B&A
|
B&A Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹290 Cr | ₹292 Cr | ₹290 Cr | ₹248 Cr | ₹207 Cr |
| Sales | ₹289 Cr | ₹291 Cr | ₹290 Cr | ₹247 Cr | ₹207 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.78 Cr | ₹0.97 Cr | ₹0.71 Cr | ₹0.62 Cr | ₹0.47 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹290 Cr | ₹292 Cr | ₹290 Cr | ₹248 Cr | ₹207 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹2.70 Cr | ₹-1.79 Cr | ₹-0.14 Cr | ₹-2.15 Cr | ₹2.92 Cr |
| Raw Material Consumed | ₹121 Cr | ₹131 Cr | ₹125 Cr | ₹105 Cr | ₹78 Cr |
| Opening Raw Materials | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr |
| Purchases Raw Materials | ₹74 Cr | ₹95 Cr | ₹88 Cr | ₹65 Cr | ₹42 Cr |
| Closing Raw Materials | ₹17 Cr | ₹24 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹39 Cr | ₹42 Cr | ₹38 Cr | ₹45 Cr | ₹31 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹16 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Electricity & Power | ₹16 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹90 Cr | ₹83 Cr | ₹74 Cr | ₹66 Cr | ₹65 Cr |
| Salaries, Wages & Bonus | ₹73 Cr | ₹67 Cr | ₹60 Cr | ₹53 Cr | ₹52 Cr |
| Contributions to EPF & Pension Funds | ₹6.48 Cr | ₹6.05 Cr | ₹5.45 Cr | ₹4.78 Cr | ₹4.80 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹9.38 Cr | ₹8.29 Cr | ₹8.05 Cr | ₹8.18 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹19 Cr | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹15 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.85 Cr | ₹0.57 Cr | ₹0.71 Cr | ₹0.58 Cr | ₹0.21 Cr |
| Repairs and Maintenance | ₹2.93 Cr | ₹3.48 Cr | ₹3.28 Cr | ₹3.74 Cr | ₹2.74 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| General and Administration Expenses | ₹12 Cr | ₹7.56 Cr | ₹6.05 Cr | ₹6.74 Cr | ₹5.27 Cr |
| Rent , Rates & Taxes | ₹2.30 Cr | ₹1.05 Cr | ₹0.95 Cr | ₹1.35 Cr | ₹0.99 Cr |
| Insurance | ₹1.23 Cr | ₹1.15 Cr | ₹1.14 Cr | ₹0.98 Cr | ₹0.83 Cr |
| Printing and stationery | ₹0.24 Cr | - | - | - | - |
| Professional and legal fees | ₹3.94 Cr | ₹2.84 Cr | ₹2.12 Cr | ₹2.79 Cr | ₹1.71 Cr |
| Traveling and conveyance | ₹2.58 Cr | ₹1.99 Cr | ₹1.47 Cr | ₹1.23 Cr | ₹1.42 Cr |
| Other Administration | ₹1.94 Cr | ₹0.53 Cr | ₹0.38 Cr | ₹0.40 Cr | ₹0.32 Cr |
| Selling and Distribution Expenses | ₹9.83 Cr | ₹10 Cr | ₹11 Cr | ₹10.00 Cr | ₹9.19 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹9.83 Cr | ₹10 Cr | ₹11 Cr | ₹10.00 Cr | ₹9.19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.29 Cr | ₹4.27 Cr | ₹3.33 Cr | ₹2.60 Cr | ₹2.55 Cr |
| Bad debts /advances written off | ₹0.96 Cr | ₹0.62 Cr | - | - | - |
| 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 | ₹1.33 Cr | ₹3.65 Cr | ₹3.33 Cr | ₹2.60 Cr | ₹2.50 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹273 Cr | ₹269 Cr | ₹247 Cr | ₹216 Cr | ₹190 Cr |
| Operating Profit (Excl OI) | ₹18 Cr | ₹23 Cr | ₹43 Cr | ₹32 Cr | ₹17 Cr |
| Other Income | ₹9.27 Cr | ₹2.70 Cr | ₹1.53 Cr | ₹2.18 Cr | ₹1.11 Cr |
| Interest Received | ₹1.37 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.19 Cr | ₹0.37 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.79 Cr | ₹0.01 Cr | ₹0.00 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.38 Cr | ₹0.32 Cr | ₹0.13 Cr | ₹1.33 Cr | ₹0.18 Cr |
| Foreign Exchange Gains | ₹0.19 Cr | ₹0.43 Cr | ₹0.27 Cr | - | - |
| Others | ₹1.54 Cr | ₹1.35 Cr | ₹0.73 Cr | ₹0.66 Cr | ₹0.56 Cr |
| Operating Profit | ₹27 Cr | ₹26 Cr | ₹45 Cr | ₹34 Cr | ₹18 Cr |
| Interest | ₹4.54 Cr | ₹3.74 Cr | ₹4.16 Cr | ₹4.83 Cr | ₹5.54 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.63 Cr | - | - | - | - |
| Other Interest | ₹3.91 Cr | ₹3.74 Cr | ₹4.16 Cr | ₹4.83 Cr | ₹5.54 Cr |
| PBDT | ₹22 Cr | ₹22 Cr | ₹41 Cr | ₹29 Cr | ₹12 Cr |
| Depreciation | ₹5.14 Cr | ₹5.19 Cr | ₹4.51 Cr | ₹4.53 Cr | ₹4.62 Cr |
| Profit Before Taxation & Exceptional Items | ₹17 Cr | ₹17 Cr | ₹36 Cr | ₹24 Cr | ₹7.74 Cr |
| Exceptional Income / Expenses | - | ₹3.66 Cr | - | - | - |
| Profit Before Tax | ₹17 Cr | ₹21 Cr | ₹36 Cr | ₹24 Cr | ₹7.74 Cr |
| Provision for Tax | ₹3.19 Cr | ₹6.73 Cr | ₹9.37 Cr | ₹7.24 Cr | ₹1.55 Cr |
| Current Income Tax | ₹4.70 Cr | ₹4.81 Cr | ₹8.81 Cr | ₹6.83 Cr | ₹2.71 Cr |
| Deferred Tax | ₹-1.03 Cr | ₹1.54 Cr | ₹0.01 Cr | ₹0.41 Cr | ₹-1.16 Cr |
| Other taxes | ₹-0.48 Cr | ₹0.38 Cr | ₹0.55 Cr | - | - |
| Profit After Tax | ₹14 Cr | ₹14 Cr | ₹27 Cr | ₹17 Cr | ₹6.19 Cr |
| Extra items | - | - | - | - | ₹0.01 Cr |
| Minority Interest | ₹-3.24 Cr | ₹-2.39 Cr | ₹-2.59 Cr | ₹-2.98 Cr | ₹-2.13 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | ₹0.04 Cr | ₹0.02 Cr | ₹-0.02 Cr | ₹0.03 Cr | - |
| Consolidated Net Profit | ₹11 Cr | ₹11 Cr | ₹24 Cr | ₹14 Cr | ₹4.06 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹109 Cr | ₹97 Cr | ₹74 Cr | ₹59 Cr | ₹55 Cr |
| Appropriations | ₹120 Cr | ₹108 Cr | ₹98 Cr | ₹73 Cr | ₹59 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.16 Cr | ₹3.71 Cr | ₹0.84 Cr | ₹-0.46 Cr | ₹0.53 Cr |
| Equity Dividend % | - | ₹5.00 | ₹20.00 | ₹10.00 | - |
| Earnings Per Share | ₹34.59 | ₹36.83 | ₹77.72 | ₹46.18 | ₹13.08 |
| Adjusted EPS | ₹34.59 | ₹36.83 | ₹77.72 | ₹46.18 | ₹13.08 |
Compare Income Statement of peers of B&A
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| B&A | ₹134.1 Cr | 2.1% | 5.5% | -26.6% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹115,030.0 Cr | 0.6% | -0.3% | 21% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹13,789.4 Cr | -1.1% | 23.7% | 45.9% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,219.0 Cr | -2.7% | -4% | -33.6% | Stock Analytics | |
| MCLEOD RUSSEL INDIA | ₹551.7 Cr | -6.9% | -9.3% | 81.1% | Stock Analytics | |
| GOODRICKE GROUP | ₹402.7 Cr | -0.8% | -1.9% | -38.4% | Stock Analytics | |
B&A Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| B&A | 2.1% |
5.5% |
-26.6% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses