BHARTIYA INTERNATIONAL
|
BHARTIYA INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹801 Cr | ₹694 Cr | ₹548 Cr | ₹725 Cr | ₹750 Cr |
Sales | ₹788 Cr | ₹667 Cr | ₹525 Cr | ₹678 Cr | ₹712 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹16 Cr | ₹4.08 Cr | ₹8.64 Cr | ₹14 Cr | ₹2.73 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹-2.31 Cr | ₹23 Cr | ₹15 Cr | ₹33 Cr | ₹35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹799 Cr | ₹694 Cr | ₹548 Cr | ₹725 Cr | ₹750 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹12 Cr | ₹-18 Cr | ₹3.80 Cr | ₹-16 Cr | ₹-13 Cr |
Raw Material Consumed | ₹438 Cr | ₹440 Cr | ₹328 Cr | ₹439 Cr | ₹461 Cr |
Opening Raw Materials | ₹285 Cr | ₹280 Cr | ₹283 Cr | ₹285 Cr | ₹264 Cr |
Purchases Raw Materials | ₹414 Cr | ₹326 Cr | ₹208 Cr | ₹331 Cr | ₹362 Cr |
Closing Raw Materials | ₹365 Cr | ₹285 Cr | ₹280 Cr | ₹283 Cr | ₹285 Cr |
Other Direct Purchases / Brought in cost | ₹104 Cr | ₹120 Cr | ₹117 Cr | ₹105 Cr | ₹120 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.51 Cr | ₹3.53 Cr | ₹2.84 Cr | ₹3.48 Cr | ₹3.57 Cr |
Electricity & Power | ₹4.51 Cr | ₹3.53 Cr | ₹2.84 Cr | ₹3.48 Cr | ₹3.57 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹59 Cr | ₹52 Cr | ₹46 Cr | ₹48 Cr | ₹47 Cr |
Salaries, Wages & Bonus | ₹52 Cr | ₹45 Cr | ₹40 Cr | ₹42 Cr | ₹41 Cr |
Contributions to EPF & Pension Funds | ₹4.23 Cr | ₹3.14 Cr | ₹4.56 Cr | ₹3.35 Cr | ₹2.99 Cr |
Workmen and Staff Welfare Expenses | ₹3.03 Cr | ₹3.09 Cr | ₹1.17 Cr | ₹2.09 Cr | ₹2.39 Cr |
Other Employees Cost | - | - | - | ₹0.37 Cr | ₹0.36 Cr |
Other Manufacturing Expenses | ₹140 Cr | ₹111 Cr | ₹96 Cr | ₹131 Cr | ₹134 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹125 Cr | ₹97 Cr | ₹86 Cr | ₹118 Cr | ₹120 Cr |
Repairs and Maintenance | ₹9.04 Cr | ₹8.64 Cr | ₹6.41 Cr | ₹7.53 Cr | ₹7.91 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹6.04 Cr | ₹4.63 Cr | ₹3.88 Cr | ₹5.49 Cr | ₹5.77 Cr |
General and Administration Expenses | ₹35 Cr | ₹34 Cr | ₹20 Cr | ₹29 Cr | ₹34 Cr |
Rent , Rates & Taxes | ₹2.91 Cr | ₹3.02 Cr | ₹2.10 Cr | ₹1.55 Cr | ₹4.30 Cr |
Insurance | ₹1.79 Cr | ₹1.93 Cr | ₹1.35 Cr | ₹0.96 Cr | ₹0.75 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹16 Cr | ₹21 Cr | ₹11 Cr | ₹14 Cr | ₹11 Cr |
Traveling and conveyance | ₹11 Cr | ₹6.40 Cr | ₹3.91 Cr | ₹9.40 Cr | ₹13 Cr |
Other Administration | ₹3.49 Cr | ₹1.93 Cr | ₹1.53 Cr | ₹2.75 Cr | ₹4.99 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹13 Cr | ₹8.57 Cr | ₹13 Cr | ₹14 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.58 Cr | ₹2.88 Cr | ₹2.56 Cr | ₹4.68 Cr | ₹3.95 Cr |
Freight and Forwarding | ₹14 Cr | ₹11 Cr | ₹6.01 Cr | ₹8.43 Cr | ₹9.97 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7.59 Cr | ₹16 Cr | ₹6.74 Cr | ₹14 Cr | ₹10 Cr |
Bad debts /advances written off | ₹0.01 Cr | ₹7.77 Cr | ₹0.24 Cr | - | ₹1.28 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹-0.02 Cr | - | ₹0.06 Cr | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹4.06 Cr | ₹1.64 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.60 Cr | ₹7.94 Cr | ₹6.44 Cr | ₹9.92 Cr | ₹7.15 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹712 Cr | ₹652 Cr | ₹512 Cr | ₹661 Cr | ₹690 Cr |
Operating Profit (Excl OI) | ₹87 Cr | ₹41 Cr | ₹37 Cr | ₹64 Cr | ₹60 Cr |
Other Income | ₹3.36 Cr | ₹32 Cr | ₹4.95 Cr | ₹4.36 Cr | ₹12 Cr |
Interest Received | - | - | ₹0.09 Cr | ₹0.19 Cr | ₹0.33 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | ₹0.02 Cr | ₹0.00 Cr |
Profits on sale of Investments | - | - | - | - | ₹0.46 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹3.36 Cr | ₹32 Cr | ₹4.86 Cr | ₹4.15 Cr | ₹11 Cr |
Operating Profit | ₹90 Cr | ₹73 Cr | ₹42 Cr | ₹68 Cr | ₹72 Cr |
Interest | ₹45 Cr | ₹29 Cr | ₹28 Cr | ₹29 Cr | ₹35 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹11 Cr | ₹7.90 Cr | ₹7.67 Cr | ₹6.18 Cr | ₹8.65 Cr |
Other Interest | ₹34 Cr | ₹21 Cr | ₹21 Cr | ₹23 Cr | ₹27 Cr |
PBDT | ₹46 Cr | ₹44 Cr | ₹13 Cr | ₹39 Cr | ₹37 Cr |
Depreciation | ₹25 Cr | ₹24 Cr | ₹10 Cr | ₹9.98 Cr | ₹8.13 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹21 Cr | ₹2.98 Cr | ₹29 Cr | ₹29 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹69 Cr | ₹-11 Cr | ₹-5.89 Cr | ₹26 Cr | ₹29 Cr |
Provision for Tax | ₹5.93 Cr | ₹5.46 Cr | ₹0.28 Cr | ₹4.36 Cr | ₹9.55 Cr |
Current Income Tax | ₹6.25 Cr | ₹3.70 Cr | ₹0.34 Cr | ₹8.66 Cr | ₹6.37 Cr |
Deferred Tax | ₹-0.32 Cr | ₹1.77 Cr | ₹-0.05 Cr | ₹-4.30 Cr | ₹3.18 Cr |
Other taxes | - | - | - | ₹0.00 Cr | - |
Profit After Tax | ₹63 Cr | ₹-17 Cr | ₹-6.18 Cr | ₹21 Cr | ₹20 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹63 Cr | ₹-17 Cr | ₹-6.15 Cr | ₹21 Cr | ₹20 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹94 Cr | ₹110 Cr | ₹116 Cr | ₹172 Cr | ₹155 Cr |
Appropriations | ₹156 Cr | ₹94 Cr | ₹110 Cr | ₹194 Cr | ₹174 Cr |
General Reserves | - | - | - | - | ₹2.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | ₹77 Cr | ₹-0.01 Cr |
Equity Dividend % | - | - | - | - | ₹12.00 |
Earnings Per Share | ₹51.29 | ₹-13.54 | ₹-5.04 | ₹17.43 | ₹16.23 |
Adjusted EPS | ₹51.29 | ₹-13.54 | ₹-5.04 | ₹17.43 | ₹16.23 |
Compare Income Statement of peers of BHARTIYA INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHARTIYA INTERNATIONAL | ₹827.6 Cr | -8.6% | -12.6% | 84.4% | Stock Analytics | |
SUPER TANNERY | ₹112.5 Cr | 1.3% | -11.6% | 2.9% | Stock Analytics | |
AKI INDIA | ₹88.7 Cr | -3.7% | -20.9% | -68.1% | Stock Analytics |
BHARTIYA INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHARTIYA INTERNATIONAL | -8.6% |
-12.6% |
84.4% |
SENSEX | 1.7% |
-1.3% |
7.7% |
You may also like the below Video Courses