BIMETAL BEARINGS
|
BIMETAL BEARINGS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹237 Cr | ₹232 Cr | ₹200 Cr | ₹158 Cr | ₹149 Cr |
Sales | ₹228 Cr | ₹223 Cr | ₹191 Cr | ₹152 Cr | ₹144 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.99 Cr | ₹9.78 Cr | ₹8.87 Cr | ₹6.54 Cr | ₹4.98 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹234 Cr | ₹229 Cr | ₹197 Cr | ₹158 Cr | ₹149 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-2.80 Cr | ₹0.30 Cr | ₹-0.01 Cr | ₹-8.28 Cr | ₹3.63 Cr |
Raw Material Consumed | ₹134 Cr | ₹125 Cr | ₹111 Cr | ₹94 Cr | ₹75 Cr |
Opening Raw Materials | ₹19 Cr | ₹14 Cr | ₹16 Cr | ₹16 Cr | ₹17 Cr |
Purchases Raw Materials | ₹116 Cr | ₹119 Cr | ₹103 Cr | ₹90 Cr | ₹72 Cr |
Closing Raw Materials | ₹15 Cr | ₹19 Cr | ₹14 Cr | ₹16 Cr | ₹16 Cr |
Other Direct Purchases / Brought in cost | ₹12 Cr | ₹11 Cr | ₹6.22 Cr | ₹4.48 Cr | ₹1.26 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.41 Cr | ₹9.00 Cr |
Electricity & Power | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.41 Cr | ₹9.00 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹28 Cr | ₹26 Cr | ₹25 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹23 Cr | ₹23 Cr | ₹22 Cr | ₹22 Cr | ₹23 Cr |
Contributions to EPF & Pension Funds | ₹1.53 Cr | ₹1.64 Cr | ₹1.70 Cr | ₹1.63 Cr | ₹1.74 Cr |
Workmen and Staff Welfare Expenses | ₹3.52 Cr | ₹3.47 Cr | ₹3.11 Cr | ₹2.59 Cr | ₹2.98 Cr |
Other Employees Cost | ₹-0.58 Cr | ₹-0.61 Cr | ₹-0.43 Cr | ₹-0.81 Cr | ₹-1.05 Cr |
Other Manufacturing Expenses | ₹36 Cr | ₹35 Cr | ₹29 Cr | ₹22 Cr | ₹22 Cr |
Sub-contracted / Out sourced services | ₹5.33 Cr | ₹5.58 Cr | ₹5.29 Cr | ₹3.57 Cr | ₹3.68 Cr |
Processing Charges | ₹5.78 Cr | ₹5.06 Cr | ₹3.86 Cr | ₹2.17 Cr | ₹2.46 Cr |
Repairs and Maintenance | ₹5.00 Cr | ₹4.90 Cr | ₹4.35 Cr | ₹3.46 Cr | ₹3.69 Cr |
Packing Material Consumed | ₹6.33 Cr | ₹6.16 Cr | ₹5.24 Cr | ₹4.28 Cr | ₹3.58 Cr |
Other Mfg Exp | ₹14 Cr | ₹13 Cr | ₹10 Cr | ₹8.50 Cr | ₹8.28 Cr |
General and Administration Expenses | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹9.00 Cr | ₹11 Cr |
Rent , Rates & Taxes | ₹0.85 Cr | ₹0.80 Cr | ₹0.76 Cr | ₹0.74 Cr | ₹0.97 Cr |
Insurance | ₹0.54 Cr | ₹0.48 Cr | ₹0.56 Cr | ₹0.34 Cr | ₹0.51 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.80 Cr | ₹1.61 Cr | ₹1.83 Cr | ₹1.56 Cr | ₹2.05 Cr |
Traveling and conveyance | ₹1.94 Cr | ₹2.05 Cr | ₹1.02 Cr | ₹0.79 Cr | ₹2.12 Cr |
Other Administration | ₹6.15 Cr | ₹6.39 Cr | ₹6.53 Cr | ₹5.58 Cr | ₹5.54 Cr |
Selling and Distribution Expenses | ₹0.28 Cr | ₹0.22 Cr | ₹0.34 Cr | ₹0.46 Cr | ₹0.45 Cr |
Advertisement & Sales Promotion | ₹0.28 Cr | ₹0.22 Cr | ₹0.34 Cr | ₹0.46 Cr | ₹0.45 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.41 Cr | ₹2.00 Cr | ₹1.38 Cr | ₹1.86 Cr | ₹2.15 Cr |
Bad debts /advances written off | - | ₹0.01 Cr | - | - | - |
Provision for doubtful debts | ₹0.51 Cr | ₹0.14 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.23 Cr | - | ₹0.48 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.78 Cr |
Other Miscellaneous Expenses | ₹1.84 Cr | ₹1.62 Cr | ₹1.38 Cr | ₹1.38 Cr | ₹1.38 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹221 Cr | ₹213 Cr | ₹189 Cr | ₹154 Cr | ₹150 Cr |
