BHAGERIA INDUSTRIES
|
BHAGERIA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹506 Cr | ₹605 Cr | ₹402 Cr | ₹414 Cr | ₹414 Cr |
Sales | ₹475 Cr | ₹572 Cr | ₹368 Cr | ₹378 Cr | ₹378 Cr |
Job Work/ Contract Receipts | ₹1.03 Cr | ₹1.32 Cr | ₹1.08 Cr | ₹2.07 Cr | ₹2.07 Cr |
Processing Charges / Service Income | - | - | ₹1.45 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹30 Cr | ₹32 Cr | ₹31 Cr | ₹34 Cr | ₹34 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹501 Cr | ₹601 Cr | ₹402 Cr | ₹414 Cr | ₹414 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹8.24 Cr | ₹-19 Cr | ₹7.38 Cr | ₹-5.38 Cr | ₹-5.38 Cr |
Raw Material Consumed | ₹345 Cr | ₹396 Cr | ₹212 Cr | ₹249 Cr | ₹249 Cr |
Opening Raw Materials | ₹41 Cr | ₹33 Cr | ₹25 Cr | ₹11 Cr | ₹11 Cr |
Purchases Raw Materials | ₹326 Cr | ₹342 Cr | ₹197 Cr | ₹251 Cr | ₹251 Cr |
Closing Raw Materials | ₹27 Cr | ₹41 Cr | ₹33 Cr | ₹25 Cr | ₹25 Cr |
Other Direct Purchases / Brought in cost | ₹4.19 Cr | ₹61 Cr | ₹23 Cr | ₹12 Cr | ₹12 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹28 Cr | ₹34 Cr | ₹20 Cr | ₹24 Cr | ₹24 Cr |
Electricity & Power | ₹28 Cr | ₹34 Cr | ₹20 Cr | ₹24 Cr | ₹24 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹0.37 Cr | ₹0.36 Cr | ₹0.32 Cr | ₹0.33 Cr | ₹0.33 Cr |
Workmen and Staff Welfare Expenses | ₹0.99 Cr | ₹0.87 Cr | ₹0.64 Cr | ₹0.49 Cr | ₹0.49 Cr |
Other Employees Cost | ₹0.93 Cr | ₹0.61 Cr | ₹0.58 Cr | ₹0.45 Cr | ₹0.45 Cr |
Other Manufacturing Expenses | ₹27 Cr | ₹32 Cr | ₹22 Cr | ₹17 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹10 Cr | ₹12 Cr | ₹8.65 Cr | ₹7.75 Cr | ₹7.75 Cr |
Repairs and Maintenance | ₹2.47 Cr | ₹2.79 Cr | ₹2.06 Cr | ₹1.82 Cr | ₹1.82 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹14 Cr | ₹17 Cr | ₹12 Cr | ₹7.48 Cr | ₹7.48 Cr |
General and Administration Expenses | ₹4.49 Cr | ₹5.07 Cr | ₹3.65 Cr | ₹4.38 Cr | ₹4.38 Cr |
Rent , Rates & Taxes | ₹1.05 Cr | ₹1.51 Cr | ₹1.41 Cr | ₹1.38 Cr | ₹1.38 Cr |
Insurance | ₹0.93 Cr | ₹0.88 Cr | ₹0.69 Cr | ₹0.50 Cr | ₹0.50 Cr |
Printing and stationery | ₹0.09 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.06 Cr |
Professional and legal fees | ₹1.16 Cr | ₹1.22 Cr | ₹0.70 Cr | ₹1.08 Cr | ₹1.08 Cr |
Traveling and conveyance | ₹0.66 Cr | ₹0.54 Cr | ₹0.33 Cr | ₹0.87 Cr | ₹0.87 Cr |
Other Administration | ₹0.59 Cr | ₹0.82 Cr | ₹0.45 Cr | ₹0.49 Cr | ₹0.49 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹7.99 Cr | ₹7.99 Cr |
Advertisement & Sales Promotion | ₹0.42 Cr | ₹0.27 Cr | ₹0.04 Cr | ₹0.29 Cr | ₹0.29 Cr |
Sales Commissions & Incentives | ₹0.18 Cr | ₹0.28 Cr | ₹0.15 Cr | ₹0.27 Cr | ₹0.27 Cr |
Freight and Forwarding | ₹12 Cr | ₹14 Cr | ₹9.90 Cr | ₹7.42 Cr | ₹7.42 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹4.62 Cr | ₹2.74 Cr | ₹3.47 Cr | ₹2.78 Cr | ₹2.78 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.27 Cr | ₹0.08 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.06 Cr | ₹0.06 Cr |
Other Miscellaneous Expenses | ₹4.35 Cr | ₹2.66 Cr | ₹3.47 Cr | ₹2.72 Cr | ₹2.72 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹449 Cr | ₹485 Cr | ₹298 Cr | ₹316 Cr | ₹316 Cr |
Operating Profit (Excl OI) | ₹52 Cr | ₹116 Cr | ₹104 Cr | ₹98 Cr | ₹98 Cr |
Other Income | ₹5.94 Cr | ₹9.28 Cr | ₹4.47 Cr | ₹5.66 Cr | ₹5.66 Cr |
Interest Received | ₹2.74 Cr | ₹2.64 Cr | ₹2.48 Cr | ₹3.38 Cr | ₹3.38 Cr |
Dividend Received | ₹0.06 Cr | ₹0.30 Cr | - | - | - |
Profit on sale of Fixed Assets | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr |
Profits on sale of Investments | ₹2.36 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.16 Cr | ₹0.16 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹1.49 Cr | ₹1.11 Cr | ₹1.80 Cr | ₹1.80 Cr |
Others | ₹0.76 Cr | ₹4.85 Cr | ₹0.79 Cr | ₹0.31 Cr | ₹0.31 Cr |
Operating Profit | ₹58 Cr | ₹126 Cr | ₹108 Cr | ₹103 Cr | ₹103 Cr |
Interest | ₹3.52 Cr | ₹1.84 Cr | ₹1.06 Cr | ₹1.68 Cr | ₹1.68 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.99 Cr | ₹1.52 Cr | ₹0.82 Cr | ₹1.28 Cr | ₹1.28 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.16 Cr | ₹0.32 Cr | ₹0.24 Cr | ₹0.40 Cr | ₹0.40 Cr |
Other Interest | ₹0.37 Cr | - | - | - | - |
PBDT | ₹55 Cr | ₹124 Cr | ₹107 Cr | ₹102 Cr | ₹102 Cr |
Depreciation | ₹34 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr | ₹23 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹95 Cr | ₹81 Cr | ₹79 Cr | ₹79 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹20 Cr | ₹95 Cr | ₹81 Cr | ₹79 Cr | ₹79 Cr |
Provision for Tax | ₹5.66 Cr | ₹25 Cr | ₹18 Cr | ₹13 Cr | ₹13 Cr |
Current Income Tax | ₹8.30 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr |
Deferred Tax | ₹-2.65 Cr | ₹-2.45 Cr | ₹-6.02 Cr | ₹-7.07 Cr | ₹-7.07 Cr |
Other taxes | ₹0.00 Cr | ₹0.15 Cr | - | - | - |
Profit After Tax | ₹15 Cr | ₹71 Cr | ₹63 Cr | ₹66 Cr | ₹66 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.04 Cr | ₹-0.02 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹15 Cr | ₹71 Cr | ₹63 Cr | ₹66 Cr | ₹66 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹340 Cr | ₹285 Cr | ₹235 Cr | ₹175 Cr | ₹175 Cr |
Appropriations | ₹355 Cr | ₹355 Cr | ₹298 Cr | ₹241 Cr | ₹241 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹6.04 Cr | ₹6.04 Cr |
Equity Dividend % | ₹20.00 | ₹80.00 | ₹70.00 | ₹60.00 | ₹60.00 |
Earnings Per Share | ₹3.38 | ₹16.17 | ₹14.36 | ₹15.08 | ₹15.08 |
Adjusted EPS | ₹3.38 | ₹16.17 | ₹14.36 | ₹15.08 | ₹15.08 |
Compare Income Statement of peers of BHAGERIA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHAGERIA INDUSTRIES | ₹891.8 Cr | 3.7% | -1.1% | 20.5% | Stock Analytics | |
SUDARSHAN CHEMICAL INDUSTRIES | ₹7,871.1 Cr | 0.6% | 1.9% | 107.5% | Stock Analytics | |
KIRI INDUSTRIES | ₹3,459.0 Cr | 2.6% | 0.5% | 58.9% | Stock Analytics | |
VIDHI SPECIALTY FOOD INGREDIENTS | ₹2,722.5 Cr | -0.6% | 14.8% | 28.3% | Stock Analytics | |
SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,057.6 Cr | 0.4% | -4.8% | 47.5% | Stock Analytics | |
BODAL CHEMICALS | ₹878.6 Cr | 2.5% | -7.3% | -16.3% | Stock Analytics |
BHAGERIA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHAGERIA INDUSTRIES | 3.7% |
-1.1% |
20.5% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses