BERGER PAINTS INDIA
|
BERGER PAINTS INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹13,149 Cr | ₹12,420 Cr | ₹10,190 Cr | ₹8,084 Cr | ₹7,462 Cr |
Sales | ₹12,950 Cr | ₹12,229 Cr | ₹9,952 Cr | ₹7,775 Cr | ₹7,371 Cr |
Job Work/ Contract Receipts | ₹101 Cr | ₹39 Cr | ₹132 Cr | ₹228 Cr | ₹21 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹99 Cr | ₹152 Cr | ₹106 Cr | ₹81 Cr | ₹70 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹11,199 Cr | ₹10,568 Cr | ₹8,762 Cr | ₹6,818 Cr | ₹6,366 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹125 Cr | ₹-93 Cr | ₹-381 Cr | ₹-187 Cr | ₹-19 Cr |
Raw Material Consumed | ₹5,804 Cr | ₹6,066 Cr | ₹5,125 Cr | ₹3,579 Cr | ₹3,307 Cr |
Opening Raw Materials | ₹714 Cr | ₹806 Cr | ₹493 Cr | ₹360 Cr | ₹354 Cr |
Purchases Raw Materials | ₹4,868 Cr | ₹5,003 Cr | ₹4,673 Cr | ₹3,095 Cr | ₹2,796 Cr |
Closing Raw Materials | ₹702 Cr | ₹714 Cr | ₹806 Cr | ₹493 Cr | ₹360 Cr |
Other Direct Purchases / Brought in cost | ₹924 Cr | ₹971 Cr | ₹764 Cr | ₹618 Cr | ₹517 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹88 Cr | ₹83 Cr | ₹68 Cr | ₹56 Cr | ₹59 Cr |
Electricity & Power | ₹88 Cr | ₹83 Cr | ₹68 Cr | ₹56 Cr | ₹59 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹713 Cr | ₹609 Cr | ₹543 Cr | ₹485 Cr | ₹453 Cr |
Salaries, Wages & Bonus | ₹631 Cr | ₹531 Cr | ₹469 Cr | ₹417 Cr | ₹384 Cr |
Contributions to EPF & Pension Funds | ₹43 Cr | ₹37 Cr | ₹36 Cr | ₹32 Cr | ₹35 Cr |
Workmen and Staff Welfare Expenses | ₹34 Cr | ₹37 Cr | ₹33 Cr | ₹33 Cr | ₹31 Cr |
Other Employees Cost | ₹5.71 Cr | ₹4.56 Cr | ₹5.56 Cr | ₹2.90 Cr | ₹2.19 Cr |
Other Manufacturing Expenses | ₹1,594 Cr | ₹1,570 Cr | ₹1,420 Cr | ₹1,126 Cr | ₹919 Cr |
Sub-contracted / Out sourced services | ₹57 Cr | ₹30 Cr | ₹55 Cr | ₹119 Cr | ₹13 Cr |
Processing Charges | ₹42 Cr | ₹49 Cr | ₹44 Cr | ₹31 Cr | ₹22 Cr |
Repairs and Maintenance | ₹54 Cr | ₹48 Cr | ₹42 Cr | ₹32 Cr | ₹33 Cr |
Packing Material Consumed | ₹717 Cr | ₹758 Cr | ₹686 Cr | ₹476 Cr | ₹438 Cr |
Other Mfg Exp | ₹724 Cr | ₹685 Cr | ₹593 Cr | ₹468 Cr | ₹413 Cr |
General and Administration Expenses | ₹340 Cr | ₹289 Cr | ₹210 Cr | ₹166 Cr | ₹184 Cr |
Rent , Rates & Taxes | ₹30 Cr | ₹41 Cr | ₹24 Cr | ₹12 Cr | ₹15 Cr |
Insurance | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.28 Cr |
Printing and stationery | ₹54 Cr | ₹55 Cr | ₹39 Cr | ₹35 Cr | ₹33 Cr |
Professional and legal fees | ₹25 Cr | ₹14 Cr | ₹9.35 Cr | ₹7.51 Cr | ₹8.40 Cr |
Traveling and conveyance | ₹95 Cr | ₹71 Cr | ₹48 Cr | ₹34 Cr | ₹55 Cr |
Other Administration | ₹120 Cr | ₹94 Cr | ₹78 Cr | ₹67 Cr | ₹63 Cr |
Selling and Distribution Expenses | ₹527 Cr | ₹409 Cr | ₹332 Cr | ₹281 Cr | ₹312 Cr |
Advertisement & Sales Promotion | ₹445 Cr | ₹338 Cr | ₹271 Cr | ₹229 Cr | ₹262 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹81 Cr | ₹71 Cr | ₹61 Cr | ₹51 Cr | ₹50 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹147 Cr | ₹148 Cr | ₹114 Cr | ₹122 Cr | ₹91 Cr |
Bad debts /advances written off | ₹21 Cr | ₹23 Cr | ₹7.60 Cr | ₹18 Cr | ₹5.67 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹3.76 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹4.04 Cr | ₹19 Cr | ₹6.45 Cr | ₹15 Cr | ₹7.58 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹122 Cr | ₹103 Cr | ₹100 Cr | ₹90 Cr | ₹78 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9,338 Cr | ₹9,081 Cr | ₹7,431 Cr | ₹5,630 Cr | ₹5,305 Cr |
Operating Profit (Excl OI) | ₹1,861 Cr | ₹1,487 Cr | ₹1,331 Cr | ₹1,188 Cr | ₹1,061 Cr |
Other Income | ₹64 Cr | ₹52 Cr | ₹65 Cr | ₹51 Cr | ₹69 Cr |
Interest Received | ₹26 Cr | ₹16 Cr | ₹20 Cr | ₹16 Cr | ₹19 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹1.24 Cr | - | ₹6.79 Cr | ₹0.07 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹5.14 Cr | ₹3.49 Cr | ₹4.51 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹32 Cr | ₹32 Cr | ₹33 Cr | ₹35 Cr | ₹50 Cr |
Operating Profit | ₹1,925 Cr | ₹1,539 Cr | ₹1,396 Cr | ₹1,239 Cr | ₹1,130 Cr |
Interest | ₹78 Cr | ₹99 Cr | ₹51 Cr | ₹44 Cr | ₹47 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹37 Cr | ₹63 Cr | ₹23 Cr | ₹25 Cr | ₹32 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹42 Cr | ₹37 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr |
PBDT | ₹1,847 Cr | ₹1,440 Cr | ₹1,345 Cr | ₹1,195 Cr | ₹1,082 Cr |
Depreciation | ₹331 Cr | ₹264 Cr | ₹227 Cr | ₹211 Cr | ₹191 Cr |
Profit Before Taxation & Exceptional Items | ₹1,516 Cr | ₹1,176 Cr | ₹1,118 Cr | ₹984 Cr | ₹891 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹1,557 Cr | ₹1,162 Cr | ₹1,122 Cr | ₹979 Cr | ₹883 Cr |
Provision for Tax | ₹387 Cr | ₹302 Cr | ₹289 Cr | ₹259 Cr | ₹227 Cr |
Current Income Tax | ₹375 Cr | ₹299 Cr | ₹286 Cr | ₹258 Cr | ₹248 Cr |
Deferred Tax | ₹12 Cr | ₹2.91 Cr | ₹3.28 Cr | ₹1.02 Cr | ₹-21 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹1,170 Cr | ₹860 Cr | ₹833 Cr | ₹720 Cr | ₹656 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-2.08 Cr | ₹-0.98 Cr | ₹-0.13 Cr | ₹0.03 Cr | ₹1.71 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,168 Cr | ₹859 Cr | ₹833 Cr | ₹720 Cr | ₹658 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹3,978 Cr | ₹3,420 Cr | ₹2,860 Cr | ₹2,170 Cr | ₹1,944 Cr |
Appropriations | ₹5,146 Cr | ₹4,280 Cr | ₹3,693 Cr | ₹2,890 Cr | ₹2,602 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹30 Cr |
Other Appropriation | ₹311 Cr | ₹302 Cr | ₹272 Cr | ₹30 Cr | ₹217 Cr |
Equity Dividend % | ₹350.00 | ₹320.00 | ₹310.00 | ₹280.00 | ₹220.00 |
Earnings Per Share | ₹10.02 | ₹8.85 | ₹8.57 | ₹7.41 | ₹6.77 |
Adjusted EPS | ₹10.02 | ₹7.37 | ₹7.15 | ₹6.18 | ₹5.64 |
Compare Income Statement of peers of BERGER PAINTS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BERGER PAINTS INDIA | ₹54,291.3 Cr | -4.8% | -16.3% | -17.7% | Stock Analytics | |
ASIAN PAINTS | ₹233,008.0 Cr | -1.7% | -20.3% | -20.7% | Stock Analytics | |
KANSAI NEROLAC PAINTS | ₹20,662.9 Cr | -2.6% | -8.3% | -18.1% | Stock Analytics | |
AKZO NOBEL INDIA | ₹16,513.8 Cr | -0.9% | -5.6% | 47.8% | Stock Analytics | |
INDIGO PAINTS | ₹7,122.1 Cr | -0.4% | -9.7% | 1.8% | Stock Analytics | |
SHALIMAR PAINTS | ₹830.4 Cr | -2.4% | -20.5% | -41.6% | Stock Analytics |
BERGER PAINTS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BERGER PAINTS INDIA | -4.8% |
-16.3% |
-17.7% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses