BMW INDUSTRIES
|
BMW INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹598 Cr | ₹562 Cr | ₹447 Cr | ₹398 Cr | ₹615 Cr |
Sales | ₹84 Cr | ₹56 Cr | ₹37 Cr | ₹19 Cr | ₹195 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹514 Cr | ₹506 Cr | ₹410 Cr | ₹379 Cr | ₹420 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹598 Cr | ₹562 Cr | ₹447 Cr | ₹398 Cr | ₹615 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.47 Cr | ₹0.91 Cr | ₹-4.51 Cr | ₹10 Cr | ₹1.64 Cr |
Raw Material Consumed | ₹189 Cr | ₹221 Cr | ₹163 Cr | ₹150 Cr | ₹310 Cr |
Opening Raw Materials | ₹77 Cr | ₹81 Cr | ₹69 Cr | ₹93 Cr | ₹95 Cr |
Purchases Raw Materials | ₹133 Cr | ₹217 Cr | ₹174 Cr | ₹126 Cr | ₹308 Cr |
Closing Raw Materials | ₹24 Cr | ₹77 Cr | ₹81 Cr | ₹69 Cr | ₹93 Cr |
Other Direct Purchases / Brought in cost | ₹2.57 Cr | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹92 Cr | ₹79 Cr | ₹56 Cr | ₹36 Cr | ₹66 Cr |
Electricity & Power | ₹92 Cr | ₹79 Cr | ₹56 Cr | ₹36 Cr | ₹66 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹23 Cr | ₹22 Cr | ₹20 Cr | ₹19 Cr | ₹25 Cr |
Contributions to EPF & Pension Funds | ₹0.99 Cr | ₹0.86 Cr | ₹0.81 Cr | ₹0.80 Cr | ₹1.32 Cr |
Workmen and Staff Welfare Expenses | ₹0.59 Cr | ₹0.34 Cr | ₹0.59 Cr | ₹0.27 Cr | ₹0.53 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹43 Cr | ₹33 Cr | ₹40 Cr | ₹29 Cr | ₹24 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.74 Cr | ₹4.76 Cr | ₹2.96 Cr | ₹2.74 Cr | ₹4.09 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹39 Cr | ₹29 Cr | ₹37 Cr | ₹26 Cr | ₹20 Cr |
General and Administration Expenses | ₹5.24 Cr | ₹2.82 Cr | ₹3.29 Cr | ₹3.08 Cr | ₹5.02 Cr |
Rent , Rates & Taxes | ₹4.91 Cr | ₹2.49 Cr | ₹2.96 Cr | ₹2.75 Cr | ₹4.73 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.34 Cr | ₹0.33 Cr | ₹0.33 Cr | ₹0.33 Cr | ₹0.29 Cr |
Selling and Distribution Expenses | ₹25 Cr | ₹21 Cr | ₹19 Cr | ₹11 Cr | ₹13 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹25 Cr | ₹21 Cr | ₹19 Cr | ₹11 Cr | ₹13 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹75 Cr | ₹53 Cr | ₹43 Cr | ₹43 Cr | ₹60 Cr |
Bad debts /advances written off | ₹11 Cr | ₹3.30 Cr | ₹2.01 Cr | ₹0.32 Cr | ₹17 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹1.79 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.80 Cr |
Other Miscellaneous Expenses | ₹64 Cr | ₹49 Cr | ₹41 Cr | ₹43 Cr | ₹40 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹452 Cr | ₹433 Cr | ₹342 Cr | ₹302 Cr | ₹506 Cr |
Operating Profit (Excl OI) | ₹146 Cr | ₹130 Cr | ₹105 Cr | ₹95 Cr | ₹109 Cr |
Other Income | ₹4.29 Cr | ₹9.13 Cr | ₹13 Cr | ₹10 Cr | ₹16 Cr |
Interest Received | ₹3.18 Cr | ₹3.74 Cr | ₹2.69 Cr | ₹3.50 Cr | ₹13 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.26 Cr | ₹4.11 Cr | ₹4.41 Cr | ₹1.62 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.00 Cr | ₹0.00 Cr | ₹0.62 Cr | ₹2.27 Cr | ₹1.09 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.85 Cr | ₹1.29 Cr | ₹5.28 Cr | ₹2.78 Cr | ₹2.09 Cr |
Operating Profit | ₹151 Cr | ₹139 Cr | ₹118 Cr | ₹106 Cr | ₹125 Cr |
Interest | ₹20 Cr | ₹24 Cr | ₹23 Cr | ₹29 Cr | ₹46 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹18 Cr | ₹22 Cr | ₹22 Cr | ₹28 Cr | ₹44 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹1.76 Cr | ₹1.68 Cr | ₹1.57 Cr | ₹1.44 Cr | ₹1.52 Cr |
PBDT | ₹131 Cr | ₹115 Cr | ₹95 Cr | ₹76 Cr | ₹79 Cr |
Depreciation | ₹45 Cr | ₹40 Cr | ₹49 Cr | ₹53 Cr | ₹47 Cr |
Profit Before Taxation & Exceptional Items | ₹86 Cr | ₹75 Cr | ₹46 Cr | ₹23 Cr | ₹32 Cr |
Exceptional Income / Expenses | - | - | - | ₹-239 Cr | - |
Profit Before Tax | ₹86 Cr | ₹75 Cr | ₹46 Cr | ₹-215 Cr | ₹32 Cr |
Provision for Tax | ₹23 Cr | ₹21 Cr | ₹11 Cr | ₹-40 Cr | ₹9.95 Cr |
Current Income Tax | ₹21 Cr | ₹6.53 Cr | ₹1.23 Cr | ₹0.01 Cr | ₹12 Cr |
Deferred Tax | ₹0.95 Cr | ₹14 Cr | ₹9.74 Cr | ₹-40 Cr | ₹-1.81 Cr |
Other taxes | ₹0.84 Cr | - | - | - | - |
Profit After Tax | ₹64 Cr | ₹54 Cr | ₹35 Cr | ₹-175 Cr | ₹22 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.05 Cr | ₹-0.01 Cr | ₹-0.25 Cr | ₹-0.22 Cr | ₹-0.15 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹64 Cr | ₹54 Cr | ₹35 Cr | ₹-176 Cr | ₹22 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹247 Cr | ₹197 Cr | ₹163 Cr | ₹339 Cr | ₹302 Cr |
Appropriations | ₹311 Cr | ₹252 Cr | ₹198 Cr | ₹163 Cr | ₹324 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.12 Cr | ₹0.07 Cr | ₹0.00 Cr | ₹-0.48 Cr | ₹-14 Cr |
Equity Dividend % | ₹21.00 | ₹20.00 | ₹2.00 | - | - |
Earnings Per Share | ₹2.83 | ₹2.42 | ₹1.53 | ₹-7.81 | ₹0.97 |
Adjusted EPS | ₹2.83 | ₹2.42 | ₹1.53 | ₹-7.81 | ₹0.97 |
Compare Income Statement of peers of BMW INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BMW INDUSTRIES | ₹1,264.2 Cr | -6% | -2.3% | 1% | Stock Analytics | |
LARSEN & TOUBRO | ₹499,255.0 Cr | -6.4% | 4.3% | 6.4% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹90,281.4 Cr | -7.9% | 2.7% | 145.5% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹83,046.4 Cr | -6.3% | 2.4% | 3% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,347.4 Cr | -5.3% | 20.5% | 32.8% | Stock Analytics | |
IRCON INTERNATIONAL | ₹20,522.1 Cr | -5.2% | 17.4% | 22.4% | Stock Analytics |
BMW INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BMW INDUSTRIES | -6% |
-2.3% |
1% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses