BAYER CROPSCIENCE
|
BAYER CROPSCIENCE Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,134 Cr | ₹5,900 Cr | ₹5,451 Cr | ₹4,834 Cr | ₹4,108 Cr |
Sales | ₹5,923 Cr | ₹5,705 Cr | ₹5,294 Cr | ₹4,715 Cr | ₹4,018 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.60 Cr | ₹1.60 Cr | ₹1.90 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹210 Cr | ₹193 Cr | ₹156 Cr | ₹119 Cr | ₹90 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,103 Cr | ₹5,140 Cr | ₹4,734 Cr | ₹4,261 Cr | ₹3,609 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹54 Cr | ₹-3.10 Cr | ₹-144 Cr | ₹-178 Cr | ₹59 Cr |
Raw Material Consumed | ₹2,726 Cr | ₹2,696 Cr | ₹2,680 Cr | ₹2,499 Cr | ₹1,763 Cr |
Opening Raw Materials | ₹917 Cr | ₹631 Cr | ₹605 Cr | ₹448 Cr | ₹581 Cr |
Purchases Raw Materials | ₹2,392 Cr | ₹2,705 Cr | ₹2,477 Cr | ₹2,516 Cr | ₹1,530 Cr |
Closing Raw Materials | ₹723 Cr | ₹917 Cr | ₹631 Cr | ₹605 Cr | ₹448 Cr |
Other Direct Purchases / Brought in cost | ₹139 Cr | ₹277 Cr | ₹230 Cr | ₹140 Cr | ₹99 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr |
Electricity & Power | ₹15 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹435 Cr | ₹534 Cr | ₹463 Cr | ₹362 Cr | ₹362 Cr |
Salaries, Wages & Bonus | ₹379 Cr | ₹477 Cr | ₹413 Cr | ₹324 Cr | ₹323 Cr |
Contributions to EPF & Pension Funds | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹18 Cr | ₹16 Cr |
Workmen and Staff Welfare Expenses | ₹23 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr | ₹16 Cr |
Other Employees Cost | ₹7.80 Cr | ₹7.60 Cr | ₹7.80 Cr | ₹6.80 Cr | ₹6.90 Cr |
Other Manufacturing Expenses | ₹271 Cr | ₹266 Cr | ₹262 Cr | ₹255 Cr | ₹190 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹94 Cr | ₹93 Cr | ₹101 Cr | ₹96 Cr | ₹68 Cr |
Repairs and Maintenance | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹16 Cr | ₹17 Cr |
Packing Material Consumed | ₹132 Cr | ₹123 Cr | ₹128 Cr | ₹125 Cr | ₹88 Cr |
Other Mfg Exp | ₹32 Cr | ₹36 Cr | ₹20 Cr | ₹19 Cr | ₹17 Cr |
General and Administration Expenses | ₹219 Cr | ₹210 Cr | ₹149 Cr | ₹143 Cr | ₹175 Cr |
Rent , Rates & Taxes | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹20 Cr |
Insurance | ₹3.70 Cr | ₹4.40 Cr | ₹5.00 Cr | ₹3.30 Cr | ₹3.40 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹139 Cr | ₹120 Cr | ₹92 Cr | ₹101 Cr | ₹100 Cr |
Traveling and conveyance | ₹52 Cr | ₹63 Cr | ₹28 Cr | ₹16 Cr | ₹43 Cr |
Other Administration | ₹5.40 Cr | ₹6.00 Cr | ₹6.80 Cr | ₹9.00 Cr | ₹8.60 Cr |
Selling and Distribution Expenses | ₹342 Cr | ₹434 Cr | ₹437 Cr | ₹304 Cr | ₹287 Cr |
Advertisement & Sales Promotion | ₹241 Cr | ₹315 Cr | ₹308 Cr | ₹199 Cr | ₹198 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹100 Cr | ₹118 Cr | ₹129 Cr | ₹105 Cr | ₹89 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹91 Cr | ₹72 Cr | ₹67 Cr | ₹54 Cr | ₹35 Cr |
Bad debts /advances written off | ₹3.80 Cr | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr | ₹0.70 Cr |
Provision for doubtful debts | ₹10 Cr | ₹5.00 Cr | ₹11 Cr | ₹4.60 Cr | ₹3.90 Cr |
Losson disposal of fixed assets(net) | ₹2.40 Cr | - | ₹0.60 Cr | - | ₹1.20 Cr |
Losson foreign exchange fluctuations | ₹0.20 Cr | ₹2.20 Cr | ₹0.20 Cr | ₹1.50 Cr | ₹1.10 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹75 Cr | ₹56 Cr | ₹50 Cr | ₹46 Cr | ₹28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,152 Cr | ₹4,225 Cr | ₹3,929 Cr | ₹3,452 Cr | ₹2,884 Cr |
Operating Profit (Excl OI) | ₹951 Cr | ₹915 Cr | ₹806 Cr | ₹810 Cr | ₹726 Cr |
Other Income | ₹84 Cr | ₹73 Cr | ₹60 Cr | ₹66 Cr | ₹67 Cr |
Interest Received | ₹48 Cr | ₹34 Cr | ₹25 Cr | ₹31 Cr | ₹25 Cr |
Dividend Received | - | - | - | ₹0.10 Cr | ₹11 Cr |
Profit on sale of Fixed Assets | - | ₹0.50 Cr | - | ₹6.40 Cr | ₹7.90 Cr |
Profits on sale of Investments | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹8.80 Cr | ₹0.60 Cr |
Provision Written Back | ₹3.20 Cr | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr | ₹0.70 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹18 Cr | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹22 Cr |
Operating Profit | ₹1,035 Cr | ₹988 Cr | ₹866 Cr | ₹876 Cr | ₹792 Cr |
Interest | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
PBDT | ₹1,015 Cr | ₹966 Cr | ₹853 Cr | ₹863 Cr | ₹779 Cr |
Depreciation | ₹74 Cr | ₹80 Cr | ₹65 Cr | ₹74 Cr | ₹65 Cr |
Profit Before Taxation & Exceptional Items | ₹941 Cr | ₹886 Cr | ₹788 Cr | ₹789 Cr | ₹713 Cr |
Exceptional Income / Expenses | - | ₹104 Cr | ₹59 Cr | ₹5.10 Cr | ₹-130 Cr |
Profit Before Tax | ₹941 Cr | ₹990 Cr | ₹847 Cr | ₹795 Cr | ₹583 Cr |
Provision for Tax | ₹201 Cr | ₹232 Cr | ₹202 Cr | ₹301 Cr | ₹109 Cr |
Current Income Tax | ₹198 Cr | ₹221 Cr | ₹193 Cr | ₹167 Cr | ₹126 Cr |
Deferred Tax | ₹2.50 Cr | ₹11 Cr | ₹9.60 Cr | ₹7.50 Cr | ₹-16 Cr |
Other taxes | ₹0.70 Cr | ₹-0.10 Cr | ₹-1.00 Cr | ₹127 Cr | ₹-1.60 Cr |
Profit After Tax | ₹741 Cr | ₹758 Cr | ₹645 Cr | ₹493 Cr | ₹475 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,170 Cr | ₹2,047 Cr | ₹2,122 Cr | ₹2,190 Cr | ₹1,890 Cr |
Appropriations | ₹2,910 Cr | ₹2,805 Cr | ₹2,767 Cr | ₹2,683 Cr | ₹2,364 Cr |
General Reserves | - | ₹65 Cr | ₹50 Cr | ₹46 Cr | ₹33 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹131 Cr | ₹121 Cr | ₹110 Cr | ₹111 Cr | ₹141 Cr |
Equity Dividend % | ₹1,400.00 | ₹1,300.00 | ₹1,500.00 | ₹1,150.00 | ₹250.00 |
Earnings Per Share | ₹164.92 | ₹168.86 | ₹143.72 | ₹109.82 | ₹105.68 |
Adjusted EPS | ₹164.92 | ₹168.86 | ₹143.72 | ₹109.82 | ₹105.68 |
Compare Income Statement of peers of BAYER CROPSCIENCE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BAYER CROPSCIENCE | ₹25,554.4 Cr | -1.7% | -12.2% | 7.4% | Stock Analytics | |
PI INDUSTRIES | ₹61,681.8 Cr | -1.5% | -7.8% | 7.5% | Stock Analytics | |
UPL | ₹46,068.1 Cr | -0.1% | 6.3% | 2% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹27,510.4 Cr | -1% | -0.5% | 37.3% | Stock Analytics | |
BASF INDIA | ₹26,004.9 Cr | 4.2% | -17.6% | 98.8% | Stock Analytics | |
RALLIS INDIA | ₹6,487.5 Cr | 2.8% | 4.1% | 45.2% | Stock Analytics |
BAYER CROPSCIENCE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BAYER CROPSCIENCE | -1.7% |
-12.2% |
7.4% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses