BHARAT ELECTRONICS
|
BHARAT ELECTRONICS Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹15,378 Cr | ₹14,112 Cr | ₹12,968 Cr | ₹12,166 Cr | ₹10,486 Cr |
Sales | ₹13,619 Cr | ₹12,443 Cr | ₹11,301 Cr | ₹10,633 Cr | ₹9,145 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1,476 Cr | ₹1,411 Cr | ₹1,337 Cr | ₹1,224 Cr | ₹1,009 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹283 Cr | ₹259 Cr | ₹331 Cr | ₹309 Cr | ₹332 Cr |
Less: Excise Duty | - | - | - | - | ₹84 Cr |
Net Sales | ₹15,368 Cr | ₹14,109 Cr | ₹12,968 Cr | ₹12,164 Cr | ₹10,401 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-280 Cr | ₹-125 Cr | ₹249 Cr | ₹-131 Cr | ₹411 Cr |
Raw Material Consumed | ₹9,147 Cr | ₹7,911 Cr | ₹6,820 Cr | ₹6,038 Cr | ₹5,071 Cr |
Opening Raw Materials | ₹2,920 Cr | ₹2,133 Cr | ₹2,450 Cr | ₹2,450 Cr | ₹2,472 Cr |
Purchases Raw Materials | ₹8,550 Cr | ₹7,465 Cr | ₹5,552 Cr | ₹5,279 Cr | ₹4,748 Cr |
Closing Raw Materials | ₹3,376 Cr | ₹2,920 Cr | ₹2,133 Cr | ₹2,450 Cr | ₹2,646 Cr |
Other Direct Purchases / Brought in cost | ₹1,053 Cr | ₹1,233 Cr | ₹951 Cr | ₹759 Cr | ₹497 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹43 Cr | ₹38 Cr | ₹42 Cr | ₹44 Cr | ₹38 Cr |
Electricity & Power | ₹39 Cr | ₹34 Cr | ₹37 Cr | ₹40 Cr | ₹34 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹4.22 Cr | ₹3.77 Cr | ₹4.34 Cr | ₹3.85 Cr | ₹3.59 Cr |
Employee Cost | ₹2,128 Cr | ₹1,956 Cr | ₹2,075 Cr | ₹1,895 Cr | ₹1,788 Cr |
Salaries, Wages & Bonus | ₹1,658 Cr | ₹1,592 Cr | ₹1,652 Cr | ₹1,512 Cr | ₹1,301 Cr |
Contributions to EPF & Pension Funds | ₹208 Cr | ₹171 Cr | ₹180 Cr | ₹161 Cr | ₹142 Cr |
Workmen and Staff Welfare Expenses | ₹247 Cr | ₹175 Cr | ₹229 Cr | ₹209 Cr | ₹165 Cr |
Other Employees Cost | ₹15 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹179 Cr |
Other Manufacturing Expenses | ₹197 Cr | ₹344 Cr | ₹145 Cr | ₹156 Cr | ₹166 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹153 Cr | ₹129 Cr | ₹112 Cr | ₹107 Cr | ₹114 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹44 Cr | ₹214 Cr | ₹33 Cr | ₹49 Cr | ₹52 Cr |
General and Administration Expenses | ₹155 Cr | ₹117 Cr | ₹197 Cr | ₹219 Cr | ₹184 Cr |
Rent , Rates & Taxes | ₹23 Cr | ₹21 Cr | ₹32 Cr | ₹30 Cr | ₹36 Cr |
Insurance | ₹25 Cr | ₹24 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr |
Printing and stationery | ₹2.83 Cr | ₹2.32 Cr | ₹4.51 Cr | ₹4.69 Cr | ₹4.58 Cr |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹79 Cr | ₹41 Cr | ₹116 Cr | ₹139 Cr | ₹103 Cr |
Other Administration | ₹105 Cr | ₹70 Cr | ₹149 Cr | ₹173 Cr | ₹134 Cr |
Selling and Distribution Expenses | ₹47 Cr | ₹35 Cr | ₹61 Cr | ₹60 Cr | ₹58 Cr |
Advertisement & Sales Promotion | ₹2.89 Cr | ₹4.04 Cr | ₹7.40 Cr | ₹14 Cr | ₹16 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹28 Cr | ₹23 Cr | ₹38 Cr | ₹29 Cr | ₹23 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹16 Cr | ₹8.02 Cr | ₹16 Cr | ₹17 Cr | ₹20 Cr |
Miscellaneous Expenses | ₹609 Cr | ₹647 Cr | ₹851 Cr | ₹1,116 Cr | ₹903 Cr |
Bad debts /advances written off | ₹13 Cr | ₹16 Cr | ₹230 Cr | ₹141 Cr | ₹240 Cr |
Provision for doubtful debts | ₹272 Cr | ₹219 Cr | ₹364 Cr | ₹365 Cr | ₹300 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹18 Cr | - | ₹4.80 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹324 Cr | ₹412 Cr | ₹239 Cr | ₹610 Cr | ₹358 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹12,046 Cr | ₹10,924 Cr | ₹10,440 Cr | ₹9,397 Cr | ₹8,618 Cr |
Operating Profit (Excl OI) | ₹3,322 Cr | ₹3,185 Cr | ₹2,527 Cr | ₹2,768 Cr | ₹1,783 Cr |
Other Income | ₹254 Cr | ₹154 Cr | ₹331 Cr | ₹215 Cr | ₹452 Cr |
Interest Received | ₹180 Cr | ₹64 Cr | ₹93 Cr | ₹58 Cr | ₹162 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.45 Cr | ₹1.21 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹1.35 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹22 Cr | ₹29 Cr | ₹231 Cr | ₹142 Cr | ₹256 Cr |
Foreign Exchange Gains | ₹41 Cr | ₹56 Cr | - | ₹11 Cr | ₹29 Cr |
Others | ₹10 Cr | ₹3.82 Cr | ₹6.62 Cr | ₹3.96 Cr | ₹3.70 Cr |
Operating Profit | ₹3,576 Cr | ₹3,339 Cr | ₹2,858 Cr | ₹2,982 Cr | ₹2,235 Cr |
Interest | ₹8.55 Cr | ₹9.61 Cr | ₹7.66 Cr | ₹16 Cr | ₹6.36 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.89 Cr | ₹3.80 Cr | ₹4.70 Cr | ₹3.66 Cr | ₹4.66 Cr |
Other Interest | ₹4.66 Cr | ₹5.81 Cr | ₹2.96 Cr | ₹12 Cr | ₹1.70 Cr |
PBDT | ₹3,567 Cr | ₹3,329 Cr | ₹2,850 Cr | ₹2,966 Cr | ₹2,229 Cr |
Depreciation | ₹401 Cr | ₹387 Cr | ₹372 Cr | ₹338 Cr | ₹272 Cr |
Profit Before Taxation & Exceptional Items | ₹3,166 Cr | ₹2,942 Cr | ₹2,478 Cr | ₹2,628 Cr | ₹1,957 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹3,166 Cr | ₹2,942 Cr | ₹2,478 Cr | ₹2,628 Cr | ₹1,957 Cr |
Provision for Tax | ₹812 Cr | ₹872 Cr | ₹686 Cr | ₹780 Cr | ₹550 Cr |
Current Income Tax | ₹914 Cr | ₹827 Cr | ₹758 Cr | ₹805 Cr | ₹454 Cr |
Deferred Tax | ₹-103 Cr | ₹71 Cr | ₹-31 Cr | ₹-23 Cr | ₹100 Cr |
Other taxes | ₹0.06 Cr | ₹-25 Cr | ₹-40 Cr | ₹-1.18 Cr | ₹-4.81 Cr |
Profit After Tax | ₹2,354 Cr | ₹2,069 Cr | ₹1,793 Cr | ₹1,848 Cr | ₹1,407 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.35 Cr | ₹-0.82 Cr | ₹-0.87 Cr | ₹-0.27 Cr | ₹0.69 Cr |
Share of Associate | ₹46 Cr | ₹30 Cr | ₹32 Cr | ₹39 Cr | ₹24 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹2,399 Cr | ₹2,099 Cr | ₹1,824 Cr | ₹1,886 Cr | ₹1,432 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹7,035 Cr | ₹6,359 Cr | ₹5,858 Cr | ₹5,021 Cr | ₹4,770 Cr |
Appropriations | ₹9,433 Cr | ₹8,458 Cr | ₹7,682 Cr | ₹6,907 Cr | ₹6,202 Cr |
General Reserves | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹400 Cr | ₹400 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | ₹154 Cr | ₹105 Cr | ₹128 Cr |
Other Appropriation | ₹292 Cr | ₹341 Cr | ₹427 Cr | ₹130 Cr | ₹260 Cr |
Equity Dividend % | ₹450.00 | ₹400.00 | ₹280.00 | ₹340.00 | ₹200.00 |
Earnings Per Share | ₹9.85 | ₹8.61 | ₹7.49 | ₹7.74 | ₹5.88 |
Adjusted EPS | ₹3.28 | ₹2.87 | ₹2.50 | ₹2.58 | ₹1.96 |
Compare Income Statement of peers of BHARAT ELECTRONICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHARAT ELECTRONICS | ₹181,429.2 Cr | 12.1% | 12% | 128.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹104,323.0 Cr | 7.6% | 22.5% | 267.3% | Stock Analytics | |
THERMAX | ₹58,869.2 Cr | 6.1% | 5.1% | 103.3% | Stock Analytics | |
TRIVENI TURBINE | ₹20,078.7 Cr | 15% | 23.2% | 64.5% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹18,673.5 Cr | 13.1% | 44.7% | 194.9% | Stock Analytics | |
ELECON ENGINEERING COMPANY | ₹12,837.9 Cr | 4.4% | 7.7% | 114.3% | Stock Analytics |
BHARAT ELECTRONICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHARAT ELECTRONICS | 12.1% |
12% |
128.9% |
SENSEX | 1.7% |
0.7% |
19.2% |
You may also like the below Video Courses