BATLIBOI
|
BATLIBOI Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹413 Cr | ₹415 Cr | ₹254 Cr | ₹197 Cr | ₹152 Cr |
| Sales | ₹391 Cr | ₹389 Cr | ₹224 Cr | ₹179 Cr | ₹140 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹20 Cr | ₹24 Cr | ₹28 Cr | ₹16 Cr | ₹10 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹2.31 Cr | ₹2.40 Cr | ₹2.03 Cr | ₹1.96 Cr | ₹1.96 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹413 Cr | ₹415 Cr | ₹254 Cr | ₹197 Cr | ₹152 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹2.15 Cr | ₹-10 Cr | ₹0.28 Cr | ₹-1.70 Cr | ₹4.03 Cr |
| Raw Material Consumed | ₹255 Cr | ₹276 Cr | ₹147 Cr | ₹119 Cr | ₹81 Cr |
| Opening Raw Materials | ₹21 Cr | ₹18 Cr | ₹19 Cr | ₹14 Cr | ₹17 Cr |
| Purchases Raw Materials | ₹216 Cr | ₹240 Cr | ₹92 Cr | ₹83 Cr | ₹56 Cr |
| Closing Raw Materials | ₹21 Cr | ₹21 Cr | ₹18 Cr | ₹19 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | ₹39 Cr | ₹38 Cr | ₹54 Cr | ₹40 Cr | ₹21 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.54 Cr | ₹2.21 Cr | ₹1.51 Cr | ₹0.93 Cr | ₹0.93 Cr |
| Electricity & Power | ₹2.54 Cr | ₹2.21 Cr | ₹1.51 Cr | ₹0.93 Cr | ₹0.93 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹70 Cr | ₹60 Cr | ₹42 Cr | ₹38 Cr | ₹34 Cr |
| Salaries, Wages & Bonus | ₹62 Cr | ₹53 Cr | ₹38 Cr | ₹33 Cr | ₹30 Cr |
| Contributions to EPF & Pension Funds | ₹3.31 Cr | ₹3.32 Cr | ₹2.32 Cr | ₹1.97 Cr | ₹2.54 Cr |
| Workmen and Staff Welfare Expenses | ₹2.49 Cr | ₹1.96 Cr | ₹1.53 Cr | ₹1.52 Cr | ₹0.66 Cr |
| Other Employees Cost | ₹1.69 Cr | ₹1.46 Cr | ₹0.89 Cr | ₹0.92 Cr | ₹0.56 Cr |
| Other Manufacturing Expenses | ₹24 Cr | ₹24 Cr | ₹18 Cr | ₹15 Cr | ₹9.55 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹13 Cr | ₹10 Cr | ₹8.74 Cr | ₹4.96 Cr |
| Repairs and Maintenance | ₹3.66 Cr | ₹4.46 Cr | ₹2.44 Cr | ₹1.75 Cr | ₹1.47 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹7.99 Cr | ₹6.95 Cr | ₹5.42 Cr | ₹4.04 Cr | ₹3.12 Cr |
| General and Administration Expenses | ₹25 Cr | ₹24 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr |
| Rent , Rates & Taxes | ₹3.74 Cr | ₹4.77 Cr | ₹4.31 Cr | ₹3.27 Cr | ₹2.15 Cr |
| Insurance | ₹0.93 Cr | ₹0.77 Cr | ₹0.60 Cr | ₹0.61 Cr | ₹0.68 Cr |
| Printing and stationery | ₹0.87 Cr | ₹0.74 Cr | ₹0.70 Cr | ₹0.44 Cr | ₹0.56 Cr |
| Professional and legal fees | ₹8.11 Cr | ₹7.38 Cr | ₹4.03 Cr | ₹2.82 Cr | ₹2.70 Cr |
| Traveling and conveyance | ₹5.64 Cr | ₹5.50 Cr | ₹3.57 Cr | ₹2.46 Cr | ₹2.02 Cr |
| Other Administration | ₹5.51 Cr | ₹5.18 Cr | ₹4.57 Cr | ₹3.45 Cr | ₹3.09 Cr |
| Selling and Distribution Expenses | ₹4.65 Cr | ₹4.51 Cr | ₹2.98 Cr | ₹2.00 Cr | ₹1.42 Cr |
| Advertisement & Sales Promotion | ₹0.64 Cr | ₹1.63 Cr | ₹0.47 Cr | ₹0.88 Cr | ₹0.11 Cr |
| Sales Commissions & Incentives | ₹4.01 Cr | ₹2.89 Cr | ₹2.51 Cr | ₹1.12 Cr | ₹1.31 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹7.75 Cr | ₹8.47 Cr | ₹7.79 Cr | ₹4.00 Cr | ₹6.35 Cr |
| Bad debts /advances written off | ₹1.56 Cr | ₹2.44 Cr | ₹3.84 Cr | ₹0.13 Cr | ₹0.27 Cr |
| Provision for doubtful debts | ₹0.12 Cr | ₹0.30 Cr | ₹0.28 Cr | ₹0.07 Cr | ₹1.93 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.00 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Losson foreign exchange fluctuations | ₹0.42 Cr | ₹0.23 Cr | - | ₹0.40 Cr | ₹1.57 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.64 Cr | ₹5.49 Cr | ₹3.68 Cr | ₹3.36 Cr | ₹2.53 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹391 Cr | ₹389 Cr | ₹238 Cr | ₹189 Cr | ₹148 Cr |
| Operating Profit (Excl OI) | ₹22 Cr | ₹27 Cr | ₹16 Cr | ₹7.56 Cr | ₹3.67 Cr |
| Other Income | ₹6.53 Cr | ₹6.09 Cr | ₹4.54 Cr | ₹2.14 Cr | ₹3.76 Cr |
| Interest Received | ₹3.05 Cr | ₹1.42 Cr | ₹0.78 Cr | ₹0.15 Cr | ₹0.72 Cr |
| Dividend Received | ₹0.03 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.14 Cr | ₹0.25 Cr | ₹0.00 Cr | - | - |
| Profits on sale of Investments | ₹0.65 Cr | - | - | - | - |
| Provision Written Back | ₹1.89 Cr | ₹4.11 Cr | ₹2.46 Cr | ₹1.40 Cr | ₹1.76 Cr |
| Foreign Exchange Gains | - | - | ₹0.62 Cr | - | - |
| Others | ₹0.78 Cr | ₹0.32 Cr | ₹0.68 Cr | ₹0.58 Cr | ₹1.29 Cr |
| Operating Profit | ₹29 Cr | ₹33 Cr | ₹20 Cr | ₹9.69 Cr | ₹7.43 Cr |
| Interest | ₹5.79 Cr | ₹7.70 Cr | ₹5.22 Cr | ₹8.29 Cr | ₹9.11 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.79 Cr | ₹2.02 Cr | ₹0.92 Cr | ₹1.27 Cr | ₹1.50 Cr |
| Other Interest | ₹3.99 Cr | ₹5.67 Cr | ₹4.30 Cr | ₹7.01 Cr | ₹7.61 Cr |
| PBDT | ₹23 Cr | ₹25 Cr | ₹15 Cr | ₹1.41 Cr | ₹-1.68 Cr |
| Depreciation | ₹4.97 Cr | ₹4.35 Cr | ₹4.17 Cr | ₹3.68 Cr | ₹4.39 Cr |
| Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹21 Cr | ₹11 Cr | ₹-2.27 Cr | ₹-6.07 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹14 Cr |
| Profit Before Tax | ₹18 Cr | ₹21 Cr | ₹11 Cr | ₹-2.27 Cr | ₹7.93 Cr |
| Provision for Tax | ₹4.68 Cr | ₹7.40 Cr | ₹0.54 Cr | ₹2.43 Cr | ₹-0.19 Cr |
| Current Income Tax | ₹6.96 Cr | ₹1.92 Cr | ₹0.78 Cr | ₹0.68 Cr | ₹0.75 Cr |
| Deferred Tax | ₹-1.97 Cr | ₹5.41 Cr | ₹-0.35 Cr | ₹0.61 Cr | ₹-0.95 Cr |
| Other taxes | ₹-0.31 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹1.14 Cr | - |
| Profit After Tax | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹-4.71 Cr | ₹8.13 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹-4.71 Cr | ₹8.13 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹100 Cr | ₹101 Cr | ₹91 Cr | ₹96 Cr | ₹88 Cr |
| Appropriations | ₹113 Cr | ₹115 Cr | ₹101 Cr | ₹91 Cr | ₹96 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.72 Cr | ₹15 Cr | - | - | ₹0.19 Cr |
| Equity Dividend % | ₹12.00 | ₹10.00 | - | - | - |
| Earnings Per Share | ₹2.87 | ₹3.18 | ₹3.66 | ₹-1.64 | ₹2.83 |
| Adjusted EPS | ₹2.87 | ₹3.18 | ₹3.66 | ₹-1.64 | ₹2.83 |
Compare Income Statement of peers of BATLIBOI
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BATLIBOI | ₹569.2 Cr | -9% | 36.3% | -10.4% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹98,333.5 Cr | -1.1% | 20.4% | 28.2% | Stock Analytics | |
| THERMAX | ₹34,386.1 Cr | -4.3% | -10.3% | -39% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹22,569.5 Cr | 2.1% | 6.1% | -9.8% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,138.8 Cr | 0.3% | 2.1% | -16.2% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,521.0 Cr | -3.4% | -13.6% | -14.1% | Stock Analytics | |
BATLIBOI Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BATLIBOI | -9% |
36.3% |
-10.4% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses