BSL
|
BSL Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹813 Cr | ₹630 Cr | ₹565 Cr | ₹418 Cr | ₹525 Cr |
Sales | ₹740 Cr | ₹561 Cr | ₹506 Cr | ₹370 Cr | ₹468 Cr |
Job Work/ Contract Receipts | ₹62 Cr | ₹65 Cr | ₹56 Cr | ₹43 Cr | ₹53 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹11 Cr | ₹4.11 Cr | ₹3.55 Cr | ₹4.41 Cr | ₹3.82 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹666 Cr | ₹472 Cr | ₹436 Cr | ₹321 Cr | ₹390 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹2.07 Cr | ₹-32 Cr | ₹-13 Cr | ₹25 Cr | ₹-14 Cr |
Raw Material Consumed | ₹370 Cr | ₹254 Cr | ₹225 Cr | ₹131 Cr | ₹205 Cr |
Opening Raw Materials | ₹58 Cr | ₹47 Cr | ₹36 Cr | ₹32 Cr | ₹25 Cr |
Purchases Raw Materials | ₹374 Cr | ₹230 Cr | ₹210 Cr | ₹119 Cr | ₹186 Cr |
Closing Raw Materials | ₹84 Cr | ₹58 Cr | ₹47 Cr | ₹33 Cr | ₹32 Cr |
Other Direct Purchases / Brought in cost | ₹11 Cr | ₹15 Cr | ₹17 Cr | ₹6.97 Cr | ₹17 Cr |
Other raw material cost | ₹10 Cr | ₹20 Cr | ₹9.49 Cr | ₹6.50 Cr | ₹8.90 Cr |
Power & Fuel Cost | ₹58 Cr | ₹46 Cr | ₹45 Cr | ₹33 Cr | ₹41 Cr |
Electricity & Power | ₹58 Cr | ₹46 Cr | ₹45 Cr | ₹33 Cr | ₹41 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹91 Cr | ₹76 Cr | ₹69 Cr | ₹56 Cr | ₹66 Cr |
Salaries, Wages & Bonus | ₹80 Cr | ₹66 Cr | ₹60 Cr | ₹50 Cr | ₹58 Cr |
Contributions to EPF & Pension Funds | ₹7.00 Cr | ₹6.20 Cr | ₹5.61 Cr | ₹4.42 Cr | ₹5.65 Cr |
Workmen and Staff Welfare Expenses | ₹1.50 Cr | ₹1.14 Cr | ₹0.99 Cr | ₹0.79 Cr | ₹1.00 Cr |
Other Employees Cost | ₹2.26 Cr | ₹1.86 Cr | ₹1.53 Cr | ₹1.06 Cr | ₹1.45 Cr |
Other Manufacturing Expenses | ₹25 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹23 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.18 Cr | ₹13 Cr | ₹11 Cr | ₹5.17 Cr | ₹11 Cr |
Repairs and Maintenance | ₹4.22 Cr | ₹3.34 Cr | ₹3.04 Cr | ₹2.68 Cr | ₹3.04 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹14 Cr | ₹11 Cr | ₹8.77 Cr | ₹8.03 Cr | ₹9.02 Cr |
General and Administration Expenses | ₹22 Cr | ₹18 Cr | ₹16 Cr | ₹10 Cr | ₹14 Cr |
Rent , Rates & Taxes | ₹1.21 Cr | ₹0.93 Cr | ₹0.77 Cr | ₹0.71 Cr | ₹0.86 Cr |
Insurance | ₹1.29 Cr | ₹1.02 Cr | ₹1.14 Cr | ₹1.00 Cr | ₹0.81 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹1.39 Cr | ₹1.24 Cr | ₹0.26 Cr | ₹0.16 Cr | ₹1.57 Cr |
Other Administration | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹8.46 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹24 Cr | ₹20 Cr | ₹23 Cr | ₹16 Cr | ₹18 Cr |
Advertisement & Sales Promotion | ₹1.03 Cr | ₹1.70 Cr | ₹1.20 Cr | ₹0.96 Cr | ₹1.47 Cr |
Sales Commissions & Incentives | ₹10 Cr | ₹7.88 Cr | ₹7.24 Cr | ₹6.14 Cr | ₹7.90 Cr |
Freight and Forwarding | ₹5.04 Cr | ₹4.51 Cr | ₹9.39 Cr | ₹4.32 Cr | ₹2.89 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.28 Cr | ₹5.46 Cr | ₹5.44 Cr | ₹4.20 Cr | ₹5.31 Cr |
Miscellaneous Expenses | ₹10 Cr | ₹9.41 Cr | ₹8.82 Cr | ₹5.99 Cr | ₹8.52 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹10 Cr | ₹9.41 Cr | ₹8.82 Cr | ₹5.99 Cr | ₹8.48 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹601 Cr | ₹418 Cr | ₹396 Cr | ₹293 Cr | ₹361 Cr |
Operating Profit (Excl OI) | ₹65 Cr | ₹53 Cr | ₹40 Cr | ₹29 Cr | ₹29 Cr |
Other Income | ₹0.76 Cr | ₹0.96 Cr | ₹1.51 Cr | ₹1.26 Cr | ₹1.54 Cr |
Interest Received | ₹0.39 Cr | ₹0.32 Cr | ₹0.62 Cr | ₹0.71 Cr | ₹1.01 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.29 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.03 Cr | ₹0.12 Cr | ₹0.59 Cr | ₹0.44 Cr | ₹0.44 Cr |
Others | ₹0.05 Cr | ₹0.28 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.09 Cr |
Operating Profit | ₹66 Cr | ₹54 Cr | ₹41 Cr | ₹30 Cr | ₹31 Cr |
Interest | ₹33 Cr | ₹19 Cr | ₹14 Cr | ₹17 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.69 Cr | ₹1.68 Cr | ₹2.05 Cr | ₹2.89 Cr | ₹3.95 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.59 Cr | ₹1.89 Cr | ₹1.57 Cr | ₹1.44 Cr | ₹1.90 Cr |
Other Interest | ₹23 Cr | ₹15 Cr | ₹10 Cr | ₹12 Cr | ₹13 Cr |
PBDT | ₹33 Cr | ₹36 Cr | ₹28 Cr | ₹13 Cr | ₹12 Cr |
Depreciation | ₹18 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹15 Cr | ₹25 Cr | ₹16 Cr | ₹1.23 Cr | ₹-0.87 Cr |
Exceptional Income / Expenses | - | ₹-2.15 Cr | - | - | - |
Profit Before Tax | ₹15 Cr | ₹23 Cr | ₹16 Cr | ₹1.23 Cr | ₹-0.87 Cr |
Provision for Tax | ₹3.70 Cr | ₹5.65 Cr | ₹4.51 Cr | ₹-0.13 Cr | ₹-2.53 Cr |
Current Income Tax | - | ₹4.27 Cr | ₹4.88 Cr | ₹1.22 Cr | ₹0.75 Cr |
Deferred Tax | ₹3.70 Cr | ₹1.38 Cr | ₹-0.38 Cr | ₹-1.34 Cr | ₹-3.28 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹11 Cr | ₹17 Cr | ₹11 Cr | ₹1.36 Cr | ₹1.66 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹48 Cr | ₹35 Cr | ₹24 Cr | ₹23 Cr | ₹22 Cr |
Appropriations | ₹60 Cr | ₹52 Cr | ₹36 Cr | ₹25 Cr | ₹24 Cr |
General Reserves | ₹1.50 Cr | ₹1.50 Cr | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹2.57 Cr | ₹2.21 Cr | ₹0.55 Cr | ₹0.37 Cr | ₹0.65 Cr |
Equity Dividend % | ₹10.00 | ₹15.00 | ₹12.00 | - | - |
Earnings Per Share | ₹10.91 | ₹16.43 | ₹11.15 | ₹1.32 | ₹1.62 |
Adjusted EPS | ₹10.91 | ₹16.43 | ₹11.15 | ₹1.32 | ₹1.62 |
Compare Income Statement of peers of BSL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BSL | ₹224.5 Cr | -6.5% | 3% | 25% | Stock Analytics | |
RAYMOND | ₹11,078.9 Cr | 10.7% | 5% | -20% | Stock Analytics | |
SIYARAM SILK MILLS | ₹3,102.0 Cr | -0.1% | 34.5% | 24% | Stock Analytics | |
VTM | ₹348.0 Cr | 8.5% | 24.1% | 40% | Stock Analytics | |
MANOMAY TEX INDIA | ₹347.5 Cr | -0.5% | -4.5% | 54.2% | Stock Analytics | |
UNITED POLYFAB GUJARAT | ₹304.7 Cr | 9.7% | 18.9% | 35.4% | Stock Analytics |
BSL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BSL | -6.5% |
3% |
25% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses