BCL INDUSTRIES
|
BCL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,820 Cr | ₹1,993 Cr | ₹1,431 Cr | ₹918 Cr | ₹896 Cr |
Sales | ₹1,792 Cr | ₹1,955 Cr | ₹1,408 Cr | ₹891 Cr | ₹894 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.66 Cr | ₹1.66 Cr | ₹1.32 Cr | ₹1.71 Cr | ₹2.18 Cr |
Revenue from property development | ₹8.57 Cr | ₹6.98 Cr | ₹21 Cr | ₹25 Cr | - |
Other Operational Income | ₹18 Cr | ₹30 Cr | ₹1.12 Cr | ₹0.70 Cr | ₹0.46 Cr |
Less: Excise Duty | ₹1.59 Cr | - | - | - | - |
Net Sales | ₹1,818 Cr | ₹1,993 Cr | ₹1,431 Cr | ₹918 Cr | ₹896 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-78 Cr | ₹3.34 Cr | ₹93 Cr | ₹-12 Cr | ₹-2.26 Cr |
Raw Material Consumed | ₹1,486 Cr | ₹1,658 Cr | ₹1,130 Cr | ₹754 Cr | ₹712 Cr |
Opening Raw Materials | ₹65 Cr | ₹101 Cr | ₹107 Cr | ₹52 Cr | ₹62 Cr |
Purchases Raw Materials | ₹1,480 Cr | ₹1,621 Cr | ₹1,124 Cr | ₹809 Cr | ₹702 Cr |
Closing Raw Materials | ₹58 Cr | ₹65 Cr | ₹101 Cr | ₹107 Cr | ₹52 Cr |
Other Direct Purchases / Brought in cost | - | ₹0.45 Cr | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹143 Cr | ₹84 Cr | ₹56 Cr | ₹56 Cr | ₹47 Cr |
Electricity & Power | ₹142 Cr | ₹84 Cr | ₹55 Cr | ₹56 Cr | ₹47 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.81 Cr | ₹0.70 Cr | ₹0.65 Cr | ₹0.11 Cr | - |
Employee Cost | ₹30 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹16 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
Contributions to EPF & Pension Funds | ₹1.02 Cr | ₹0.79 Cr | ₹0.67 Cr | ₹0.63 Cr | ₹0.56 Cr |
Workmen and Staff Welfare Expenses | ₹1.35 Cr | ₹1.33 Cr | ₹0.65 Cr | ₹0.72 Cr | ₹0.58 Cr |
Other Employees Cost | ₹0.62 Cr | ₹-0.97 Cr | ₹0.42 Cr | ₹0.33 Cr | ₹0.40 Cr |
Other Manufacturing Expenses | ₹75 Cr | ₹59 Cr | ₹45 Cr | ₹38 Cr | ₹37 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹28 Cr | ₹20 Cr | ₹16 Cr | ₹11 Cr | ₹11 Cr |
Repairs and Maintenance | ₹19 Cr | ₹15 Cr | ₹10 Cr | ₹8.07 Cr | ₹3.35 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹28 Cr | ₹24 Cr | ₹19 Cr | ₹19 Cr | ₹22 Cr |
General and Administration Expenses | ₹14 Cr | ₹8.66 Cr | ₹6.81 Cr | ₹5.77 Cr | ₹6.81 Cr |
Rent , Rates & Taxes | ₹1.66 Cr | ₹0.81 Cr | ₹0.67 Cr | ₹0.33 Cr | ₹0.44 Cr |
Insurance | ₹2.79 Cr | ₹2.03 Cr | ₹1.49 Cr | ₹1.03 Cr | ₹0.91 Cr |
Printing and stationery | ₹0.41 Cr | ₹0.29 Cr | ₹0.22 Cr | ₹0.23 Cr | ₹0.28 Cr |
Professional and legal fees | ₹5.78 Cr | ₹3.19 Cr | ₹2.64 Cr | ₹2.80 Cr | ₹3.00 Cr |
Traveling and conveyance | ₹1.20 Cr | ₹0.87 Cr | ₹0.15 Cr | ₹0.39 Cr | ₹0.54 Cr |
Other Administration | ₹2.38 Cr | ₹1.48 Cr | ₹1.64 Cr | ₹1.00 Cr | ₹1.65 Cr |
Selling and Distribution Expenses | ₹23 Cr | ₹23 Cr | ₹17 Cr | ₹6.41 Cr | ₹8.44 Cr |
Advertisement & Sales Promotion | - | - | ₹0.74 Cr | ₹0.41 Cr | ₹0.70 Cr |
Sales Commissions & Incentives | ₹1.68 Cr | ₹2.06 Cr | ₹1.99 Cr | ₹1.66 Cr | ₹1.81 Cr |
Freight and Forwarding | ₹21 Cr | ₹20 Cr | ₹14 Cr | ₹4.18 Cr | ₹5.75 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹1.04 Cr | ₹1.78 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.19 Cr |
