BHARAT DYNAMICS
|
BHARAT DYNAMICS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,489 Cr | ₹2,817 Cr | ₹1,914 Cr | ₹3,105 Cr | ₹3,069 Cr |
Sales | ₹2,354 Cr | ₹2,597 Cr | ₹1,654 Cr | ₹2,794 Cr | ₹2,677 Cr |
Job Work/ Contract Receipts | ₹77 Cr | ₹83 Cr | ₹81 Cr | ₹52 Cr | ₹49 Cr |
Processing Charges / Service Income | ₹38 Cr | ₹32 Cr | ₹73 Cr | ₹139 Cr | ₹105 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹20 Cr | ₹105 Cr | ₹106 Cr | ₹120 Cr | ₹238 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,489 Cr | ₹2,817 Cr | ₹1,914 Cr | ₹3,105 Cr | ₹3,069 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-19 Cr | ₹-84 Cr | ₹-129 Cr | ₹504 Cr | ₹-166 Cr |
Raw Material Consumed | ₹1,206 Cr | ₹1,260 Cr | ₹963 Cr | ₹983 Cr | ₹1,757 Cr |
Opening Raw Materials | ₹1,138 Cr | ₹968 Cr | ₹566 Cr | ₹869 Cr | ₹1,294 Cr |
Purchases Raw Materials | ₹1,352 Cr | ₹1,429 Cr | ₹1,365 Cr | ₹680 Cr | ₹1,333 Cr |
Closing Raw Materials | ₹1,284 Cr | ₹1,138 Cr | ₹968 Cr | ₹566 Cr | ₹869 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹25 Cr | ₹26 Cr | ₹24 Cr | ₹28 Cr | ₹27 Cr |
Electricity & Power | ₹21 Cr | ₹21 Cr | ₹19 Cr | ₹23 Cr | ₹20 Cr |
Oil, Fuel & Natural gas | ₹0.66 Cr | ₹0.72 Cr | ₹0.26 Cr | ₹0.60 Cr | ₹0.79 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹3.97 Cr | ₹4.52 Cr | ₹4.69 Cr | ₹4.59 Cr | ₹5.75 Cr |
Employee Cost | ₹532 Cr | ₹571 Cr | ₹501 Cr | ₹534 Cr | ₹534 Cr |
Salaries, Wages & Bonus | ₹440 Cr | ₹458 Cr | ₹413 Cr | ₹440 Cr | ₹449 Cr |
Contributions to EPF & Pension Funds | ₹73 Cr | ₹87 Cr | ₹64 Cr | ₹73 Cr | ₹62 Cr |
Workmen and Staff Welfare Expenses | ₹20 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr | ₹23 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹77 Cr | ₹76 Cr | ₹76 Cr | ₹119 Cr | ₹137 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr |
Repairs and Maintenance | ₹30 Cr | ₹27 Cr | ₹23 Cr | ₹26 Cr | ₹26 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹37 Cr | ₹38 Cr | ₹41 Cr | ₹83 Cr | ₹102 Cr |
General and Administration Expenses | ₹88 Cr | ₹79 Cr | ₹67 Cr | ₹74 Cr | ₹78 Cr |
Rent , Rates & Taxes | ₹1.68 Cr | ₹2.08 Cr | ₹2.21 Cr | ₹4.20 Cr | ₹5.41 Cr |
Insurance | ₹5.54 Cr | ₹6.90 Cr | ₹6.47 Cr | ₹4.16 Cr | ₹5.91 Cr |
Printing and stationery | ₹0.66 Cr | ₹0.71 Cr | ₹0.46 Cr | ₹0.91 Cr | ₹1.50 Cr |
Professional and legal fees | ₹0.21 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.08 Cr |
Traveling and conveyance | ₹14 Cr | ₹13 Cr | ₹7.24 Cr | ₹13 Cr | ₹13 Cr |
Other Administration | ₹65 Cr | ₹56 Cr | ₹50 Cr | ₹52 Cr | ₹52 Cr |
Selling and Distribution Expenses | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹21 Cr | ₹25 Cr |
Advertisement & Sales Promotion | ₹11 Cr | ₹2.83 Cr | ₹5.80 Cr | ₹8.11 Cr | ₹5.54 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | ₹9.80 Cr | ₹10 Cr | ₹8.16 Cr | ₹8.49 Cr | ₹7.66 Cr |
Other Selling Expenses | ₹4.66 Cr | ₹4.82 Cr | ₹4.02 Cr | ₹4.16 Cr | ₹12 Cr |
Miscellaneous Expenses | ₹145 Cr | ₹145 Cr | ₹49 Cr | ₹85 Cr | ₹56 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹2.71 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹145 Cr | ₹145 Cr | ₹49 Cr | ₹85 Cr | ₹54 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,080 Cr | ₹2,090 Cr | ₹1,568 Cr | ₹2,349 Cr | ₹2,449 Cr |
Operating Profit (Excl OI) | ₹409 Cr | ₹727 Cr | ₹346 Cr | ₹756 Cr | ₹620 Cr |
Other Income | ₹155 Cr | ₹111 Cr | ₹95 Cr | ₹88 Cr | ₹139 Cr |
Interest Received | ₹112 Cr | ₹64 Cr | ₹56 Cr | ₹54 Cr | ₹47 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.10 Cr | ₹-0.01 Cr | ₹0.10 Cr | ₹-0.01 Cr | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹9.60 Cr | ₹8.90 Cr | ₹0.99 Cr | ₹2.50 Cr | ₹37 Cr |
Foreign Exchange Gains | ₹-15 Cr | ₹-2.77 Cr | ₹2.68 Cr | ₹6.32 Cr | - |
Others | ₹49 Cr | ₹41 Cr | ₹35 Cr | ₹25 Cr | ₹54 Cr |
Operating Profit | ₹565 Cr | ₹839 Cr | ₹440 Cr | ₹844 Cr | ₹759 Cr |
Interest | ₹5.55 Cr | ₹4.75 Cr | ₹4.71 Cr | ₹5.46 Cr | ₹5.15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.41 Cr | ₹2.72 Cr | ₹2.19 Cr | ₹2.19 Cr | ₹2.31 Cr |
Other Interest | ₹3.15 Cr | ₹2.03 Cr | ₹2.52 Cr | ₹3.27 Cr | ₹2.84 Cr |
PBDT | ₹559 Cr | ₹834 Cr | ₹435 Cr | ₹839 Cr | ₹754 Cr |
Depreciation | ₹77 Cr | ₹90 Cr | ₹95 Cr | ₹96 Cr | ₹83 Cr |
Profit Before Taxation & Exceptional Items | ₹482 Cr | ₹743 Cr | ₹341 Cr | ₹742 Cr | ₹671 Cr |
Exceptional Income / Expenses | - | ₹-34 Cr | - | - | - |
Profit Before Tax | ₹482 Cr | ₹710 Cr | ₹341 Cr | ₹742 Cr | ₹671 Cr |
Provision for Tax | ₹130 Cr | ₹210 Cr | ₹83 Cr | ₹208 Cr | ₹249 Cr |
Current Income Tax | ₹128 Cr | ₹217 Cr | ₹72 Cr | ₹190 Cr | ₹222 Cr |
Deferred Tax | ₹1.88 Cr | ₹-6.55 Cr | ₹11 Cr | ₹18 Cr | ₹27 Cr |
Other taxes | - | - | - | - | ₹-0.42 Cr |
Profit After Tax | ₹352 Cr | ₹500 Cr | ₹258 Cr | ₹535 Cr | ₹423 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹27 Cr | ₹72 Cr | ₹192 Cr | ₹254 Cr | ₹172 Cr |
Appropriations | ₹379 Cr | ₹572 Cr | ₹450 Cr | ₹789 Cr | ₹594 Cr |
General Reserves | ₹150 Cr | ₹400 Cr | ₹250 Cr | ₹400 Cr | ₹230 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹24 Cr | ₹20 Cr |
Other Appropriation | ₹24 Cr | ₹12 Cr | ₹57 Cr | ₹59 Cr | ₹-5.58 Cr |
Equity Dividend % | ₹93.50 | ₹83.00 | ₹73.50 | ₹88.00 | ₹69.20 |
Earnings Per Share | ₹19.22 | ₹27.28 | ₹14.06 | ₹29.18 | ₹23.06 |
Adjusted EPS | ₹9.61 | ₹13.64 | ₹7.03 | ₹14.59 | ₹11.53 |
Compare Income Statement of peers of BHARAT DYNAMICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHARAT DYNAMICS | ₹34,300.9 Cr | -5.5% | -11.6% | 64.7% | Stock Analytics | |
HINDUSTAN AERONAUTICS | ₹274,910.0 Cr | 0.6% | -4.5% | 87.4% | Stock Analytics | |
DATA PATTERNS (INDIA) | ₹12,786.2 Cr | 5.4% | 0.7% | 25.9% | Stock Analytics | |
ASTRA MICROWAVE PRODUCTS | ₹7,103.3 Cr | -0.5% | 1.4% | 34.1% | Stock Analytics | |
PARAS DEFENCE AND SPACE TECHNOLOGIES | ₹3,933.9 Cr | -0.5% | 0.7% | 32.4% | Stock Analytics | |
ROSSELL INDIA | ₹288.8 Cr | -7.7% | -16% | -82.7% | Stock Analytics |
BHARAT DYNAMICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHARAT DYNAMICS | -5.5% |
-11.6% |
64.7% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses