Home > Income Statement > BEARDSELL

BEARDSELL
Income Statement

BEARDSELL is part of below Screeners ↓
Best Quarterly Growth Small Cap Stocks
COMMUNITY POLL
for BEARDSELL
Please provide your vote to see the results

BEARDSELL Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2022Mar2021Mar2020
INCOME :
Gross Sales ₹245 Cr₹232 Cr₹186 Cr₹132 Cr₹161 Cr
     Sales ₹207 Cr₹211 Cr₹165 Cr₹118 Cr₹144 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹37 Cr₹20 Cr₹20 Cr₹14 Cr₹16 Cr
     Revenue from property development -----
     Other Operational Income ₹1.06 Cr₹0.68 Cr₹0.85 Cr₹0.54 Cr₹0.42 Cr
Less: Excise Duty -----
Net Sales ₹245 Cr₹232 Cr₹186 Cr₹132 Cr₹161 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.21 Cr₹0.34 Cr₹-2.77 Cr₹0.18 Cr₹-1.38 Cr
Raw Material Consumed ₹165 Cr₹159 Cr₹133 Cr₹72 Cr₹101 Cr
     Opening Raw Materials ₹15 Cr₹11 Cr₹7.46 Cr₹5.48 Cr₹5.18 Cr
     Purchases Raw Materials ₹149 Cr₹144 Cr₹115 Cr₹64 Cr₹89 Cr
     Closing Raw Materials ₹15 Cr₹15 Cr₹7.63 Cr₹7.46 Cr₹5.48 Cr
     Other Direct Purchases / Brought in cost ₹16 Cr₹18 Cr₹18 Cr₹10 Cr₹12 Cr
     Other raw material cost -----
Power & Fuel Cost ₹11 Cr₹11 Cr₹9.61 Cr₹6.88 Cr₹8.32 Cr
     Electricity & Power ₹11 Cr₹11 Cr₹9.61 Cr₹6.88 Cr₹8.32 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹20 Cr₹19 Cr₹15 Cr₹15 Cr₹18 Cr
     Salaries, Wages & Bonus ₹17 Cr₹16 Cr₹13 Cr₹12 Cr₹14 Cr
     Contributions to EPF & Pension Funds ₹2.03 Cr₹1.64 Cr₹1.43 Cr₹0.96 Cr₹1.71 Cr
     Workmen and Staff Welfare Expenses ₹0.94 Cr₹0.97 Cr₹0.79 Cr₹1.05 Cr₹1.33 Cr
     Other Employees Cost ₹0.27 Cr₹0.21 Cr₹0.25 Cr₹0.22 Cr₹0.31 Cr
Other Manufacturing Expenses ₹11 Cr₹11 Cr₹9.27 Cr₹19 Cr₹2.82 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹7.12 Cr₹7.21 Cr₹6.45 Cr₹5.11 Cr-
     Repairs and Maintenance ₹1.49 Cr₹1.15 Cr₹0.94 Cr₹0.55 Cr₹0.82 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹2.61 Cr₹2.17 Cr₹1.89 Cr₹13 Cr₹2.00 Cr
General and Administration Expenses ₹6.06 Cr₹4.75 Cr₹4.30 Cr₹3.55 Cr₹11 Cr
     Rent , Rates & Taxes ₹1.72 Cr₹0.94 Cr₹0.86 Cr₹0.59 Cr₹0.64 Cr
     Insurance ₹1.14 Cr₹0.97 Cr₹0.89 Cr₹1.03 Cr₹0.89 Cr
     Printing and stationery ₹0.03 Cr₹0.03 Cr₹0.03 Cr₹0.03 Cr₹0.02 Cr
     Professional and legal fees ₹1.30 Cr₹1.35 Cr₹1.10 Cr₹0.87 Cr₹0.85 Cr
     Traveling and conveyance ₹1.09 Cr₹1.07 Cr₹0.82 Cr₹0.47 Cr₹1.13 Cr
     Other Administration ₹0.78 Cr₹0.40 Cr₹0.60 Cr₹0.56 Cr₹7.01 Cr
Selling and Distribution Expenses ₹4.83 Cr₹4.85 Cr₹2.81 Cr₹2.30 Cr₹3.27 Cr
     Advertisement & Sales Promotion ₹0.09 Cr₹0.18 Cr₹0.09 Cr₹0.05 Cr₹0.11 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹4.70 Cr₹4.67 Cr₹2.73 Cr₹2.25 Cr₹3.16 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.05 Cr₹0.00 Cr---
Miscellaneous Expenses ₹6.15 Cr₹3.82 Cr₹1.36 Cr₹3.00 Cr₹5.90 Cr
     Bad debts /advances written off ----₹0.08 Cr
     Provision for doubtful debts ₹2.40 Cr₹1.15 Cr₹0.48 Cr₹1.79 Cr₹4.74 Cr
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹3.76 Cr₹2.67 Cr₹0.88 Cr₹1.21 Cr₹1.08 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹224 Cr₹214 Cr₹173 Cr₹121 Cr₹148 Cr
Operating Profit (Excl OI) ₹21 Cr₹18 Cr₹13 Cr₹11 Cr₹12 Cr
Other Income ₹3.62 Cr₹3.96 Cr₹2.48 Cr₹0.90 Cr₹0.98 Cr
     Interest Received ₹0.23 Cr₹0.20 Cr₹0.26 Cr₹0.18 Cr₹0.40 Cr
     Dividend Received ₹0.00 Cr₹0.00 Cr--₹0.00 Cr
     Profit on sale of Fixed Assets ₹0.16 Cr₹0.05 Cr₹-0.20 Cr₹0.05 Cr₹0.05 Cr
     Profits on sale of Investments -----
     Provision Written Back ₹0.20 Cr₹0.03 Cr₹1.00 Cr₹0.04 Cr₹0.13 Cr
     Foreign Exchange Gains ₹0.06 Cr₹0.00 Cr₹0.10 Cr₹0.12 Cr₹0.05 Cr
     Others ₹2.96 Cr₹3.68 Cr₹1.32 Cr₹0.51 Cr₹0.35 Cr
Operating Profit ₹25 Cr₹22 Cr₹15 Cr₹12 Cr₹13 Cr
Interest ₹5.04 Cr₹4.56 Cr₹4.86 Cr₹5.34 Cr₹6.58 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹2.78 Cr₹2.20 Cr₹2.53 Cr₹3.22 Cr₹3.63 Cr
     Intereston Fixed deposits ₹0.40 Cr₹0.83 Cr₹1.23 Cr₹1.19 Cr₹1.39 Cr
     Bank Charges etc ₹0.77 Cr₹0.84 Cr₹0.59 Cr₹0.60 Cr₹0.79 Cr
     Other Interest ₹1.09 Cr₹0.69 Cr₹0.51 Cr₹0.33 Cr₹0.78 Cr
PBDT ₹20 Cr₹18 Cr₹10 Cr₹6.80 Cr₹6.83 Cr
Depreciation ₹7.23 Cr₹6.23 Cr₹6.36 Cr₹6.47 Cr₹6.25 Cr
Profit Before Taxation & Exceptional Items ₹12 Cr₹11 Cr₹3.91 Cr₹0.33 Cr₹0.58 Cr
Exceptional Income / Expenses ----₹0.69 Cr
Profit Before Tax ₹12 Cr₹11 Cr₹3.91 Cr₹0.33 Cr₹1.27 Cr
Provision for Tax ₹4.15 Cr₹2.87 Cr₹1.10 Cr₹0.74 Cr₹0.45 Cr
     Current Income Tax ₹3.80 Cr₹2.88 Cr₹1.58 Cr₹1.31 Cr₹2.00 Cr
     Deferred Tax ₹0.35 Cr₹-0.01 Cr₹-0.15 Cr₹-0.90 Cr₹-1.55 Cr
     Other taxes --₹-0.33 Cr₹0.33 Cr-
Profit After Tax ₹8.23 Cr₹8.49 Cr₹2.81 Cr₹-0.40 Cr₹0.82 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹8.23 Cr₹8.49 Cr₹2.81 Cr₹-0.40 Cr₹0.82 Cr
Adjustments to PAT -----
Profit Balance B/F ₹34 Cr₹26 Cr₹23 Cr₹24 Cr₹24 Cr
Appropriations ₹42 Cr₹35 Cr₹26 Cr₹24 Cr₹25 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.74 Cr₹0.38 Cr₹0.20 Cr₹0.43 Cr₹0.85 Cr
Equity Dividend % ₹5.00₹5.00₹5.00₹5.00₹5.00
Earnings Per Share ₹2.09₹2.27₹0.75₹-0.14₹0.29
Adjusted EPS ₹2.09₹2.27₹0.75₹-0.13₹0.27

Compare Income Statement of peers of BEARDSELL

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
BEARDSELL ₹146.3 Cr -3.8% -5.5% 35.4% Stock Analytics
PIDILITE INDUSTRIES ₹151,358.0 Cr -6.8% 1.3% 12.9% Stock Analytics
SOLAR INDUSTRIES INDIA ₹88,732.7 Cr -6.9% -1.6% 49.2% Stock Analytics
SRF ₹67,490.0 Cr -1.3% 6.3% -6.2% Stock Analytics
GUJARAT FLUOROCHEMICALS ₹47,464.0 Cr -1.3% 12.7% 28.7% Stock Analytics
DEEPAK NITRITE ₹35,407.6 Cr -3.5% -0.9% 14.2% Stock Analytics


BEARDSELL Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
BEARDSELL

-3.8%

-5.5%

35.4%

SENSEX

-5%

0.6%

9.2%


You may also like the below Video Courses