ORIENT BELL
|
ORIENT BELL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹687 Cr | ₹718 Cr | ₹667 Cr | ₹512 Cr | ₹501 Cr |
Sales | ₹682 Cr | ₹712 Cr | ₹663 Cr | ₹509 Cr | ₹499 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.98 Cr | ₹5.44 Cr | ₹3.60 Cr | ₹2.44 Cr | ₹1.72 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹674 Cr | ₹705 Cr | ₹654 Cr | ₹502 Cr | ₹492 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-5.64 Cr | ₹-16 Cr | ₹-5.44 Cr | ₹19 Cr | ₹1.44 Cr |
Raw Material Consumed | ₹301 Cr | ₹291 Cr | ₹275 Cr | ₹222 Cr | ₹235 Cr |
Opening Raw Materials | ₹12 Cr | ₹13 Cr | ₹8.56 Cr | ₹7.44 Cr | ₹6.98 Cr |
Purchases Raw Materials | ₹106 Cr | ₹111 Cr | ₹100 Cr | ₹73 Cr | ₹72 Cr |
Closing Raw Materials | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹8.56 Cr | ₹7.44 Cr |
Other Direct Purchases / Brought in cost | ₹195 Cr | ₹180 Cr | ₹179 Cr | ₹151 Cr | ₹164 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹148 Cr | ₹178 Cr | ₹136 Cr | ₹80 Cr | ₹87 Cr |
Electricity & Power | ₹31 Cr | ₹29 Cr | ₹26 Cr | ₹20 Cr | ₹18 Cr |
Oil, Fuel & Natural gas | ₹118 Cr | ₹150 Cr | ₹110 Cr | ₹59 Cr | ₹68 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹99 Cr | ₹101 Cr | ₹92 Cr | ₹79 Cr | ₹74 Cr |
Salaries, Wages & Bonus | ₹91 Cr | ₹91 Cr | ₹84 Cr | ₹73 Cr | ₹67 Cr |
Contributions to EPF & Pension Funds | ₹2.46 Cr | ₹2.50 Cr | ₹2.33 Cr | ₹2.13 Cr | ₹2.16 Cr |
Workmen and Staff Welfare Expenses | ₹2.56 Cr | ₹2.38 Cr | ₹1.85 Cr | ₹1.69 Cr | ₹2.27 Cr |
Other Employees Cost | ₹3.22 Cr | ₹5.07 Cr | ₹4.66 Cr | ₹2.20 Cr | ₹2.35 Cr |
Other Manufacturing Expenses | ₹39 Cr | ₹46 Cr | ₹42 Cr | ₹29 Cr | ₹28 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.21 Cr | ₹0.19 Cr | ₹0.27 Cr | ₹0.19 Cr | ₹0.18 Cr |
Repairs and Maintenance | ₹6.85 Cr | ₹7.20 Cr | ₹5.50 Cr | ₹4.59 Cr | ₹4.15 Cr |
Packing Material Consumed | ₹19 Cr | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹14 Cr |
Other Mfg Exp | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹11 Cr | ₹9.70 Cr |
General and Administration Expenses | ₹22 Cr | ₹22 Cr | ₹19 Cr | ₹13 Cr | ₹16 Cr |
Rent , Rates & Taxes | ₹2.45 Cr | ₹1.71 Cr | ₹3.99 Cr | ₹1.50 Cr | ₹0.95 Cr |
Insurance | ₹0.57 Cr | ₹0.55 Cr | ₹0.52 Cr | ₹0.51 Cr | ₹0.31 Cr |
Printing and stationery | ₹0.43 Cr | ₹0.45 Cr | ₹0.37 Cr | ₹0.38 Cr | ₹0.45 Cr |
Professional and legal fees | ₹1.34 Cr | ₹1.67 Cr | ₹1.24 Cr | ₹1.21 Cr | ₹1.41 Cr |
Traveling and conveyance | ₹10 Cr | ₹10 Cr | ₹7.70 Cr | ₹5.51 Cr | ₹7.80 Cr |
Other Administration | ₹6.80 Cr | ₹6.84 Cr | ₹5.68 Cr | ₹4.13 Cr | ₹4.83 Cr |
Selling and Distribution Expenses | ₹43 Cr | ₹31 Cr | ₹32 Cr | ₹19 Cr | ₹22 Cr |
Advertisement & Sales Promotion | ₹34 Cr | ₹22 Cr | ₹22 Cr | ₹13 Cr | ₹16 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹8.38 Cr | ₹8.95 Cr | ₹9.45 Cr | ₹6.87 Cr | ₹5.76 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.15 Cr | ₹4.52 Cr | ₹8.02 Cr | ₹8.70 Cr | ₹3.88 Cr |
Bad debts /advances written off | ₹0.17 Cr | - | ₹2.42 Cr | ₹1.78 Cr | - |
Provision for doubtful debts | - | - | - | ₹0.54 Cr | - |
Losson disposal of fixed assets(net) | ₹0.21 Cr | - | ₹0.83 Cr | ₹1.53 Cr | ₹0.11 Cr |
Losson foreign exchange fluctuations | ₹0.08 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.01 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.68 Cr | ₹4.51 Cr | ₹4.76 Cr | ₹4.82 Cr | ₹3.75 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹654 Cr | ₹658 Cr | ₹599 Cr | ₹470 Cr | ₹466 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹47 Cr | ₹56 Cr | ₹32 Cr | ₹26 Cr |
Other Income | ₹2.73 Cr | ₹5.38 Cr | ₹3.03 Cr | ₹2.22 Cr | ₹5.25 Cr |
Interest Received | ₹0.14 Cr | ₹0.51 Cr | ₹1.74 Cr | ₹0.98 Cr | ₹0.39 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.11 Cr | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.32 Cr | ₹1.40 Cr | ₹0.02 Cr | - | ₹1.98 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.27 Cr | ₹3.36 Cr | ₹1.27 Cr | ₹1.24 Cr | ₹2.88 Cr |
Operating Profit | ₹24 Cr | ₹53 Cr | ₹59 Cr | ₹34 Cr | ₹31 Cr |
Interest | ₹1.95 Cr | ₹2.41 Cr | ₹4.13 Cr | ₹5.67 Cr | ₹8.11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.91 Cr | ₹0.70 Cr | ₹1.08 Cr | ₹1.98 Cr | ₹3.51 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.15 Cr | ₹0.54 Cr | ₹0.80 Cr | ₹1.06 Cr | ₹0.94 Cr |
Other Interest | ₹0.89 Cr | ₹1.17 Cr | ₹2.26 Cr | ₹2.63 Cr | ₹3.67 Cr |
PBDT | ₹22 Cr | ₹50 Cr | ₹55 Cr | ₹29 Cr | ₹23 Cr |
Depreciation | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr | ₹21 Cr |
Profit Before Taxation & Exceptional Items | ₹0.28 Cr | ₹29 Cr | ₹34 Cr | ₹8.07 Cr | ₹2.63 Cr |
Exceptional Income / Expenses | - | - | - | ₹2.71 Cr | - |
Profit Before Tax | ₹1.13 Cr | ₹30 Cr | ₹35 Cr | ₹11 Cr | ₹2.63 Cr |
Provision for Tax | ₹0.22 Cr | ₹7.39 Cr | ₹2.95 Cr | ₹3.75 Cr | ₹-4.20 Cr |
Current Income Tax | - | ₹6.42 Cr | ₹10 Cr | ₹4.77 Cr | ₹1.85 Cr |
Deferred Tax | ₹0.29 Cr | ₹1.06 Cr | ₹-7.37 Cr | ₹-0.98 Cr | ₹-7.31 Cr |
Other taxes | ₹-0.07 Cr | ₹-0.09 Cr | ₹0.16 Cr | ₹-0.04 Cr | ₹1.27 Cr |
Profit After Tax | ₹0.91 Cr | ₹22 Cr | ₹32 Cr | ₹7.03 Cr | ₹6.83 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹0.65 Cr | ₹0.29 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹0.91 Cr | ₹22 Cr | ₹32 Cr | ₹7.68 Cr | ₹7.12 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹213 Cr | ₹192 Cr | ₹160 Cr | ₹151 Cr | ₹144 Cr |
Appropriations | ₹214 Cr | ₹214 Cr | ₹192 Cr | ₹159 Cr | ₹151 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.42 Cr | ₹1.28 Cr | ₹0.24 Cr | ₹-1.04 Cr | ₹0.16 Cr |
Equity Dividend % | ₹5.00 | ₹10.00 | ₹10.00 | ₹5.00 | - |
Earnings Per Share | ₹0.63 | ₹15.52 | ₹22.30 | ₹5.35 | ₹4.98 |
Adjusted EPS | ₹0.63 | ₹15.52 | ₹22.30 | ₹5.35 | ₹4.98 |
Compare Income Statement of peers of ORIENT BELL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ORIENT BELL | ₹484.9 Cr | 2.8% | 4.6% | -17.4% | Stock Analytics | |
KAJARIA CERAMICS | ₹18,146.7 Cr | -5.8% | -1.4% | -15.5% | Stock Analytics | |
CERA SANITARYWARE | ₹9,804.0 Cr | -2.9% | 8.2% | -6.4% | Stock Analytics | |
POKARNA | ₹3,612.1 Cr | -3% | 11.9% | 139.5% | Stock Analytics | |
SOMANY CERAMICS | ₹2,742.4 Cr | -5% | 3.9% | -9.4% | Stock Analytics | |
GLOBAL SURFACES | ₹743.8 Cr | -4.6% | -1.5% | -9.8% | Stock Analytics |
ORIENT BELL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ORIENT BELL | 2.8% |
4.6% |
-17.4% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses