BALRAMPUR CHINI MILLS
|
BALRAMPUR CHINI MILLS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,415 Cr | ₹5,594 Cr | ₹4,666 Cr | ₹4,846 Cr | ₹4,812 Cr |
| Sales | ₹5,142 Cr | ₹5,314 Cr | ₹4,458 Cr | ₹4,580 Cr | ₹4,481 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹273 Cr | ₹279 Cr | ₹208 Cr | ₹266 Cr | ₹330 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,415 Cr | ₹5,594 Cr | ₹4,666 Cr | ₹4,846 Cr | ₹4,812 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-259 Cr | ₹-663 Cr | ₹-10 Cr | ₹194 Cr | ₹-56 Cr |
| Raw Material Consumed | ₹4,117 Cr | ₹4,580 Cr | ₹3,419 Cr | ₹3,262 Cr | ₹3,512 Cr |
| Opening Raw Materials | ₹88 Cr | ₹201 Cr | ₹103 Cr | ₹94 Cr | ₹69 Cr |
| Purchases Raw Materials | ₹4,114 Cr | ₹4,467 Cr | ₹3,517 Cr | ₹3,270 Cr | ₹3,537 Cr |
| Closing Raw Materials | ₹91 Cr | ₹88 Cr | ₹201 Cr | ₹103 Cr | ₹94 Cr |
| Other Direct Purchases / Brought in cost | ₹5.39 Cr | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.35 Cr | ₹4.83 Cr | ₹0.97 Cr | ₹2.69 Cr | ₹2.36 Cr |
| Electricity & Power | ₹3.35 Cr | ₹4.83 Cr | ₹0.97 Cr | ₹2.69 Cr | ₹2.36 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹405 Cr | ₹399 Cr | ₹364 Cr | ₹308 Cr | ₹282 Cr |
| Salaries, Wages & Bonus | ₹345 Cr | ₹331 Cr | ₹321 Cr | ₹273 Cr | ₹251 Cr |
| Contributions to EPF & Pension Funds | ₹39 Cr | ₹39 Cr | ₹38 Cr | ₹31 Cr | ₹29 Cr |
| Workmen and Staff Welfare Expenses | ₹4.72 Cr | ₹4.30 Cr | ₹4.05 Cr | ₹3.68 Cr | ₹2.60 Cr |
| Other Employees Cost | ₹16 Cr | ₹24 Cr | - | ₹-0.06 Cr | ₹-0.11 Cr |
| Other Manufacturing Expenses | ₹200 Cr | ₹213 Cr | ₹172 Cr | ₹162 Cr | ₹157 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹107 Cr | ₹106 Cr | ₹84 Cr | ₹79 Cr | ₹79 Cr |
| Packing Material Consumed | ₹39 Cr | ₹44 Cr | ₹35 Cr | ₹39 Cr | ₹39 Cr |
| Other Mfg Exp | ₹54 Cr | ₹63 Cr | ₹53 Cr | ₹45 Cr | ₹39 Cr |
| General and Administration Expenses | ₹79 Cr | ₹78 Cr | ₹66 Cr | ₹64 Cr | ₹73 Cr |
| Rent , Rates & Taxes | ₹36 Cr | ₹32 Cr | ₹28 Cr | ₹7.55 Cr | ₹6.39 Cr |
| Insurance | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹42 Cr | ₹54 Cr |
| Traveling and conveyance | ₹13 Cr | ₹16 Cr | ₹12 Cr | - | - |
| Other Administration | ₹2.45 Cr | ₹2.68 Cr | ₹2.28 Cr | ₹2.18 Cr | ₹2.02 Cr |
| Selling and Distribution Expenses | ₹90 Cr | ₹111 Cr | ₹71 Cr | ₹73 Cr | ₹62 Cr |
| Advertisement & Sales Promotion | ₹0.27 Cr | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹84 Cr | ₹106 Cr | ₹66 Cr | ₹68 Cr | ₹56 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.81 Cr | ₹5.83 Cr | ₹4.46 Cr | ₹5.27 Cr | ₹5.68 Cr |
| Miscellaneous Expenses | ₹79 Cr | ₹85 Cr | ₹71 Cr | ₹81 Cr | ₹66 Cr |
| Bad debts /advances written off | ₹0.12 Cr | ₹0.94 Cr | ₹0.86 Cr | ₹0.15 Cr | ₹0.36 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹6.45 Cr | - | ₹9.20 Cr | ₹7.45 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.29 Cr | - | - |
| Other Miscellaneous Expenses | ₹72 Cr | ₹84 Cr | ₹61 Cr | ₹73 Cr | ₹66 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,713 Cr | ₹4,808 Cr | ₹4,154 Cr | ₹4,146 Cr | ₹4,099 Cr |
| Operating Profit (Excl OI) | ₹702 Cr | ₹786 Cr | ₹512 Cr | ₹700 Cr | ₹713 Cr |
| Other Income | ₹91 Cr | ₹180 Cr | ₹63 Cr | ₹33 Cr | ₹28 Cr |
| Interest Received | ₹0.20 Cr | ₹2.14 Cr | ₹0.84 Cr | ₹0.38 Cr | ₹0.34 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹24 Cr | - | - | ₹0.84 Cr |
| Profits on sale of Investments | ₹61 Cr | ₹116 Cr | ₹6.93 Cr | ₹7.61 Cr | ₹6.30 Cr |
| Provision Written Back | ₹3.96 Cr | ₹3.40 Cr | ₹2.76 Cr | ₹3.37 Cr | ₹5.30 Cr |
| Foreign Exchange Gains | ₹0.02 Cr | - | - | - | - |
| Others | ₹26 Cr | ₹35 Cr | ₹52 Cr | ₹22 Cr | ₹15 Cr |
| Operating Profit | ₹793 Cr | ₹966 Cr | ₹575 Cr | ₹733 Cr | ₹741 Cr |
| Interest | ₹93 Cr | ₹84 Cr | ₹49 Cr | ₹31 Cr | ₹39 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹92 Cr | ₹83 Cr | ₹48 Cr | ₹30 Cr | ₹39 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.95 Cr | ₹0.33 Cr | ₹0.20 Cr | ₹0.70 Cr | ₹0.40 Cr |
| Other Interest | ₹0.20 Cr | ₹0.71 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.35 Cr |
| PBDT | ₹700 Cr | ₹882 Cr | ₹526 Cr | ₹702 Cr | ₹701 Cr |
| Depreciation | ₹173 Cr | ₹166 Cr | ₹130 Cr | ₹114 Cr | ₹112 Cr |
| Profit Before Taxation & Exceptional Items | ₹527 Cr | ₹716 Cr | ₹397 Cr | ₹588 Cr | ₹590 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-1.20 Cr | - |
| Profit Before Tax | ₹562 Cr | ₹742 Cr | ₹408 Cr | ₹599 Cr | ₹609 Cr |
| Provision for Tax | ₹125 Cr | ₹208 Cr | ₹124 Cr | ₹134 Cr | ₹129 Cr |
| Current Income Tax | ₹82 Cr | ₹111 Cr | ₹69 Cr | ₹114 Cr | ₹103 Cr |
| Deferred Tax | ₹48 Cr | ₹97 Cr | ₹55 Cr | ₹19 Cr | ₹27 Cr |
| Other taxes | ₹-4.50 Cr | - | - | ₹0.17 Cr | - |
| Profit After Tax | ₹437 Cr | ₹534 Cr | ₹284 Cr | ₹465 Cr | ₹480 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹437 Cr | ₹534 Cr | ₹284 Cr | ₹465 Cr | ₹480 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,014 Cr | ₹833 Cr | ₹1,007 Cr | ₹1,036 Cr | ₹1,134 Cr |
| Appropriations | ₹1,451 Cr | ₹1,367 Cr | ₹1,291 Cr | ₹1,501 Cr | ₹1,614 Cr |
| General Reserves | ₹200 Cr | ₹300 Cr | ₹300 Cr | ₹200 Cr | ₹400 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-1.90 Cr | ₹-7.94 Cr | ₹108 Cr | ₹242 Cr | ₹125 Cr |
| Equity Dividend % | ₹300.00 | ₹300.00 | ₹250.00 | ₹250.00 | ₹250.00 |
| Earnings Per Share | ₹21.64 | ₹26.49 | ₹14.09 | ₹22.77 | ₹22.85 |
| Adjusted EPS | ₹21.64 | ₹26.49 | ₹14.09 | ₹22.77 | ₹22.85 |
Compare Income Statement of peers of BALRAMPUR CHINI MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BALRAMPUR CHINI MILLS | ₹14,795.1 Cr | -0.6% | 10.9% | 28.6% | Stock Analytics | |
| EID PARRY (INDIA) | ₹13,453.5 Cr | -2.9% | -3.7% | -32.1% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹5,925.6 Cr | -4.3% | 12.6% | -24.8% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,185.0 Cr | 0.1% | 9.7% | -19.9% | Stock Analytics | |
| BAJAJ HINDUSTHAN SUGAR | ₹5,108.9 Cr | -3.4% | 18.3% | 6.7% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,617.3 Cr | -6.5% | 6.4% | -11.1% | Stock Analytics | |
BALRAMPUR CHINI MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BALRAMPUR CHINI MILLS | -0.6% |
10.9% |
28.6% |
| SENSEX | -2.4% |
-4.8% |
-7.2% |
You may also like the below Video Courses