Miscellaneous Expenses | ₹1.39 Cr | ₹1.46 Cr | ₹0.78 Cr | ₹0.90 Cr | ₹0.39 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹-0.01 Cr | ₹0.43 Cr | ₹0.01 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.41 Cr | ₹1.03 Cr | ₹0.77 Cr | ₹0.90 Cr | ₹0.39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,695 Cr | ₹1,855 Cr | ₹1,363 Cr | ₹862 Cr | ₹822 Cr |
Operating Profit (Excl OI) | ₹124 Cr | ₹138 Cr | ₹69 Cr | ₹56 Cr | ₹74 Cr |
Other Income | ₹6.72 Cr | ₹8.12 Cr | ₹28 Cr | ₹7.18 Cr | ₹7.56 Cr |
Interest Received | ₹0.32 Cr | ₹0.29 Cr | ₹0.41 Cr | ₹0.48 Cr | ₹0.86 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | ₹1.30 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.13 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹6.37 Cr | ₹6.52 Cr | ₹27 Cr | ₹6.69 Cr | ₹6.56 Cr |
Operating Profit | ₹130 Cr | ₹146 Cr | ₹97 Cr | ₹63 Cr | ₹81 Cr |
Interest | ₹20 Cr | ₹18 Cr | ₹26 Cr | ₹15 Cr | ₹19 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹17 Cr | ₹22 Cr | ₹25 Cr | ₹14 Cr | ₹18 Cr |
Intereston Fixed deposits | - | ₹0.15 Cr | ₹0.20 Cr | ₹0.18 Cr | - |
Bank Charges etc | ₹0.68 Cr | ₹0.68 Cr | ₹0.02 Cr | - | ₹0.27 Cr |
Other Interest | ₹2.41 Cr | ₹-5.09 Cr | ₹0.95 Cr | ₹0.64 Cr | ₹0.50 Cr |
PBDT | ₹110 Cr | ₹128 Cr | ₹71 Cr | ₹48 Cr | ₹63 Cr |
Depreciation | ₹25 Cr | ₹15 Cr | ₹13 Cr | ₹14 Cr | ₹11 Cr |
Profit Before Taxation & Exceptional Items | ₹85 Cr | ₹113 Cr | ₹58 Cr | ₹35 Cr | ₹52 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹85 Cr | ₹113 Cr | ₹58 Cr | ₹35 Cr | ₹52 Cr |
Provision for Tax | ₹21 Cr | ₹29 Cr | ₹16 Cr | ₹9.04 Cr | ₹10 Cr |
Current Income Tax | ₹25 Cr | ₹30 Cr | ₹16 Cr | ₹5.75 Cr | ₹9.00 Cr |
Deferred Tax | ₹-3.37 Cr | ₹-1.42 Cr | ₹-0.09 Cr | ₹3.29 Cr | ₹1.48 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹64 Cr | ₹85 Cr | ₹42 Cr | ₹26 Cr | ₹41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹1.93 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.08 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹66 Cr | ₹85 Cr | ₹42 Cr | ₹26 Cr | ₹41 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹119 Cr | ₹38 Cr | ₹100 Cr | ₹76 Cr | ₹33 Cr |
Appropriations | ₹185 Cr | ₹123 Cr | ₹143 Cr | ₹102 Cr | ₹75 Cr |
General Reserves | - | - | ₹100 Cr | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.93 Cr | ₹-1.24 Cr | ₹4.87 Cr | ₹1.16 Cr | ₹-1.10 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | - | ₹12.00 |
Earnings Per Share | ₹27.45 | ₹35.13 | ₹17.47 | ₹13.54 | ₹23.72 |
Adjusted EPS | ₹2.74 | ₹3.51 | ₹1.75 | ₹1.35 | ₹2.37 |
Compare Income Statement of peers of BCL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BCL INDUSTRIES | ₹1,531.8 Cr | -2.2% | -1.6% | -24.2% | Stock Analytics | |
PATANJALI FOODS | ₹63,537.3 Cr | -4.4% | 0.1% | 12.6% | Stock Analytics | |
ADANI WILMAR | ₹37,820.6 Cr | -4.8% | -1.2% | -19% | Stock Analytics | |
GOKUL AGRO RESOURCES | ₹5,174.4 Cr | -2.9% | 18.2% | 196.5% | Stock Analytics | |
AGRO TECH FOODS | ₹2,144.4 Cr | -8.7% | 0.2% | 2.4% | Stock Analytics | |
KRITI NUTRIENTS | ₹636.1 Cr | -8% | 3.8% | 49% | Stock Analytics |
BCL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BCL INDUSTRIES | -2.2% |
-1.6% |
-24.2% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses