Home > Income Statement > BOROSIL RENEWABLES

BOROSIL RENEWABLES
Income Statement

COMMUNITY POLL
for BOROSIL RENEWABLES
Please provide your vote to see the results

BOROSIL RENEWABLES Last 5 Year Income Statement History

[Consolidated]

Mar2024Mar2023Mar2019Mar2018Mar2017
INCOME :
Gross Sales ₹894 Cr₹762 Cr₹636 Cr₹577 Cr₹423 Cr
     Sales ₹891 Cr₹759 Cr₹632 Cr₹575 Cr₹422 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -₹0.49 Cr₹1.02 Cr₹0.41 Cr-
     Revenue from property development -----
     Other Operational Income ₹3.31 Cr₹2.57 Cr₹2.35 Cr₹1.52 Cr₹1.47 Cr
Less: Excise Duty --₹3.16 Cr₹20 Cr₹8.17 Cr
Net Sales ₹894 Cr₹762 Cr₹633 Cr₹557 Cr₹415 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-54 Cr₹-81 Cr₹11 Cr₹-9.27 Cr₹1.02 Cr
Raw Material Consumed ₹211 Cr₹344 Cr₹225 Cr₹215 Cr₹179 Cr
     Opening Raw Materials -₹13 Cr₹10 Cr₹11 Cr₹5.36 Cr
     Purchases Raw Materials ₹291 Cr₹114 Cr₹82 Cr₹73 Cr₹54 Cr
     Closing Raw Materials ₹80 Cr₹14 Cr₹13 Cr₹10 Cr₹11 Cr
     Other Direct Purchases / Brought in cost -₹231 Cr₹145 Cr₹142 Cr₹130 Cr
     Other raw material cost -----
Power & Fuel Cost ₹242 Cr₹75 Cr₹55 Cr₹52 Cr₹33 Cr
     Electricity & Power ₹242 Cr₹75 Cr₹55 Cr₹52 Cr₹33 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹117 Cr₹89 Cr₹73 Cr₹72 Cr₹47 Cr
     Salaries, Wages & Bonus ₹101 Cr₹78 Cr₹63 Cr₹66 Cr₹41 Cr
     Contributions to EPF & Pension Funds ₹2.17 Cr₹3.79 Cr₹4.18 Cr₹2.82 Cr₹2.35 Cr
     Workmen and Staff Welfare Expenses ₹13 Cr₹5.54 Cr₹4.43 Cr₹3.37 Cr₹3.01 Cr
     Other Employees Cost ₹0.98 Cr₹2.22 Cr₹1.28 Cr₹0.48 Cr₹0.01 Cr
Other Manufacturing Expenses ₹91 Cr₹82 Cr₹58 Cr₹43 Cr₹23 Cr
     Sub-contracted / Out sourced services ₹22 Cr----
     Processing Charges ₹0.07 Cr₹22 Cr₹14 Cr₹0.96 Cr₹0.06 Cr
     Repairs and Maintenance ₹10 Cr₹2.51 Cr₹3.54 Cr₹2.22 Cr₹1.90 Cr
     Packing Material Consumed ₹33 Cr₹45 Cr₹32 Cr₹32 Cr₹17 Cr
     Other Mfg Exp ₹26 Cr₹12 Cr₹8.25 Cr₹7.96 Cr₹4.39 Cr
General and Administration Expenses ₹60 Cr₹43 Cr₹39 Cr₹33 Cr₹29 Cr
     Rent , Rates & Taxes ₹1.58 Cr₹4.88 Cr₹5.24 Cr₹2.87 Cr₹1.96 Cr
     Insurance ₹6.63 Cr₹1.89 Cr₹1.40 Cr₹0.97 Cr₹0.73 Cr
     Printing and stationery -----
     Professional and legal fees ₹35 Cr₹14 Cr₹12 Cr₹13 Cr₹12 Cr
     Traveling and conveyance ₹9.55 Cr₹16 Cr₹14 Cr₹12 Cr₹10 Cr
     Other Administration ₹6.83 Cr₹6.28 Cr₹6.19 Cr₹4.09 Cr₹3.31 Cr
Selling and Distribution Expenses ₹68 Cr₹88 Cr₹68 Cr₹67 Cr₹47 Cr
     Advertisement & Sales Promotion ₹2.11 Cr₹37 Cr₹26 Cr₹26 Cr₹15 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹63 Cr₹40 Cr₹32 Cr₹30 Cr₹23 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹2.79 Cr₹11 Cr₹9.84 Cr₹11 Cr₹9.21 Cr
Miscellaneous Expenses ₹16 Cr₹20 Cr₹14 Cr₹24 Cr₹36 Cr
     Bad debts /advances written off ₹1.49 Cr₹1.26 Cr₹0.09 Cr₹0.05 Cr-
     Provision for doubtful debts ---₹1.13 Cr-
     Losson disposal of fixed assets(net) ₹0.35 Cr₹0.39 Cr-₹1.22 Cr₹0.12 Cr
     Losson foreign exchange fluctuations -₹0.05 Cr₹0.92 Cr--
     Losson sale of non-trade current investments -₹4.91 Cr₹1.82 Cr-₹24 Cr
     Other Miscellaneous Expenses ₹14 Cr₹13 Cr₹11 Cr₹21 Cr₹11 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹751 Cr₹660 Cr₹543 Cr₹497 Cr₹395 Cr
Operating Profit (Excl OI) ₹143 Cr₹102 Cr₹90 Cr₹60 Cr₹20 Cr
Other Income ₹20 Cr₹39 Cr₹31 Cr₹43 Cr₹39 Cr
     Interest Received ₹2.32 Cr₹12 Cr₹15 Cr₹9.88 Cr₹17 Cr
     Dividend Received -₹0.41 Cr₹0.59 Cr₹2.80 Cr₹18 Cr
     Profit on sale of Fixed Assets --₹0.02 Cr--
     Profits on sale of Investments ₹2.49 Cr₹6.77 Cr₹4.55 Cr₹5.73 Cr₹1.69 Cr
     Provision Written Back ₹0.31 Cr₹1.07 Cr₹0.61 Cr₹0.27 Cr₹0.20 Cr
     Foreign Exchange Gains ₹7.20 Cr--₹1.48 Cr₹0.29 Cr
     Others ₹7.74 Cr₹18 Cr₹9.84 Cr₹23 Cr₹1.79 Cr
Operating Profit ₹163 Cr₹141 Cr₹120 Cr₹103 Cr₹58 Cr
Interest ₹7.79 Cr₹6.08 Cr₹6.82 Cr₹7.77 Cr₹3.56 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹7.79 Cr₹6.08 Cr₹6.82 Cr₹7.77 Cr₹3.56 Cr
PBDT ₹155 Cr₹135 Cr₹113 Cr₹95 Cr₹55 Cr
Depreciation ₹54 Cr₹45 Cr₹37 Cr₹32 Cr₹21 Cr
Profit Before Taxation & Exceptional Items ₹101 Cr₹90 Cr₹76 Cr₹63 Cr₹34 Cr
Exceptional Income / Expenses --₹-1.95 Cr₹91 Cr-
Profit Before Tax ₹101 Cr₹92 Cr₹76 Cr₹156 Cr₹36 Cr
Provision for Tax ₹30 Cr₹32 Cr₹27 Cr₹19 Cr₹6.42 Cr
     Current Income Tax ₹24 Cr₹34 Cr₹27 Cr₹15 Cr₹11 Cr
     Deferred Tax ₹6.59 Cr₹-2.81 Cr₹1.51 Cr₹4.24 Cr₹-0.86 Cr
     Other taxes -₹0.79 Cr₹-2.12 Cr-₹-3.86 Cr
Profit After Tax ₹71 Cr₹60 Cr₹49 Cr₹137 Cr₹29 Cr
Extra items -----
Minority Interest ₹-1.01 Cr₹-5.52 Cr₹-3.94 Cr₹-8.72 Cr₹-4.49 Cr
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹70 Cr₹54 Cr₹45 Cr₹128 Cr₹25 Cr
Adjustments to PAT -----
Profit Balance B/F ₹260 Cr₹767 Cr₹728 Cr₹600 Cr₹756 Cr
Appropriations ₹330 Cr₹821 Cr₹774 Cr₹728 Cr₹780 Cr
     General Reserves ----₹5.00 Cr
     Proposed Equity Dividend ----₹7.52 Cr
     Corporate dividend tax ----₹2.71 Cr
     Other Appropriation -₹31 Cr₹6.95 Cr-₹159 Cr
Equity Dividend % -₹65.00₹250.00₹250.00₹250.00
Earnings Per Share ₹5.34₹5.90₹19.56₹554.79₹106.75
Adjusted EPS ₹5.34₹5.90₹4.89₹13.87₹2.67

Compare Income Statement of peers of BOROSIL RENEWABLES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
BOROSIL RENEWABLES ₹5,582.5 Cr -6.2% -4% 1.5% Stock Analytics
ASAHI INDIA GLASS ₹15,892.0 Cr -3.6% -8.1% 13.5% Stock Analytics
LA OPALA RG ₹3,522.0 Cr -3.5% -9.2% -22.9% Stock Analytics
HALDYN GLASS ₹854.4 Cr -12.1% -12.5% 15.8% Stock Analytics
EMPIRE INDUSTRIES ₹597.0 Cr -1.1% -3.4% 1.7% Stock Analytics
SEJAL GLASS ₹549.3 Cr -7.8% 11.1% 145.1% Stock Analytics


BOROSIL RENEWABLES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
BOROSIL RENEWABLES

-6.2%

-4%

1.5%

SENSEX

-1.9%

-5%

17.5%


You may also like the below Video Courses