BILCARE
|
BILCARE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹982 Cr | ₹845 Cr | ₹623 Cr | ₹1,827 Cr | ₹2,997 Cr |
Sales | ₹949 Cr | ₹815 Cr | ₹597 Cr | ₹1,811 Cr | ₹2,978 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15 Cr | ₹18 Cr | ₹17 Cr | ₹11 Cr | ₹13 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹17 Cr | ₹12 Cr | ₹8.28 Cr | ₹5.24 Cr | ₹6.17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹982 Cr | ₹845 Cr | ₹623 Cr | ₹1,827 Cr | ₹2,997 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.13 Cr | ₹-8.49 Cr | ₹-7.49 Cr | ₹204 Cr | ₹6.11 Cr |
Raw Material Consumed | ₹730 Cr | ₹607 Cr | ₹416 Cr | ₹798 Cr | ₹1,632 Cr |
Opening Raw Materials | ₹92 Cr | ₹66 Cr | ₹50 Cr | ₹94 Cr | ₹104 Cr |
Purchases Raw Materials | ₹684 Cr | ₹634 Cr | ₹432 Cr | ₹753 Cr | ₹1,622 Cr |
Closing Raw Materials | ₹46 Cr | ₹92 Cr | ₹66 Cr | ₹50 Cr | ₹94 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹43 Cr | ₹34 Cr | ₹30 Cr | ₹74 Cr | ₹120 Cr |
Electricity & Power | ₹43 Cr | ₹34 Cr | ₹30 Cr | ₹74 Cr | ₹120 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹71 Cr | ₹59 Cr | ₹55 Cr | ₹371 Cr | ₹617 Cr |
Salaries, Wages & Bonus | ₹63 Cr | ₹51 Cr | ₹49 Cr | ₹277 Cr | ₹463 Cr |
Contributions to EPF & Pension Funds | ₹3.81 Cr | ₹4.53 Cr | ₹3.59 Cr | ₹84 Cr | ₹142 Cr |
Workmen and Staff Welfare Expenses | ₹4.14 Cr | ₹3.71 Cr | ₹2.99 Cr | ₹9.14 Cr | ₹12 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹20 Cr | ₹29 Cr | ₹24 Cr | ₹59 Cr | ₹85 Cr |
Sub-contracted / Out sourced services | ₹6.95 Cr | ₹7.47 Cr | ₹4.47 Cr | ₹1.78 Cr | ₹2.23 Cr |
Processing Charges | - | ₹8.28 Cr | ₹7.32 Cr | ₹5.03 Cr | ₹4.53 Cr |
Repairs and Maintenance | ₹5.70 Cr | ₹4.90 Cr | ₹4.82 Cr | ₹15 Cr | ₹22 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.62 Cr | ₹7.87 Cr | ₹7.70 Cr | ₹38 Cr | ₹57 Cr |
General and Administration Expenses | ₹21 Cr | ₹17 Cr | ₹14 Cr | ₹80 Cr | ₹132 Cr |
Rent , Rates & Taxes | ₹1.92 Cr | ₹1.92 Cr | ₹1.80 Cr | ₹13 Cr | ₹26 Cr |
Insurance | ₹2.48 Cr | ₹1.79 Cr | ₹1.43 Cr | ₹6.06 Cr | ₹7.66 Cr |
Printing and stationery | ₹0.61 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.38 Cr | ₹0.40 Cr |
Professional and legal fees | ₹11 Cr | ₹9.86 Cr | ₹7.41 Cr | ₹35 Cr | ₹56 Cr |
Traveling and conveyance | ₹3.06 Cr | ₹1.69 Cr | ₹1.51 Cr | ₹9.15 Cr | ₹16 Cr |
Other Administration | ₹1.36 Cr | ₹1.06 Cr | ₹1.01 Cr | ₹17 Cr | ₹26 Cr |
Selling and Distribution Expenses | ₹24 Cr | ₹40 Cr | ₹33 Cr | ₹128 Cr | ₹199 Cr |
Advertisement & Sales Promotion | ₹0.84 Cr | ₹0.94 Cr | ₹0.25 Cr | ₹3.86 Cr | ₹5.94 Cr |
Sales Commissions & Incentives | ₹10 Cr | ₹10 Cr | ₹6.68 Cr | ₹20 Cr | ₹25 Cr |
Freight and Forwarding | ₹13 Cr | ₹29 Cr | ₹26 Cr | ₹104 Cr | ₹168 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.05 Cr | ₹6.20 Cr | ₹6.51 Cr | ₹68 Cr | ₹37 Cr |
Bad debts /advances written off | ₹0.82 Cr | ₹0.01 Cr | ₹3.09 Cr | ₹1.92 Cr | ₹0.45 Cr |
Provision for doubtful debts | ₹0.39 Cr | ₹0.10 Cr | ₹1.53 Cr | ₹4.02 Cr | ₹1.49 Cr |
Losson disposal of fixed assets(net) | ₹0.00 Cr | - | ₹0.05 Cr | - | ₹1.11 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹6.84 Cr | ₹6.08 Cr | ₹1.84 Cr | ₹62 Cr | ₹34 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹925 Cr | ₹784 Cr | ₹572 Cr | ₹1,782 Cr | ₹2,829 Cr |
