BRAHMAPUTRA INFRASTRUCTURE
|
BRAHMAPUTRA INFRASTRUCTURE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹242 Cr | ₹220 Cr | ₹179 Cr | ₹160 Cr | ₹142 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | ₹221 Cr | ₹143 Cr | ₹148 Cr | ₹140 Cr | ₹134 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | ₹6.60 Cr | ₹6.11 Cr | ₹2.49 Cr | ₹3.27 Cr | ₹0.93 Cr |
| Other Operational Income | ₹15 Cr | ₹70 Cr | ₹28 Cr | ₹17 Cr | ₹6.89 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹242 Cr | ₹220 Cr | ₹179 Cr | ₹160 Cr | ₹142 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.65 Cr | ₹2.94 Cr | ₹35 Cr | ₹50 Cr | ₹26 Cr |
| Raw Material Consumed | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
| Opening Raw Materials | - | - | ₹21 Cr | - | ₹37 Cr |
| Purchases Raw Materials | - | - | ₹8.91 Cr | ₹34 Cr | ₹-26 Cr |
| Closing Raw Materials | - | - | ₹17 Cr | ₹21 Cr | - |
| Other Direct Purchases / Brought in cost | ₹19 Cr | ₹16 Cr | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.47 Cr | ₹0.35 Cr | ₹0.77 Cr | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | ₹0.47 Cr | ₹0.35 Cr | ₹0.77 Cr | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.72 Cr | ₹3.81 Cr | ₹3.76 Cr | ₹3.47 Cr | ₹3.48 Cr |
| Salaries, Wages & Bonus | ₹4.40 Cr | ₹3.41 Cr | ₹3.35 Cr | ₹3.20 Cr | ₹3.27 Cr |
| Contributions to EPF & Pension Funds | ₹0.11 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Workmen and Staff Welfare Expenses | ₹0.12 Cr | ₹0.19 Cr | ₹0.22 Cr | ₹0.12 Cr | ₹0.19 Cr |
| Other Employees Cost | ₹0.09 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.12 Cr | - |
| Other Manufacturing Expenses | ₹154 Cr | ₹122 Cr | ₹75 Cr | ₹49 Cr | ₹88 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.65 Cr | ₹0.28 Cr | ₹0.38 Cr | - | - |
| Repairs and Maintenance | ₹0.35 Cr | ₹0.19 Cr | ₹0.55 Cr | ₹0.13 Cr | ₹0.12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹153 Cr | ₹122 Cr | ₹74 Cr | ₹48 Cr | ₹88 Cr |
| General and Administration Expenses | ₹5.38 Cr | ₹5.47 Cr | ₹5.97 Cr | ₹4.47 Cr | ₹3.02 Cr |
| Rent , Rates & Taxes | ₹1.23 Cr | ₹1.50 Cr | ₹1.54 Cr | ₹1.62 Cr | ₹0.30 Cr |
| Insurance | ₹0.28 Cr | ₹0.23 Cr | ₹0.36 Cr | ₹0.25 Cr | - |
| Printing and stationery | ₹0.19 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹1.60 Cr | ₹1.88 Cr | ₹1.59 Cr | ₹1.07 Cr | ₹1.17 Cr |
| Traveling and conveyance | ₹0.44 Cr | ₹0.49 Cr | ₹0.49 Cr | ₹0.26 Cr | ₹0.23 Cr |
| Other Administration | ₹1.64 Cr | ₹1.29 Cr | ₹1.92 Cr | ₹1.22 Cr | ₹1.26 Cr |
| Selling and Distribution Expenses | ₹0.10 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.24 Cr | ₹0.07 Cr |
| Advertisement & Sales Promotion | ₹0.06 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.22 Cr | ₹0.01 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.04 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr | ₹0.06 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹11 Cr | ₹27 Cr | ₹8.03 Cr | ₹13 Cr | ₹5.68 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹1.87 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹27 Cr | ₹8.03 Cr | ₹13 Cr | ₹3.81 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹194 Cr | ₹178 Cr | ₹142 Cr | ₹131 Cr | ₹137 Cr |
| Operating Profit (Excl OI) | ₹49 Cr | ₹42 Cr | ₹36 Cr | ₹29 Cr | ₹4.43 Cr |
| Other Income | ₹4.89 Cr | ₹1.22 Cr | ₹0.47 Cr | ₹4.19 Cr | ₹22 Cr |
| Interest Received | ₹3.24 Cr | ₹0.93 Cr | ₹0.47 Cr | ₹1.81 Cr | ₹5.08 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.29 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹1.74 Cr | ₹16 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹1.65 Cr | - | - | ₹0.64 Cr | ₹1.03 Cr |
| Operating Profit | ₹53 Cr | ₹43 Cr | ₹37 Cr | ₹33 Cr | ₹26 Cr |
| Interest | ₹20 Cr | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹19 Cr | ₹22 Cr | ₹22 Cr | ₹19 Cr | ₹16 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.02 Cr | ₹0.95 Cr | ₹0.97 Cr | ₹0.80 Cr | ₹0.95 Cr |
| Other Interest | - | - | - | - | ₹0.05 Cr |
| PBDT | ₹33 Cr | ₹21 Cr | ₹14 Cr | ₹13 Cr | ₹8.86 Cr |
| Depreciation | ₹1.49 Cr | ₹1.74 Cr | ₹2.27 Cr | ₹3.12 Cr | ₹4.26 Cr |
| Profit Before Taxation & Exceptional Items | ₹32 Cr | ₹19 Cr | ₹12 Cr | ₹10 Cr | ₹4.60 Cr |
| Exceptional Income / Expenses | - | - | ₹-0.09 Cr | ₹0.91 Cr | ₹-4.12 Cr |
| Profit Before Tax | ₹32 Cr | ₹19 Cr | ₹11 Cr | ₹11 Cr | ₹0.47 Cr |
| Provision for Tax | ₹1.90 Cr | ₹1.86 Cr | ₹0.61 Cr | ₹4.05 Cr | ₹0.58 Cr |
| Current Income Tax | ₹1.51 Cr | ₹1.31 Cr | ₹1.02 Cr | ₹1.64 Cr | - |
| Deferred Tax | ₹0.87 Cr | ₹0.98 Cr | ₹-0.41 Cr | ₹-1.69 Cr | ₹0.58 Cr |
| Other taxes | ₹-0.48 Cr | ₹-0.43 Cr | - | ₹4.10 Cr | - |
| Profit After Tax | ₹30 Cr | ₹17 Cr | ₹11 Cr | ₹7.10 Cr | ₹-0.11 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | ₹0.03 Cr | - | - | - |
| Consolidated Net Profit | ₹30 Cr | ₹17 Cr | ₹11 Cr | ₹7.10 Cr | ₹-0.11 Cr |
| Adjustments to PAT | ₹0.22 Cr | - | - | - | - |
| Profit Balance B/F | ₹18 Cr | ₹0.36 Cr | ₹-16 Cr | ₹-23 Cr | ₹-21 Cr |
| Appropriations | ₹48 Cr | ₹18 Cr | ₹-5.04 Cr | ₹-16 Cr | ₹-22 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹-0.07 Cr | - | ₹0.04 Cr | ₹-24 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹10.22 | ₹5.92 | ₹3.63 | ₹2.41 | ₹-0.04 |
| Adjusted EPS | ₹10.22 | ₹5.92 | ₹3.63 | ₹2.41 | ₹-0.04 |
Compare Income Statement of peers of BRAHMAPUTRA INFRASTRUCTURE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRAHMAPUTRA INFRASTRUCTURE | ₹350.0 Cr | 5% | 5.2% | 103.9% | Stock Analytics | |
| LARSEN & TOUBRO | ₹560,439.0 Cr | -0.4% | 0.9% | 5.9% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹66,533.0 Cr | 1.9% | NA | -34.7% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹24,802.2 Cr | -2.3% | -6.5% | -29.8% | Stock Analytics | |
| KEC INTERNATIONAL | ₹18,964.1 Cr | 1% | 1.7% | -39.9% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹13,997.9 Cr | -4.7% | -4.5% | -29.7% | Stock Analytics | |
BRAHMAPUTRA INFRASTRUCTURE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRAHMAPUTRA INFRASTRUCTURE | 5% |
5.2% |
103.9% |
| SENSEX | -0.4% |
-0.3% |
3.9% |
You may also like the below Video Courses