Operating Profit (Excl OI) | ₹12 Cr | ₹16 Cr | ₹8.05 Cr | ₹4.33 Cr | ₹-0.64 Cr |
Other Income | ₹5.66 Cr | ₹3.16 Cr | ₹3.88 Cr | ₹5.54 Cr | ₹7.21 Cr |
Interest Received | ₹0.68 Cr | ₹0.56 Cr | ₹0.81 Cr | ₹1.05 Cr | ₹2.70 Cr |
Dividend Received | ₹0.66 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.25 Cr | ₹0.43 Cr |
Profit on sale of Fixed Assets | - | - | ₹0.09 Cr | - | ₹0.31 Cr |
Profits on sale of Investments | - | ₹0.06 Cr | ₹0.05 Cr | ₹0.35 Cr | - |
Provision Written Back | ₹0.05 Cr | ₹0.15 Cr | ₹0.03 Cr | ₹0.36 Cr | ₹1.31 Cr |
Foreign Exchange Gains | ₹1.09 Cr | ₹0.81 Cr | ₹1.46 Cr | ₹1.50 Cr | ₹1.21 Cr |
Others | ₹3.18 Cr | ₹1.10 Cr | ₹0.88 Cr | ₹2.03 Cr | ₹1.24 Cr |
Operating Profit | ₹18 Cr | ₹19 Cr | ₹12 Cr | ₹9.87 Cr | ₹6.56 Cr |
Interest | ₹1.20 Cr | ₹0.92 Cr | ₹0.55 Cr | ₹0.62 Cr | ₹0.21 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.33 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.14 Cr | ₹0.13 Cr |
Other Interest | ₹0.87 Cr | ₹0.74 Cr | ₹0.44 Cr | ₹0.48 Cr | ₹0.08 Cr |
PBDT | ₹17 Cr | ₹18 Cr | ₹11 Cr | ₹9.26 Cr | ₹6.35 Cr |
Depreciation | ₹7.39 Cr | ₹6.72 Cr | ₹6.27 Cr | ₹5.51 Cr | ₹5.67 Cr |
Profit Before Taxation & Exceptional Items | ₹9.47 Cr | ₹12 Cr | ₹5.11 Cr | ₹3.75 Cr | ₹0.68 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹14 Cr | ₹5.88 Cr | ₹3.75 Cr | ₹0.68 Cr |
Provision for Tax | ₹2.46 Cr | ₹3.34 Cr | ₹1.40 Cr | ₹-0.20 Cr | ₹-0.25 Cr |
Current Income Tax | ₹2.58 Cr | ₹2.90 Cr | ₹0.87 Cr | ₹0.64 Cr | ₹0.06 Cr |
Deferred Tax | ₹-0.12 Cr | ₹0.44 Cr | ₹1.40 Cr | ₹1.07 Cr | ₹-0.31 Cr |
Other taxes | - | - | ₹-0.87 Cr | ₹-1.90 Cr | - |
Profit After Tax | ₹10 Cr | ₹11 Cr | ₹4.48 Cr | ₹3.95 Cr | ₹0.93 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹-0.12 Cr | ₹0.16 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹10 Cr | ₹11 Cr | ₹4.48 Cr | ₹3.82 Cr | ₹1.08 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹19 Cr | ₹11 Cr | ₹9.08 Cr | ₹7.94 Cr | ₹17 Cr |
Appropriations | ₹29 Cr | ₹22 Cr | ₹14 Cr | ₹12 Cr | ₹18 Cr |
General Reserves | - | - | - | - | ₹5.50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.78 Cr | ₹3.04 Cr | ₹3.06 Cr | ₹2.68 Cr | ₹4.76 Cr |
Equity Dividend % | ₹125.00 | ₹125.00 | ₹80.00 | ₹80.00 | ₹70.00 |
Earnings Per Share | ₹26.62 | ₹29.11 | ₹11.71 | ₹10.00 | ₹2.84 |
Adjusted EPS | ₹26.62 | ₹29.11 | ₹11.71 | ₹10.00 | ₹2.84 |
Compare Income Statement of peers of BIMETAL BEARINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BIMETAL BEARINGS | ₹210.3 Cr | -4.2% | -7.8% | -0.1% | Stock Analytics | |
SCHAEFFLER INDIA | ₹45,989.2 Cr | -9.5% | -9.4% | 1.4% | Stock Analytics | |
TIMKEN INDIA | ₹19,530.9 Cr | -2.8% | -8.8% | -6.1% | Stock Analytics | |
SKF INDIA | ₹18,564.9 Cr | -6.8% | -13.4% | -19% | Stock Analytics | |
ROLEX RINGS | ₹4,073.4 Cr | -10.8% | -16.4% | -27.8% | Stock Analytics | |
NRB BEARINGS | ₹2,122.1 Cr | -2.8% | -15% | -26.5% | Stock Analytics |
BIMETAL BEARINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BIMETAL BEARINGS | -4.2% |
-7.8% |
-0.1% |
SENSEX | -1.7% |
-0.8% |
5.8% |
You may also like the below Video Courses