Operating Profit (Excl OI) | ₹57 Cr | ₹60 Cr | ₹51 Cr | ₹45 Cr | ₹168 Cr |
Other Income | ₹10 Cr | ₹15 Cr | ₹18 Cr | ₹97 Cr | ₹60 Cr |
Interest Received | ₹0.93 Cr | ₹1.43 Cr | ₹6.17 Cr | ₹3.95 Cr | ₹1.88 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr |
Profit on sale of Fixed Assets | - | ₹6.51 Cr | ₹2.20 Cr | ₹1.94 Cr | ₹0.04 Cr |
Profits on sale of Investments | - | - | - | ₹49 Cr | - |
Provision Written Back | ₹7.79 Cr | ₹4.07 Cr | ₹4.54 Cr | ₹12 Cr | ₹3.68 Cr |
Foreign Exchange Gains | ₹0.54 Cr | ₹1.31 Cr | ₹3.26 Cr | ₹8.24 Cr | ₹38 Cr |
Others | ₹0.96 Cr | ₹1.26 Cr | ₹2.21 Cr | ₹21 Cr | ₹17 Cr |
Operating Profit | ₹67 Cr | ₹75 Cr | ₹69 Cr | ₹142 Cr | ₹229 Cr |
Interest | ₹60 Cr | ₹69 Cr | ₹76 Cr | ₹174 Cr | ₹283 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.89 Cr | ₹1.77 Cr | ₹1.90 Cr | ₹4.29 Cr | ₹42 Cr |
Other Interest | ₹57 Cr | ₹67 Cr | ₹74 Cr | ₹170 Cr | ₹241 Cr |
PBDT | ₹6.99 Cr | ₹6.07 Cr | ₹-6.25 Cr | ₹-32 Cr | ₹-54 Cr |
Depreciation | ₹38 Cr | ₹39 Cr | ₹46 Cr | ₹239 Cr | ₹378 Cr |
Profit Before Taxation & Exceptional Items | ₹-31 Cr | ₹-33 Cr | ₹-52 Cr | ₹-271 Cr | ₹-433 Cr |
Exceptional Income / Expenses | ₹227 Cr | ₹29 Cr | ₹27 Cr | ₹157 Cr | - |
Profit Before Tax | ₹196 Cr | ₹-4.23 Cr | ₹-25 Cr | ₹-114 Cr | ₹-433 Cr |
Provision for Tax | ₹146 Cr | ₹0.13 Cr | ₹-14 Cr | ₹-15 Cr | ₹21 Cr |
Current Income Tax | ₹0.17 Cr | ₹5.40 Cr | ₹7.46 Cr | ₹13 Cr | ₹25 Cr |
Deferred Tax | ₹145 Cr | ₹-5.08 Cr | ₹-21 Cr | ₹-27 Cr | ₹-3.84 Cr |
Other taxes | ₹0.56 Cr | ₹-0.18 Cr | ₹-0.63 Cr | ₹-1.10 Cr | - |
Profit After Tax | ₹50 Cr | ₹-4.36 Cr | ₹-11 Cr | ₹-99 Cr | ₹-453 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-35 Cr | ₹-8.23 Cr | ₹-9.91 Cr | ₹-4.51 Cr | ₹-1.79 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | ₹-2.49 Cr |
Consolidated Net Profit | ₹15 Cr | ₹-13 Cr | ₹-21 Cr | ₹-104 Cr | ₹-458 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-609 Cr | ₹-635 Cr | ₹-613 Cr | ₹-905 Cr | ₹-431 Cr |
Appropriations | ₹-594 Cr | ₹-647 Cr | ₹-634 Cr | ₹-1,009 Cr | ₹-888 Cr |
General Reserves | - | - | - | ₹0.08 Cr | ₹0.15 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-115 Cr | ₹-38 Cr | ₹0.14 Cr | ₹-396 Cr | ₹17 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹6.39 | ₹-5.35 | ₹-8.95 | ₹-43.97 | ₹-194.34 |
Adjusted EPS | ₹6.39 | ₹-5.35 | ₹-8.95 | ₹-43.97 | ₹-194.34 |
Compare Income Statement of peers of BILCARE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BILCARE | ₹195.3 Cr | 19.3% | 46.7% | -11.5% | Stock Analytics | |
SUPREME INDUSTRIES | ₹59,658.8 Cr | -1.6% | -1.4% | 3.6% | Stock Analytics | |
ASTRAL | ₹44,234.7 Cr | -0.5% | -10.8% | -13.4% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹15,437.5 Cr | -2.8% | -8.6% | 17.4% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,954.5 Cr | 5.5% | -3.5% | -15.4% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,758.0 Cr | 2.3% | -1.4% | -42.3% | Stock Analytics |
BILCARE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BILCARE | 19.3% |
46.7% |
-11.5% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses