERS | ₹729.6 Cr | 3.4% | 6.2% | 73.4% | Stock Analytics | |
VARDHMAN ACRYLICS | ₹420.1 Cr | -0.3% | -5.1% | -4.7% | Stock Analytics | |
PASUPATI ACRYLON | ₹352.0 Cr | -4.3% | -13% | 9.2% | Stock Analytics |
BANSWARA SYNTEX Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BANSWARA SYNTEX | -4.1% |
-0.8% |
-11.7% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses