BLACK ROSE INDUSTRIES
|
BLACK ROSE INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹431 Cr | ₹486 Cr | ₹380 Cr | ₹373 Cr | ₹309 Cr |
Sales | ₹429 Cr | ₹485 Cr | ₹376 Cr | ₹371 Cr | ₹305 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.51 Cr | ₹1.67 Cr | ₹3.49 Cr | ₹1.65 Cr | ₹3.33 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹430 Cr | ₹486 Cr | ₹380 Cr | ₹373 Cr | ₹309 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.37 Cr | ₹9.54 Cr | ₹-11 Cr | ₹0.90 Cr | ₹-2.57 Cr |
Raw Material Consumed | ₹382 Cr | ₹402 Cr | ₹326 Cr | ₹314 Cr | ₹265 Cr |
Opening Raw Materials | ₹27 Cr | ₹15 Cr | ₹20 Cr | ₹13 Cr | ₹8.37 Cr |
Purchases Raw Materials | ₹41 Cr | ₹81 Cr | ₹37 Cr | ₹58 Cr | ₹58 Cr |
Closing Raw Materials | ₹10 Cr | ₹27 Cr | ₹15 Cr | ₹20 Cr | ₹13 Cr |
Other Direct Purchases / Brought in cost | ₹325 Cr | ₹332 Cr | ₹284 Cr | ₹263 Cr | ₹212 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.87 Cr | ₹1.79 Cr | ₹1.72 Cr | ₹1.46 Cr | ₹1.26 Cr |
Electricity & Power | ₹1.87 Cr | ₹1.79 Cr | ₹1.72 Cr | ₹1.46 Cr | ₹1.26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹8.87 Cr | ₹7.18 Cr | ₹6.35 Cr | ₹5.14 Cr | ₹3.98 Cr |
Salaries, Wages & Bonus | ₹7.73 Cr | ₹6.74 Cr | ₹6.00 Cr | ₹4.84 Cr | ₹3.77 Cr |
Contributions to EPF & Pension Funds | ₹0.35 Cr | ₹0.31 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.13 Cr |
Workmen and Staff Welfare Expenses | ₹0.16 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.08 Cr |
Other Employees Cost | ₹0.63 Cr | - | - | - | - |
Other Manufacturing Expenses | ₹5.86 Cr | ₹7.67 Cr | ₹6.63 Cr | ₹8.19 Cr | ₹8.16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.19 Cr |
Repairs and Maintenance | ₹0.46 Cr | ₹0.24 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹0.36 Cr |
Packing Material Consumed | ₹4.00 Cr | ₹4.53 Cr | ₹4.20 Cr | ₹6.35 Cr | ₹6.94 Cr |
Other Mfg Exp | ₹1.38 Cr | ₹2.88 Cr | ₹2.11 Cr | ₹1.51 Cr | ₹0.68 Cr |
General and Administration Expenses | ₹4.06 Cr | ₹3.75 Cr | ₹3.74 Cr | ₹3.49 Cr | ₹3.02 Cr |
Rent , Rates & Taxes | ₹1.26 Cr | ₹0.98 Cr | ₹1.10 Cr | ₹0.80 Cr | ₹0.83 Cr |
Insurance | ₹0.59 Cr | ₹0.39 Cr | ₹0.57 Cr | ₹0.30 Cr | ₹0.12 Cr |
Printing and stationery | ₹0.04 Cr | ₹0.06 Cr | ₹0.03 Cr | ₹0.04 Cr | ₹0.05 Cr |
Professional and legal fees | ₹0.94 Cr | ₹0.78 Cr | ₹0.89 Cr | ₹0.92 Cr | ₹0.77 Cr |
Traveling and conveyance | ₹1.01 Cr | ₹0.63 Cr | ₹0.32 Cr | ₹0.71 Cr | ₹0.51 Cr |
Other Administration | ₹0.23 Cr | ₹0.91 Cr | ₹0.82 Cr | ₹0.72 Cr | ₹0.74 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹9.26 Cr | ₹5.52 Cr | ₹4.22 Cr | ₹4.16 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | ₹0.18 Cr | ₹0.15 Cr | ₹1.91 Cr | ₹1.97 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹13 Cr | ₹9.08 Cr | ₹5.37 Cr | ₹2.31 Cr | ₹2.19 Cr |
Miscellaneous Expenses | ₹2.50 Cr | ₹1.01 Cr | ₹0.93 Cr | ₹2.03 Cr | ₹1.02 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.37 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.04 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.50 Cr | ₹1.01 Cr | ₹0.93 Cr | ₹2.03 Cr | ₹0.61 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹416 Cr | ₹442 Cr | ₹339 Cr | ₹340 Cr | ₹284 Cr |
Operating Profit (Excl OI) | ₹14 Cr | ₹44 Cr | ₹40 Cr | ₹33 Cr | ₹24 Cr |
Other Income | ₹2.04 Cr | ₹2.73 Cr | ₹0.73 Cr | ₹0.87 Cr | ₹0.75 Cr |
Interest Received | ₹0.34 Cr | ₹0.25 Cr | ₹0.31 Cr | ₹0.37 Cr | ₹0.29 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.02 Cr | - | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | ₹0.14 Cr |
Foreign Exchange Gains | ₹0.99 Cr | ₹0.88 Cr | - | - | - |
Others | ₹0.71 Cr | ₹1.59 Cr | ₹0.42 Cr | ₹0.50 Cr | ₹0.31 Cr |
Operating Profit | ₹16 Cr | ₹47 Cr | ₹41 Cr | ₹34 Cr | ₹25 Cr |
Interest | ₹2.07 Cr | ₹1.37 Cr | ₹1.69 Cr | ₹3.06 Cr | ₹3.54 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.04 Cr | ₹0.59 Cr | ₹0.78 Cr | ₹2.07 Cr | ₹2.83 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.39 Cr | ₹0.77 Cr | ₹0.67 Cr | ₹0.73 Cr | ₹0.49 Cr |
Other Interest | ₹0.64 Cr | ₹0.02 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.22 Cr |
PBDT | ₹14 Cr | ₹46 Cr | ₹39 Cr | ₹31 Cr | ₹21 Cr |
Depreciation | ₹3.04 Cr | ₹2.62 Cr | ₹2.58 Cr | ₹2.33 Cr | ₹2.11 Cr |
Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹43 Cr | ₹37 Cr | ₹29 Cr | ₹19 Cr |
Exceptional Income / Expenses | - | - | - | ₹-1.24 Cr | - |
Profit Before Tax | ₹11 Cr | ₹43 Cr | ₹37 Cr | ₹27 Cr | ₹19 Cr |
Provision for Tax | ₹3.03 Cr | ₹11 Cr | ₹9.35 Cr | ₹6.65 Cr | ₹5.47 Cr |
Current Income Tax | ₹3.17 Cr | ₹11 Cr | ₹9.32 Cr | ₹6.85 Cr | ₹5.60 Cr |
Deferred Tax | ₹-0.15 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹-0.45 Cr | ₹-0.13 Cr |
Other taxes | ₹0.01 Cr | - | - | ₹0.24 Cr | - |
Profit After Tax | ₹7.92 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹14 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | ₹0.22 Cr | - |
Consolidated Net Profit | ₹7.92 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹14 Cr |
Adjustments to PAT | - | - | - | - | ₹-0.07 Cr |
Profit Balance B/F | ₹110 Cr | ₹80 Cr | ₹55 Cr | ₹36 Cr | ₹23 Cr |
Appropriations | ₹118 Cr | ₹112 Cr | ₹82 Cr | ₹57 Cr | ₹37 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.82 Cr | ₹2.29 Cr | ₹1.57 Cr | ₹1.98 Cr | ₹0.92 Cr |
Equity Dividend % | ₹55.00 | ₹75.00 | ₹45.00 | ₹35.00 | ₹30.00 |
Earnings Per Share | ₹1.55 | ₹6.25 | ₹5.38 | ₹4.10 | ₹2.72 |
Adjusted EPS | ₹1.55 | ₹6.25 | ₹5.38 | ₹4.10 | ₹2.72 |
Compare Income Statement of peers of BLACK ROSE INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BLACK ROSE INDUSTRIES | ₹639.8 Cr | -2% | -2.1% | -13.8% | Stock Analytics | |
ADANI ENTERPRISES | ₹277,217.0 Cr | -3.4% | 5.1% | -15.9% | Stock Analytics | |
REDINGTON | ₹16,190.5 Cr | 0.6% | 9.8% | 18.8% | Stock Analytics | |
MMTC | ₹10,864.5 Cr | -5.1% | -4.7% | 29.2% | Stock Analytics | |
HONASA CONSUMER | ₹8,175.8 Cr | 0.8% | 12% | -37.6% | Stock Analytics | |
MSTC | ₹4,748.8 Cr | -3.4% | 4.5% | 38.2% | Stock Analytics |
BLACK ROSE INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BLACK ROSE INDUSTRIES | -2% |
-2.1% |
-13.8% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses