BEML
|
BEML Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,899 Cr | ₹4,337 Cr | ₹3,597 Cr | ₹3,025 Cr | ₹3,474 Cr |
Sales | ₹3,664 Cr | ₹3,942 Cr | ₹3,371 Cr | ₹2,830 Cr | ₹3,278 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹136 Cr | ₹156 Cr | ₹154 Cr | ₹168 Cr | ₹169 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹99 Cr | ₹240 Cr | ₹72 Cr | ₹27 Cr | ₹27 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,899 Cr | ₹4,337 Cr | ₹3,597 Cr | ₹3,025 Cr | ₹3,474 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹38 Cr | ₹151 Cr | ₹0.88 Cr | ₹-291 Cr | ₹17 Cr |
Raw Material Consumed | ₹2,099 Cr | ₹2,269 Cr | ₹2,037 Cr | ₹1,882 Cr | ₹1,951 Cr |
Opening Raw Materials | ₹756 Cr | ₹480 Cr | ₹531 Cr | ₹528 Cr | ₹538 Cr |
Purchases Raw Materials | ₹2,085 Cr | ₹2,545 Cr | ₹1,986 Cr | ₹1,884 Cr | ₹1,940 Cr |
Closing Raw Materials | ₹742 Cr | ₹756 Cr | ₹480 Cr | ₹531 Cr | ₹528 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹36 Cr | ₹38 Cr | ₹36 Cr | ₹37 Cr | ₹38 Cr |
Electricity & Power | ₹36 Cr | ₹38 Cr | ₹36 Cr | ₹37 Cr | ₹38 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹840 Cr | ₹861 Cr | ₹852 Cr | ₹848 Cr | ₹806 Cr |
Salaries, Wages & Bonus | ₹600 Cr | ₹611 Cr | ₹638 Cr | ₹629 Cr | ₹630 Cr |
Contributions to EPF & Pension Funds | ₹75 Cr | ₹77 Cr | ₹78 Cr | ₹79 Cr | ₹57 Cr |
Workmen and Staff Welfare Expenses | ₹71 Cr | ₹68 Cr | ₹55 Cr | ₹64 Cr | ₹57 Cr |
Other Employees Cost | ₹94 Cr | ₹105 Cr | ₹81 Cr | ₹76 Cr | ₹62 Cr |
Other Manufacturing Expenses | ₹187 Cr | ₹215 Cr | ₹162 Cr | ₹175 Cr | ₹167 Cr |
Sub-contracted / Out sourced services | ₹112 Cr | ₹106 Cr | ₹101 Cr | ₹104 Cr | ₹114 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹25 Cr | ₹21 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹50 Cr | ₹88 Cr | ₹40 Cr | ₹51 Cr | ₹33 Cr |
General and Administration Expenses | ₹57 Cr | ₹42 Cr | ₹33 Cr | ₹58 Cr | ₹45 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹13 Cr | ₹3.72 Cr | ₹11 Cr | ₹9.27 Cr |
Insurance | ₹8.93 Cr | ₹8.05 Cr | ₹7.32 Cr | ₹5.23 Cr | ₹4.77 Cr |
Printing and stationery | ₹0.96 Cr | ₹0.97 Cr | ₹0.86 Cr | ₹1.09 Cr | ₹1.08 Cr |
Professional and legal fees | ₹0.36 Cr | ₹1.11 Cr | ₹2.52 Cr | ₹14 Cr | ₹1.90 Cr |
Traveling and conveyance | ₹11 Cr | ₹8.22 Cr | ₹5.82 Cr | ₹14 Cr | ₹14 Cr |
Other Administration | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
Selling and Distribution Expenses | ₹103 Cr | ₹74 Cr | ₹59 Cr | ₹85 Cr | ₹91 Cr |
Advertisement & Sales Promotion | ₹5.76 Cr | ₹3.13 Cr | ₹4.46 Cr | ₹6.24 Cr | ₹5.09 Cr |
Sales Commissions & Incentives | ₹11 Cr | ₹4.33 Cr | ₹0.67 Cr | ₹0.13 Cr | ₹0.18 Cr |
Freight and Forwarding | ₹71 Cr | ₹47 Cr | ₹37 Cr | ₹32 Cr | ₹31 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹15 Cr | ₹19 Cr | ₹17 Cr | ₹47 Cr | ₹55 Cr |
Miscellaneous Expenses | ₹165 Cr | ₹354 Cr | ₹231 Cr | ₹174 Cr | ₹147 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹3.91 Cr | ₹96 Cr | ₹102 Cr | ₹46 Cr | ₹22 Cr |
Losson disposal of fixed assets(net) | ₹1.50 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | ₹4.66 Cr | ₹3.26 Cr | - | ₹3.29 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹159 Cr | ₹253 Cr | ₹126 Cr | ₹127 Cr | ₹121 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,524 Cr | ₹4,003 Cr | ₹3,410 Cr | ₹2,966 Cr | ₹3,261 Cr |
Operating Profit (Excl OI) | ₹375 Cr | ₹334 Cr | ₹187 Cr | ₹60 Cr | ₹214 Cr |
Other Income | ₹24 Cr | ₹5.70 Cr | ₹20 Cr | ₹79 Cr | ₹55 Cr |
Interest Received | ₹0.41 Cr | ₹1.04 Cr | ₹7.60 Cr | ₹1.36 Cr | ₹1.94 Cr |
Dividend Received | - | - | - | - | ₹0.14 Cr |
Profit on sale of Fixed Assets | ₹15 Cr | ₹0.56 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹18 Cr | ₹0.12 Cr |
Foreign Exchange Gains | ₹5.77 Cr | - | - | ₹12 Cr | - |
Others | ₹2.79 Cr | ₹4.10 Cr | ₹12 Cr | ₹48 Cr | ₹52 Cr |
Operating Profit | ₹399 Cr | ₹340 Cr | ₹207 Cr | ₹139 Cr | ₹268 Cr |
Interest | ₹57 Cr | ₹74 Cr | ₹48 Cr | ₹47 Cr | ₹67 Cr |
InterestonDebenture / Bonds | ₹1.19 Cr | ₹10 Cr | ₹20 Cr | ₹28 Cr | ₹27 Cr |
Interest on Term Loan | - | ₹9.34 Cr | ₹3.60 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.65 Cr | ₹8.78 Cr | ₹8.61 Cr | ₹6.47 Cr | ₹7.47 Cr |
Other Interest | ₹48 Cr | ₹45 Cr | ₹16 Cr | ₹13 Cr | ₹33 Cr |
PBDT | ₹342 Cr | ₹266 Cr | ₹158 Cr | ₹92 Cr | ₹201 Cr |
Depreciation | ₹64 Cr | ₹66 Cr | ₹71 Cr | ₹72 Cr | ₹71 Cr |
Profit Before Taxation & Exceptional Items | ₹278 Cr | ₹200 Cr | ₹87 Cr | ₹19 Cr | ₹130 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹278 Cr | ₹200 Cr | ₹87 Cr | ₹19 Cr | ₹130 Cr |
Provision for Tax | ₹120 Cr | ₹71 Cr | ₹18 Cr | ₹-44 Cr | ₹67 Cr |
Current Income Tax | ₹70 Cr | ₹45 Cr | ₹33 Cr | - | ₹47 Cr |
Deferred Tax | ₹50 Cr | ₹36 Cr | ₹-14 Cr | ₹-44 Cr | ₹21 Cr |
Other taxes | - | ₹-9.67 Cr | - | - | - |
Profit After Tax | ₹158 Cr | ₹129 Cr | ₹69 Cr | ₹64 Cr | ₹63 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.03 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.16 Cr | ₹0.02 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹158 Cr | ₹129 Cr | ₹69 Cr | ₹64 Cr | ₹63 Cr |
Adjustments to PAT | ₹0.01 Cr | - | - | - | - |
Profit Balance B/F | ₹738 Cr | ₹545 Cr | ₹483 Cr | ₹374 Cr | ₹374 Cr |
Appropriations | ₹896 Cr | ₹674 Cr | ₹552 Cr | ₹438 Cr | ₹438 Cr |
General Reserves | ₹-25 Cr | ₹-25 Cr | ₹-25 Cr | ₹0.08 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.85 Cr |
Other Appropriation | ₹53 Cr | ₹-61 Cr | ₹12 Cr | ₹-56 Cr | ₹41 Cr |
Equity Dividend % | ₹100.00 | ₹100.00 | ₹60.00 | ₹60.00 | ₹70.00 |
Earnings Per Share | ₹37.92 | ₹30.93 | ₹16.55 | ₹15.33 | ₹15.17 |
Adjusted EPS | ₹37.92 | ₹30.93 | ₹16.55 | ₹15.33 | ₹15.17 |
Compare Income Statement of peers of BEML
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BEML | ₹18,314.2 Cr | 0.3% | 11.4% | 82.3% | Stock Analytics | |
ACTION CONSTRUCTION EQUIPMENT | ₹15,977.4 Cr | -5.7% | 3.1% | 67.9% | Stock Analytics | |
SANGHVI MOVERS | ₹2,884.3 Cr | -3.9% | -14.8% | -18.9% | Stock Analytics | |
TIL | ₹2,065.3 Cr | 1.3% | -1.2% | 163% | Stock Analytics | |
BRADY & MORRIS ENGINEERING COMPANY | ₹393.8 Cr | 0.1% | 2.3% | 204.9% | Stock Analytics |
BEML Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BEML | 0.3% |
11.4% |
82.3% |
SENSEX | 0.5% |
3.3% |
17.6% |
You may also like the below Video Courses