BLACK BOX
|
BLACK BOX Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,282 Cr | ₹6,288 Cr | ₹5,370 Cr | ₹4,674 Cr | ₹4,994 Cr |
Sales | ₹1,947 Cr | ₹2,131 Cr | ₹1,800 Cr | ₹1,777 Cr | ₹1,911 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4,321 Cr | ₹4,147 Cr | ₹3,523 Cr | ₹2,864 Cr | ₹3,067 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹13 Cr | ₹9.86 Cr | ₹47 Cr | ₹33 Cr | ₹16 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹6,282 Cr | ₹6,288 Cr | ₹5,370 Cr | ₹4,674 Cr | ₹4,994 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹116 Cr | ₹-136 Cr | ₹-76 Cr | ₹-9.36 Cr | ₹11 Cr |
Raw Material Consumed | ₹1,684 Cr | ₹2,171 Cr | ₹1,832 Cr | ₹1,550 Cr | ₹1,494 Cr |
Opening Raw Materials | ₹7.41 Cr | ₹6.78 Cr | ₹5.68 Cr | ₹7.81 Cr | ₹10 Cr |
Purchases Raw Materials | ₹1.55 Cr | ₹4.53 Cr | ₹5.13 Cr | ₹3.23 Cr | ₹6.71 Cr |
Closing Raw Materials | ₹7.30 Cr | ₹7.41 Cr | ₹6.78 Cr | ₹5.68 Cr | ₹7.81 Cr |
Other Direct Purchases / Brought in cost | ₹1,682 Cr | ₹2,167 Cr | ₹1,828 Cr | ₹1,545 Cr | ₹1,485 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹9.71 Cr | ₹8.15 Cr | ₹8.08 Cr | ₹10 Cr |
Electricity & Power | ₹12 Cr | ₹9.71 Cr | ₹8.15 Cr | ₹8.08 Cr | ₹10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹2,501 Cr | ₹2,682 Cr | ₹2,146 Cr | ₹1,825 Cr | ₹1,895 Cr |
Salaries, Wages & Bonus | ₹2,488 Cr | ₹2,667 Cr | ₹2,132 Cr | ₹1,811 Cr | ₹1,882 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr | ₹1.08 Cr |
Workmen and Staff Welfare Expenses | ₹1.78 Cr | ₹1.93 Cr | ₹1.66 Cr | ₹3.81 Cr | ₹11 Cr |
Other Employees Cost | ₹0.28 Cr | ₹0.42 Cr | ₹0.51 Cr | ₹0.31 Cr | - |
Other Manufacturing Expenses | ₹0.47 Cr | ₹0.58 Cr | ₹0.90 Cr | ₹602 Cr | ₹897 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | ₹601 Cr | ₹896 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.47 Cr | ₹0.58 Cr | ₹0.90 Cr | ₹0.89 Cr | ₹1.23 Cr |
General and Administration Expenses | ₹1,455 Cr | ₹1,161 Cr | ₹1,026 Cr | ₹211 Cr | ₹290 Cr |
Rent , Rates & Taxes | ₹15 Cr | ₹34 Cr | ₹10 Cr | ₹11 Cr | ₹22 Cr |
Insurance | ₹43 Cr | ₹36 Cr | ₹25 Cr | ₹23 Cr | ₹34 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹92 Cr | ₹60 Cr | ₹103 Cr | ₹82 Cr | ₹85 Cr |
Traveling and conveyance | ₹134 Cr | ₹97 Cr | ₹90 Cr | ₹59 Cr | ₹100 Cr |
Other Administration | ₹1,170 Cr | ₹934 Cr | ₹798 Cr | ₹37 Cr | ₹49 Cr |
Selling and Distribution Expenses | ₹46 Cr | ₹64 Cr | ₹60 Cr | ₹43 Cr | ₹49 Cr |
Advertisement & Sales Promotion | ₹39 Cr | ₹56 Cr | ₹40 Cr | ₹35 Cr | ₹39 Cr |
Sales Commissions & Incentives | ₹0.47 Cr | ₹0.31 Cr | ₹0.02 Cr | ₹0.26 Cr | ₹0.17 Cr |
Freight and Forwarding | ₹6.22 Cr | ₹7.75 Cr | ₹19 Cr | ₹7.48 Cr | ₹10 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹43 Cr | ₹73 Cr | ₹117 Cr | ₹134 Cr | ₹55 Cr |
Bad debts /advances written off | ₹8.54 Cr | ₹15 Cr | ₹27 Cr | ₹3.25 Cr | - |
Provision for doubtful debts | ₹25 Cr | ₹21 Cr | ₹16 Cr | ₹28 Cr | ₹9.71 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹13 Cr | ₹0.95 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹9.14 Cr | ₹37 Cr | ₹74 Cr | ₹89 Cr | ₹45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,855 Cr | ₹6,025 Cr | ₹5,112 Cr | ₹4,364 Cr | ₹4,702 Cr |
Operating Profit (Excl OI) | ₹426 Cr | ₹263 Cr | ₹258 Cr | ₹310 Cr | ₹291 Cr |
Other Income | ₹24 Cr | ₹38 Cr | ₹23 Cr | ₹11 Cr | ₹7.41 Cr |
Interest Received | ₹12 Cr | ₹1.59 Cr | ₹3.52 Cr | ₹5.08 Cr | ₹6.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹5.88 Cr | ₹19 Cr | ₹0.14 Cr | ₹4.78 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹4.60 Cr | ₹16 Cr | ₹2.60 Cr | - | - |
Others | ₹0.92 Cr | ₹0.78 Cr | ₹16 Cr | ₹1.27 Cr | ₹0.88 Cr |
Operating Profit | ₹450 Cr | ₹301 Cr | ₹280 Cr | ₹321 Cr | ₹299 Cr |
Interest | ₹141 Cr | ₹111 Cr | ₹74 Cr | ₹98 Cr | ₹132 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹23 Cr | ₹21 Cr | ₹11 Cr | ₹28 Cr | ₹75 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹93 Cr | ₹68 Cr | ₹45 Cr | ₹58 Cr | ₹44 Cr |
Other Interest | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹13 Cr |
PBDT | ₹309 Cr | ₹189 Cr | ₹207 Cr | ₹223 Cr | ₹167 Cr |
Depreciation | ₹114 Cr | ₹107 Cr | ₹99 Cr | ₹96 Cr | ₹115 Cr |
Profit Before Taxation & Exceptional Items | ₹194 Cr | ₹82 Cr | ₹108 Cr | ₹128 Cr | ₹52 Cr |
Exceptional Income / Expenses | ₹-40 Cr | ₹-52 Cr | ₹-22 Cr | ₹-32 Cr | ₹-125 Cr |
Profit Before Tax | ₹156 Cr | ₹29 Cr | ₹86 Cr | ₹96 Cr | ₹-73 Cr |
Provision for Tax | ₹19 Cr | ₹5.75 Cr | ₹13 Cr | ₹18 Cr | ₹6.98 Cr |
Current Income Tax | ₹9.11 Cr | ₹6.72 Cr | ₹11 Cr | ₹16 Cr | ₹-2.59 Cr |
Deferred Tax | ₹-4.33 Cr | ₹-0.97 Cr | ₹1.96 Cr | ₹1.65 Cr | ₹9.57 Cr |
Other taxes | ₹14 Cr | - | - | - | - |
Profit After Tax | ₹138 Cr | ₹24 Cr | ₹73 Cr | ₹78 Cr | ₹-80 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹138 Cr | ₹24 Cr | ₹73 Cr | ₹78 Cr | ₹-80 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-111 Cr | ₹-135 Cr | ₹-208 Cr | ₹-286 Cr | ₹-198 Cr |
Appropriations | ₹26 Cr | ₹-111 Cr | ₹-135 Cr | ₹-208 Cr | ₹-278 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | ₹8.02 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹8.19 | ₹1.41 | ₹22.16 | ₹24.01 | ₹-26.88 |
Adjusted EPS | ₹8.19 | ₹1.41 | ₹4.43 | ₹4.80 | ₹-5.38 |
Compare Income Statement of peers of BLACK BOX
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BLACK BOX | ₹9,558.2 Cr | 3% | 22.3% | 138.8% | Stock Analytics | |
ITI | ₹26,424.4 Cr | -5.9% | 24.7% | 6.6% | Stock Analytics | |
AVANTEL | ₹3,567.6 Cr | 1% | -13.7% | 28% | Stock Analytics | |
ADC INDIA COMMUNICATIONS | ₹823.4 Cr | 3.1% | 7.3% | 85.6% | Stock Analytics | |
FROG CELLSAT | ₹531.3 Cr | 7.1% | -1.9% | 61.6% | Stock Analytics | |
VALIANT COMMUNICATIONS | ₹395.6 Cr | -12% | -19.9% | 51.5% | Stock Analytics |
BLACK BOX Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BLACK BOX | 3% |
22.3% |
138.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses