BHARAT FORGE
|
BHARAT FORGE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹15,818 Cr | ₹12,945 Cr | ₹10,539 Cr | ₹6,336 Cr | ₹8,056 Cr |
Sales | ₹14,959 Cr | ₹12,184 Cr | ₹9,874 Cr | ₹5,966 Cr | ₹7,565 Cr |
Job Work/ Contract Receipts | ₹128 Cr | ₹68 Cr | ₹60 Cr | ₹45 Cr | ₹52 Cr |
Processing Charges / Service Income | ₹92 Cr | ₹71 Cr | ₹42 Cr | ₹68 Cr | ₹45 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹639 Cr | ₹621 Cr | ₹563 Cr | ₹257 Cr | ₹393 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹15,682 Cr | ₹12,910 Cr | ₹10,461 Cr | ₹6,336 Cr | ₹8,056 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-4.21 Cr | ₹-270 Cr | ₹-590 Cr | ₹-20 Cr | ₹52 Cr |
Raw Material Consumed | ₹7,383 Cr | ₹6,231 Cr | ₹4,806 Cr | ₹2,654 Cr | ₹3,524 Cr |
Opening Raw Materials | ₹726 Cr | ₹635 Cr | ₹311 Cr | ₹284 Cr | ₹342 Cr |
Purchases Raw Materials | ₹7,161 Cr | ₹6,156 Cr | ₹4,941 Cr | ₹2,508 Cr | ₹3,061 Cr |
Closing Raw Materials | ₹748 Cr | ₹726 Cr | ₹635 Cr | ₹311 Cr | ₹284 Cr |
Other Direct Purchases / Brought in cost | ₹245 Cr | ₹166 Cr | ₹188 Cr | ₹174 Cr | ₹406 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹766 Cr | ₹828 Cr | ₹577 Cr | ₹396 Cr | ₹481 Cr |
Electricity & Power | ₹774 Cr | ₹834 Cr | ₹583 Cr | ₹402 Cr | ₹491 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹-7.70 Cr | ₹-6.47 Cr | ₹-6.23 Cr | ₹-6.01 Cr | ₹-9.53 Cr |
Employee Cost | ₹1,860 Cr | ₹1,563 Cr | ₹1,465 Cr | ₹1,071 Cr | ₹1,195 Cr |
Salaries, Wages & Bonus | ₹1,590 Cr | ₹1,336 Cr | ₹1,213 Cr | ₹881 Cr | ₹988 Cr |
Contributions to EPF & Pension Funds | ₹147 Cr | ₹70 Cr | ₹73 Cr | ₹67 Cr | ₹68 Cr |
Workmen and Staff Welfare Expenses | ₹114 Cr | ₹146 Cr | ₹167 Cr | ₹113 Cr | ₹130 Cr |
Other Employees Cost | ₹9.00 Cr | ₹12 Cr | ₹12 Cr | ₹9.87 Cr | ₹8.79 Cr |
Other Manufacturing Expenses | ₹1,767 Cr | ₹1,465 Cr | ₹1,260 Cr | ₹748 Cr | ₹879 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹777 Cr | ₹606 Cr | ₹510 Cr | ₹253 Cr | ₹283 Cr |
Repairs and Maintenance | ₹266 Cr | ₹201 Cr | ₹182 Cr | ₹107 Cr | ₹159 Cr |
Packing Material Consumed | ₹126 Cr | ₹116 Cr | ₹103 Cr | ₹68 Cr | ₹83 Cr |
Other Mfg Exp | ₹598 Cr | ₹542 Cr | ₹466 Cr | ₹319 Cr | ₹354 Cr |
General and Administration Expenses | ₹260 Cr | ₹200 Cr | ₹163 Cr | ₹148 Cr | ₹120 Cr |
Rent , Rates & Taxes | ₹47 Cr | ₹42 Cr | ₹29 Cr | ₹19 Cr | ₹20 Cr |
Insurance | ₹33 Cr | ₹31 Cr | ₹24 Cr | ₹23 Cr | ₹19 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹159 Cr | ₹114 Cr | ₹100 Cr | ₹96 Cr | ₹72 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹20 Cr | ₹13 Cr | ₹10 Cr | ₹10 Cr | ₹8.67 Cr |
Selling and Distribution Expenses | ₹473 Cr | ₹635 Cr | ₹445 Cr | ₹179 Cr | ₹261 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹9.86 Cr | ₹15 Cr |
Freight and Forwarding | ₹460 Cr | ₹622 Cr | ₹433 Cr | ₹169 Cr | ₹247 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹618 Cr | ₹556 Cr | ₹367 Cr | ₹298 Cr | ₹432 Cr |
Bad debts /advances written off | ₹9.80 Cr | ₹7.25 Cr | ₹0.52 Cr | ₹0.01 Cr | ₹2.98 Cr |
Provision for doubtful debts | ₹19 Cr | ₹7.04 Cr | ₹11 Cr | ₹9.12 Cr | ₹9.63 Cr |
Losson disposal of fixed assets(net) | ₹3.57 Cr | ₹2.57 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹8.15 Cr | ₹8.92 Cr | - | ₹1.62 Cr | ₹24 Cr |
Losson sale of non-trade current investments | - | - | ₹13 Cr | - | - |
Other Miscellaneous Expenses | ₹578 Cr | ₹530 Cr | ₹342 Cr | ₹287 Cr | ₹395 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹13,124 Cr | ₹11,208 Cr | ₹8,493 Cr | ₹5,475 Cr | ₹6,946 Cr |
Operating Profit (Excl OI) | ₹2,558 Cr | ₹1,702 Cr | ₹1,968 Cr | ₹862 Cr | ₹1,110 Cr |
Other Income | ₹232 Cr | ₹238 Cr | ₹244 Cr | ₹169 Cr | ₹188 Cr |
Interest Received | ₹76 Cr | ₹29 Cr | ₹22 Cr | ₹28 Cr | ₹17 Cr |
Dividend Received | ₹0.57 Cr | ₹0.51 Cr | ₹0.44 Cr | ₹0.12 Cr | ₹0.26 Cr |
Profit on sale of Fixed Assets | - | ₹4.27 Cr | ₹22 Cr | ₹0.34 Cr | ₹0.42 Cr |
Profits on sale of Investments | ₹65 Cr | ₹143 Cr | ₹90 Cr | ₹59 Cr | ₹38 Cr |
Provision Written Back | ₹16 Cr | ₹12 Cr | ₹25 Cr | ₹14 Cr | ₹18 Cr |
Foreign Exchange Gains | ₹4.41 Cr | - | ₹35 Cr | - | - |
Others | ₹71 Cr | ₹49 Cr | ₹49 Cr | ₹68 Cr | ₹114 Cr |
Operating Profit | ₹2,790 Cr | ₹1,940 Cr | ₹2,212 Cr | ₹1,031 Cr | ₹1,298 Cr |
Interest | ₹496 Cr | ₹299 Cr | ₹160 Cr | ₹108 Cr | ₹171 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹496 Cr | ₹299 Cr | ₹160 Cr | ₹108 Cr | ₹171 Cr |
PBDT | ₹2,294 Cr | ₹1,642 Cr | ₹2,051 Cr | ₹923 Cr | ₹1,127 Cr |
Depreciation | ₹848 Cr | ₹736 Cr | ₹730 Cr | ₹612 Cr | ₹543 Cr |
Profit Before Taxation & Exceptional Items | ₹1,446 Cr | ₹906 Cr | ₹1,321 Cr | ₹311 Cr | ₹584 Cr |
Exceptional Income / Expenses | ₹-12 Cr | ₹-46 Cr | ₹92 Cr | ₹-306 Cr | ₹-79 Cr |
Profit Before Tax | ₹1,439 Cr | ₹827 Cr | ₹1,381 Cr | ₹-25 Cr | ₹462 Cr |
Provision for Tax | ₹529 Cr | ₹319 Cr | ₹303 Cr | ₹102 Cr | ₹112 Cr |
Current Income Tax | ₹569 Cr | ₹395 Cr | ₹353 Cr | ₹91 Cr | ₹183 Cr |
Deferred Tax | ₹-40 Cr | ₹-77 Cr | ₹-50 Cr | ₹11 Cr | ₹-71 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹910 Cr | ₹508 Cr | ₹1,077 Cr | ₹-127 Cr | ₹349 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹41 Cr | ₹20 Cr | ₹4.70 Cr | ₹0.59 Cr | ₹0.59 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹951 Cr | ₹528 Cr | ₹1,082 Cr | ₹-126 Cr | ₹350 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5,114 Cr | ₹4,887 Cr | ₹3,942 Cr | ₹4,090 Cr | ₹4,097 Cr |
Appropriations | ₹6,065 Cr | ₹5,415 Cr | ₹5,023 Cr | ₹3,964 Cr | ₹4,447 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹32 Cr |
Other Appropriation | ₹273 Cr | ₹231 Cr | ₹67 Cr | ₹-13 Cr | ₹162 Cr |
Equity Dividend % | ₹450.00 | ₹350.00 | ₹350.00 | ₹100.00 | ₹175.00 |
Earnings Per Share | ₹20.43 | ₹11.35 | ₹23.23 | ₹-2.71 | ₹7.51 |
Adjusted EPS | ₹20.43 | ₹11.35 | ₹23.23 | ₹-2.71 | ₹7.51 |
Compare Income Statement of peers of BHARAT FORGE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHARAT FORGE | ₹61,263.6 Cr | -1% | -6.4% | 22.3% | Stock Analytics | |
RAMKRISHNA FORGINGS | ₹17,441.6 Cr | 3.2% | 1.5% | 33.2% | Stock Analytics | |
CIE AUTOMOTIVE INDIA | ₹17,278.1 Cr | -3.4% | -10.7% | -6.7% | Stock Analytics | |
MM FORGINGS | ₹2,212.5 Cr | 4.2% | -9.5% | 0.8% | Stock Analytics | |
LGB FORGE | ₹238.2 Cr | -2.8% | -12.1% | -8.6% | Stock Analytics | |
HILTON METAL FORGING | ₹209.3 Cr | -2.4% | 4% | -43.6% | Stock Analytics |
BHARAT FORGE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHARAT FORGE | -1% |
-6.4% |
22.3% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses