BANSWARA SYNTEX
|
BANSWARA SYNTEX Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,265 Cr | ₹1,500 Cr | ₹1,192 Cr | ₹788 Cr | ₹1,290 Cr |
| Sales | ₹1,238 Cr | ₹1,472 Cr | ₹1,143 Cr | ₹759 Cr | ₹1,252 Cr |
| Job Work/ Contract Receipts | ₹4.85 Cr | ₹7.29 Cr | ₹31 Cr | ₹19 Cr | ₹19 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹22 Cr | ₹21 Cr | ₹18 Cr | ₹9.32 Cr | ₹20 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,264 Cr | ₹1,499 Cr | ₹1,190 Cr | ₹787 Cr | ₹1,289 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹31 Cr | ₹-39 Cr | ₹-37 Cr | ₹12 Cr | ₹31 Cr |
| Raw Material Consumed | ₹491 Cr | ₹628 Cr | ₹516 Cr | ₹334 Cr | ₹528 Cr |
| Opening Raw Materials | ₹100 Cr | ₹96 Cr | ₹61 Cr | ₹83 Cr | ₹104 Cr |
| Purchases Raw Materials | ₹481 Cr | ₹632 Cr | ₹550 Cr | ₹251 Cr | ₹507 Cr |
| Closing Raw Materials | ₹90 Cr | ₹100 Cr | ₹96 Cr | ₹61 Cr | ₹83 Cr |
| Other Direct Purchases / Brought in cost | ₹0.03 Cr | - | - | ₹61 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹149 Cr | ₹194 Cr | ₹161 Cr | ₹74 Cr | ₹120 Cr |
| Electricity & Power | ₹43 Cr | ₹48 Cr | ₹40 Cr | ₹16 Cr | ₹7.11 Cr |
| Oil, Fuel & Natural gas | ₹105 Cr | ₹144 Cr | ₹120 Cr | ₹58 Cr | ₹112 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.45 Cr | ₹1.39 Cr | ₹1.25 Cr | ₹0.67 Cr | ₹0.16 Cr |
| Employee Cost | ₹283 Cr | ₹286 Cr | ₹219 Cr | ₹153 Cr | ₹242 Cr |
| Salaries, Wages & Bonus | ₹256 Cr | ₹260 Cr | ₹200 Cr | ₹139 Cr | ₹219 Cr |
| Contributions to EPF & Pension Funds | ₹23 Cr | ₹21 Cr | ₹17 Cr | ₹12 Cr | ₹17 Cr |
| Workmen and Staff Welfare Expenses | ₹3.79 Cr | ₹5.78 Cr | ₹2.90 Cr | ₹2.91 Cr | ₹5.30 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹131 Cr | ₹147 Cr | ₹132 Cr | ₹82 Cr | ₹147 Cr |
| Sub-contracted / Out sourced services | ₹1.62 Cr | ₹1.25 Cr | ₹1.14 Cr | ₹0.68 Cr | ₹0.69 Cr |
| Processing Charges | ₹20 Cr | ₹23 Cr | ₹18 Cr | ₹10 Cr | ₹29 Cr |
| Repairs and Maintenance | ₹12 Cr | ₹9.92 Cr | ₹7.54 Cr | ₹5.43 Cr | ₹6.62 Cr |
| Packing Material Consumed | ₹21 Cr | ₹27 Cr | ₹20 Cr | ₹11 Cr | ₹21 Cr |
| Other Mfg Exp | ₹76 Cr | ₹85 Cr | ₹85 Cr | ₹55 Cr | ₹89 Cr |
| General and Administration Expenses | ₹23 Cr | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹20 Cr |
| Rent , Rates & Taxes | ₹2.47 Cr | ₹2.61 Cr | ₹1.38 Cr | ₹1.38 Cr | ₹1.58 Cr |
| Insurance | ₹5.32 Cr | ₹4.71 Cr | ₹4.13 Cr | ₹3.88 Cr | ₹2.87 Cr |
| Printing and stationery | - | - | - | ₹0.06 Cr | ₹0.55 Cr |
| Professional and legal fees | ₹4.77 Cr | ₹4.81 Cr | ₹4.32 Cr | ₹2.52 Cr | ₹4.02 Cr |
| Traveling and conveyance | ₹5.74 Cr | ₹4.51 Cr | ₹1.55 Cr | ₹1.11 Cr | ₹6.42 Cr |
| Other Administration | ₹4.54 Cr | ₹3.92 Cr | ₹3.21 Cr | ₹3.33 Cr | ₹4.83 Cr |
| Selling and Distribution Expenses | ₹44 Cr | ₹55 Cr | ₹58 Cr | ₹34 Cr | ₹48 Cr |
| Advertisement & Sales Promotion | ₹2.79 Cr | ₹1.62 Cr | ₹0.81 Cr | ₹0.70 Cr | ₹2.32 Cr |
| Sales Commissions & Incentives | - | - | - | ₹8.69 Cr | ₹13 Cr |
| Freight and Forwarding | ₹25 Cr | ₹33 Cr | ₹42 Cr | ₹21 Cr | ₹27 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹16 Cr | ₹20 Cr | ₹16 Cr | ₹3.79 Cr | ₹5.30 Cr |
| Miscellaneous Expenses | ₹11 Cr | ₹11 Cr | ₹8.71 Cr | ₹8.72 Cr | ₹10 Cr |
| Bad debts /advances written off | ₹0.13 Cr | ₹0.61 Cr | ₹1.95 Cr | - | - |
| Provision for doubtful debts | - | ₹0.24 Cr | - | ₹3.59 Cr | ₹0.57 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.08 Cr |
| Other Miscellaneous Expenses | ₹10 Cr | ₹10 Cr | ₹6.76 Cr | ₹5.14 Cr | ₹9.80 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,163 Cr | ₹1,302 Cr | ₹1,073 Cr | ₹711 Cr | ₹1,145 Cr |
| Operating Profit (Excl OI) | ₹101 Cr | ₹197 Cr | ₹117 Cr | ₹76 Cr | ₹144 Cr |
| Other Income | ₹18 Cr | ₹15 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr |
| Interest Received | ₹1.99 Cr | ₹2.16 Cr | ₹1.87 Cr | ₹1.53 Cr | ₹3.03 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.48 Cr | ₹2.33 Cr | ₹2.69 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹4.91 Cr | ₹2.44 Cr | ₹4.36 Cr | ₹5.78 Cr | ₹1.27 Cr |
| Foreign Exchange Gains | ₹7.27 Cr | ₹6.03 Cr | ₹8.73 Cr | ₹7.19 Cr | ₹6.75 Cr |
| Others | ₹3.36 Cr | ₹2.22 Cr | ₹3.81 Cr | ₹1.73 Cr | ₹1.82 Cr |
| Operating Profit | ₹119 Cr | ₹212 Cr | ₹139 Cr | ₹92 Cr | ₹157 Cr |
| Interest | ₹30 Cr | ₹32 Cr | ₹25 Cr | ₹33 Cr | ₹49 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹13 Cr | ₹11 Cr | ₹13 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.85 Cr | ₹5.71 Cr | ₹4.92 Cr | ₹5.03 Cr | ₹8.63 Cr |
| Other Interest | ₹12 Cr | ₹15 Cr | ₹7.28 Cr | ₹28 Cr | ₹40 Cr |
| PBDT | ₹89 Cr | ₹180 Cr | ₹114 Cr | ₹60 Cr | ₹108 Cr |
| Depreciation | ₹43 Cr | ₹41 Cr | ₹42 Cr | ₹46 Cr | ₹51 Cr |
| Profit Before Taxation & Exceptional Items | ₹46 Cr | ₹139 Cr | ₹72 Cr | ₹13 Cr | ₹57 Cr |
| Exceptional Income / Expenses | - | - | - | ₹3.29 Cr | ₹0.45 Cr |
| Profit Before Tax | ₹47 Cr | ₹141 Cr | ₹71 Cr | ₹16 Cr | ₹58 Cr |
| Provision for Tax | ₹12 Cr | ₹29 Cr | ₹25 Cr | ₹2.53 Cr | ₹4.18 Cr |
| Current Income Tax | ₹12 Cr | ₹37 Cr | ₹29 Cr | ₹4.50 Cr | ₹11 Cr |
| Deferred Tax | ₹0.36 Cr | ₹-8.55 Cr | ₹-3.26 Cr | ₹-1.96 Cr | ₹-6.43 Cr |
| Other taxes | - | ₹-0.01 Cr | ₹0.00 Cr | ₹-0.01 Cr | ₹0.07 Cr |
| Profit After Tax | ₹36 Cr | ₹113 Cr | ₹46 Cr | ₹14 Cr | ₹53 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | ₹0.70 Cr | ₹-0.11 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹36 Cr | ₹113 Cr | ₹46 Cr | ₹15 Cr | ₹53 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹269 Cr | ₹159 Cr | ₹117 Cr | ₹111 Cr | ₹74 Cr |
| Appropriations | ₹305 Cr | ₹271 Cr | ₹163 Cr | ₹126 Cr | ₹127 Cr |
| General Reserves | - | - | - | ₹10.00 Cr | ₹10.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹0.53 Cr |
| Other Appropriation | ₹9.60 Cr | ₹2.49 Cr | ₹3.96 Cr | ₹-1.58 Cr | ₹2.87 Cr |
| Equity Dividend % | ₹20.00 | ₹60.00 | ₹25.00 | ₹15.00 | ₹15.00 |
| Earnings Per Share | ₹10.38 | ₹32.93 | ₹26.65 | ₹8.48 | ₹31.13 |
| Adjusted EPS | ₹10.38 | ₹32.93 | ₹13.33 | ₹4.24 | ₹15.57 |
Compare Income Statement of peers of BANSWARA SYNTEX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BANSWARA SYNTEX | ₹407.2 Cr | -3.2% | -9.6% | -7.9% | Stock Analytics | |
| GANESHA ECOSPHERE | ₹3,277.6 Cr | 0.6% | 3% | -42% | Stock Analytics | |
| INDO RAMA SYNTHETICS (INDIA) | ₹1,788.6 Cr | 0.3% | 25.3% | 65.5% | Stock Analytics | |
| RAJ RAYON INDUSTRIES | ₹1,355.7 Cr | -2.2% | -12.1% | 3.1% | Stock Analytics | |
| SARLA PERFORMANCE FIBERS | ₹786.1 Cr | -2.2% | -5.1% | 10.2% | Stock Analytics | |
| AK SPINTEX | ₹733.2 Cr | -1.5% | 16.1% | 252.9% | Stock Analytics | |
BANSWARA SYNTEX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BANSWARA SYNTEX | -3.2% |
-9.6% |
-7.9% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses