LG BALAKRISHNAN & BROS
|
LG BALAKRISHNAN & BROS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,346 Cr | ₹2,203 Cr | ₹2,102 Cr | ₹1,609 Cr | ₹1,543 Cr |
Sales | ₹2,192 Cr | ₹2,035 Cr | ₹1,930 Cr | ₹1,502 Cr | ₹1,448 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹3.11 Cr | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹151 Cr | ₹168 Cr | ₹172 Cr | ₹107 Cr | ₹95 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,346 Cr | ₹2,203 Cr | ₹2,102 Cr | ₹1,609 Cr | ₹1,543 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹17 Cr | ₹-0.17 Cr | ₹-75 Cr | ₹7.87 Cr | ₹8.15 Cr |
Raw Material Consumed | ₹1,052 Cr | ₹1,026 Cr | ₹1,024 Cr | ₹732 Cr | ₹697 Cr |
Opening Raw Materials | ₹94 Cr | ₹132 Cr | ₹79 Cr | ₹51 Cr | ₹57 Cr |
Purchases Raw Materials | ₹1,055 Cr | ₹988 Cr | ₹1,077 Cr | ₹760 Cr | ₹691 Cr |
Closing Raw Materials | ₹97 Cr | ₹94 Cr | ₹132 Cr | ₹79 Cr | ₹51 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹103 Cr | ₹92 Cr | ₹83 Cr | ₹68 Cr | ₹69 Cr |
Electricity & Power | ₹103 Cr | ₹92 Cr | ₹83 Cr | ₹68 Cr | ₹69 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹362 Cr | ₹320 Cr | ₹286 Cr | ₹239 Cr | ₹255 Cr |
Salaries, Wages & Bonus | ₹325 Cr | ₹287 Cr | ₹259 Cr | ₹217 Cr | ₹231 Cr |
Contributions to EPF & Pension Funds | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹13 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr | ₹10 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹306 Cr | ₹279 Cr | ₹272 Cr | ₹206 Cr | ₹225 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹95 Cr | ₹88 Cr | ₹92 Cr | ₹69 Cr | ₹77 Cr |
Repairs and Maintenance | ₹57 Cr | ₹50 Cr | ₹49 Cr | ₹38 Cr | ₹41 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹154 Cr | ₹141 Cr | ₹132 Cr | ₹99 Cr | ₹108 Cr |
General and Administration Expenses | ₹39 Cr | ₹33 Cr | ₹41 Cr | ₹33 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹12 Cr | ₹8.09 Cr | ₹7.92 Cr | ₹6.80 Cr | ₹7.09 Cr |
Insurance | ₹2.60 Cr | ₹2.99 Cr | ₹4.53 Cr | ₹4.61 Cr | ₹4.06 Cr |
Printing and stationery | ₹0.26 Cr | ₹0.30 Cr | ₹0.31 Cr | ₹0.20 Cr | ₹0.21 Cr |
Professional and legal fees | ₹4.49 Cr | ₹4.17 Cr | ₹4.07 Cr | ₹3.10 Cr | ₹3.30 Cr |
Traveling and conveyance | ₹8.13 Cr | ₹6.68 Cr | ₹3.09 Cr | ₹2.42 Cr | ₹7.73 Cr |
Other Administration | ₹12 Cr | ₹11 Cr | ₹21 Cr | ₹16 Cr | ₹15 Cr |
Selling and Distribution Expenses | ₹66 Cr | ₹65 Cr | ₹73 Cr | ₹66 Cr | ₹62 Cr |
Advertisement & Sales Promotion | ₹6.88 Cr | ₹5.76 Cr | ₹3.92 Cr | ₹5.64 Cr | ₹6.92 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹60 Cr | ₹59 Cr | ₹69 Cr | ₹60 Cr | ₹55 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7.28 Cr | ₹7.35 Cr | ₹8.37 Cr | ₹4.03 Cr | ₹3.18 Cr |
Bad debts /advances written off | - | - | - | - | ₹0.18 Cr |
Provision for doubtful debts | - | ₹1.85 Cr | ₹1.09 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.09 Cr | ₹0.01 Cr | ₹0.05 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.37 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.28 Cr | ₹5.50 Cr | ₹6.81 Cr | ₹4.02 Cr | ₹2.94 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,951 Cr | ₹1,822 Cr | ₹1,713 Cr | ₹1,357 Cr | ₹1,357 Cr |
Operating Profit (Excl OI) | ₹395 Cr | ₹381 Cr | ₹389 Cr | ₹252 Cr | ₹186 Cr |
Other Income | ₹49 Cr | ₹26 Cr | ₹12 Cr | ₹8.35 Cr | ₹4.79 Cr |
Interest Received | ₹43 Cr | ₹21 Cr | ₹7.72 Cr | ₹4.09 Cr | ₹0.99 Cr |
Dividend Received | ₹0.50 Cr | ₹0.29 Cr | ₹0.33 Cr | ₹0.01 Cr | ₹0.37 Cr |
Profit on sale of Fixed Assets | ₹0.10 Cr | ₹0.34 Cr | ₹0.10 Cr | ₹0.41 Cr | ₹0.93 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.26 Cr | - | - | ₹1.28 Cr | ₹0.10 Cr |
Foreign Exchange Gains | ₹3.57 Cr | ₹3.35 Cr | - | ₹0.10 Cr | ₹1.03 Cr |
Others | ₹1.24 Cr | ₹1.12 Cr | ₹3.89 Cr | ₹2.46 Cr | ₹1.37 Cr |
Operating Profit | ₹445 Cr | ₹407 Cr | ₹401 Cr | ₹261 Cr | ₹191 Cr |
Interest | ₹8.88 Cr | ₹7.72 Cr | ₹9.22 Cr | ₹11 Cr | ₹16 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹7.00 Cr | ₹5.42 Cr | ₹7.28 Cr | ₹8.81 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.80 Cr | ₹1.12 Cr | ₹0.86 Cr | ₹0.89 Cr | ₹1.04 Cr |
Other Interest | ₹1.08 Cr | ₹1.19 Cr | ₹1.08 Cr | ₹1.24 Cr | ₹1.37 Cr |
PBDT | ₹436 Cr | ₹399 Cr | ₹392 Cr | ₹250 Cr | ₹175 Cr |
Depreciation | ₹78 Cr | ₹79 Cr | ₹83 Cr | ₹83 Cr | ₹79 Cr |
Profit Before Taxation & Exceptional Items | ₹358 Cr | ₹320 Cr | ₹309 Cr | ₹166 Cr | ₹96 Cr |
Exceptional Income / Expenses | ₹6.81 Cr | ₹20 Cr | ₹23 Cr | ₹14 Cr | ₹19 Cr |
Profit Before Tax | ₹365 Cr | ₹340 Cr | ₹332 Cr | ₹180 Cr | ₹115 Cr |
Provision for Tax | ₹93 Cr | ₹88 Cr | ₹86 Cr | ₹47 Cr | ₹25 Cr |
Current Income Tax | ₹96 Cr | ₹87 Cr | ₹84 Cr | ₹50 Cr | ₹30 Cr |
Deferred Tax | ₹-2.60 Cr | ₹0.92 Cr | ₹-4.56 Cr | ₹-2.23 Cr | ₹-6.76 Cr |
Other taxes | - | - | ₹6.15 Cr | - | ₹1.97 Cr |
Profit After Tax | ₹271 Cr | ₹252 Cr | ₹246 Cr | ₹133 Cr | ₹90 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.15 Cr | ₹-0.40 Cr | ₹-0.27 Cr | ₹0.62 Cr | ₹0.35 Cr |
Share of Associate | - | - | - | - | ₹1.16 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹271 Cr | ₹252 Cr | ₹245 Cr | ₹133 Cr | ₹92 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹132 Cr | ₹126 Cr | ₹111 Cr | ₹76 Cr | ₹95 Cr |
Appropriations | ₹403 Cr | ₹378 Cr | ₹356 Cr | ₹210 Cr | ₹187 Cr |
General Reserves | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹100 Cr | ₹77 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.23 Cr |
Other Appropriation | ₹49 Cr | ₹46 Cr | ₹30 Cr | ₹-1.15 Cr | ₹13 Cr |
Equity Dividend % | ₹180.00 | ₹160.00 | ₹150.00 | ₹100.00 | ₹50.00 |
Earnings Per Share | ₹86.44 | ₹80.25 | ₹78.20 | ₹42.51 | ₹29.19 |
Adjusted EPS | ₹86.44 | ₹80.25 | ₹78.20 | ₹42.51 | ₹29.19 |
Compare Income Statement of peers of LG BALAKRISHNAN & BROS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LG BALAKRISHNAN & BROS | ₹3,971.1 Cr | -3.2% | -0.1% | 10.9% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹88,762.9 Cr | -6.9% | -16.5% | 13.8% | Stock Analytics | |
BOSCH | ₹79,617.9 Cr | -2.5% | -14% | -0.1% | Stock Analytics | |
UNO MINDA | ₹52,019.2 Cr | -15.6% | -16.3% | 51.8% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹30,392.7 Cr | -7.5% | -14.8% | -15.1% | Stock Analytics | |
ZF COMMERCIAL VEHICLE CONTROL SYSTEMS INDIA | ₹20,404.6 Cr | -8.4% | -4.6% | -26.8% | Stock Analytics |
LG BALAKRISHNAN & BROS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LG BALAKRISHNAN & BROS | -3.2% |
-0.1% |
10.9% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses