BAYER CROPSCIENCE
|
BAYER CROPSCIENCE Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,900 Cr | ₹5,451 Cr | ₹4,834 Cr | ₹4,108 Cr | ₹3,510 Cr |
Sales | ₹5,705 Cr | ₹5,294 Cr | ₹4,715 Cr | ₹4,018 Cr | ₹3,415 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.60 Cr | ₹1.90 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹193 Cr | ₹156 Cr | ₹119 Cr | ₹90 Cr | ₹95 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,140 Cr | ₹4,734 Cr | ₹4,261 Cr | ₹3,609 Cr | ₹3,167 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3.10 Cr | ₹-144 Cr | ₹-178 Cr | ₹59 Cr | ₹-68 Cr |
Raw Material Consumed | ₹2,696 Cr | ₹2,680 Cr | ₹2,499 Cr | ₹1,763 Cr | ₹1,645 Cr |
Opening Raw Materials | ₹631 Cr | ₹605 Cr | ₹448 Cr | ₹581 Cr | ₹389 Cr |
Purchases Raw Materials | ₹2,705 Cr | ₹2,477 Cr | ₹2,516 Cr | ₹1,530 Cr | ₹1,731 Cr |
Closing Raw Materials | ₹917 Cr | ₹631 Cr | ₹605 Cr | ₹448 Cr | ₹581 Cr |
Other Direct Purchases / Brought in cost | ₹277 Cr | ₹230 Cr | ₹140 Cr | ₹99 Cr | ₹106 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr |
Electricity & Power | ₹16 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹534 Cr | ₹463 Cr | ₹362 Cr | ₹362 Cr | ₹364 Cr |
Salaries, Wages & Bonus | ₹477 Cr | ₹413 Cr | ₹324 Cr | ₹323 Cr | ₹328 Cr |
Contributions to EPF & Pension Funds | ₹25 Cr | ₹24 Cr | ₹18 Cr | ₹16 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹24 Cr | ₹18 Cr | ₹14 Cr | ₹16 Cr | ₹15 Cr |
Other Employees Cost | ₹7.60 Cr | ₹7.80 Cr | ₹6.80 Cr | ₹6.90 Cr | ₹5.60 Cr |
Other Manufacturing Expenses | ₹266 Cr | ₹262 Cr | ₹255 Cr | ₹190 Cr | ₹189 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹93 Cr | ₹101 Cr | ₹96 Cr | ₹68 Cr | ₹77 Cr |
Repairs and Maintenance | ₹15 Cr | ₹13 Cr | ₹16 Cr | ₹17 Cr | ₹17 Cr |
Packing Material Consumed | ₹123 Cr | ₹128 Cr | ₹125 Cr | ₹88 Cr | ₹84 Cr |
Other Mfg Exp | ₹36 Cr | ₹20 Cr | ₹19 Cr | ₹17 Cr | ₹11 Cr |
General and Administration Expenses | ₹210 Cr | ₹149 Cr | ₹143 Cr | ₹175 Cr | ₹189 Cr |
Rent , Rates & Taxes | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹20 Cr | ₹41 Cr |
Insurance | ₹4.40 Cr | ₹5.00 Cr | ₹3.30 Cr | ₹3.40 Cr | ₹3.10 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹120 Cr | ₹92 Cr | ₹101 Cr | ₹100 Cr | ₹92 Cr |
Traveling and conveyance | ₹63 Cr | ₹28 Cr | ₹16 Cr | ₹43 Cr | ₹45 Cr |
Other Administration | ₹69 Cr | ₹34 Cr | ₹25 Cr | ₹52 Cr | ₹54 Cr |
Selling and Distribution Expenses | ₹434 Cr | ₹437 Cr | ₹304 Cr | ₹287 Cr | ₹303 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹72 Cr | ₹67 Cr | ₹54 Cr | ₹35 Cr | ₹53 Cr |
Bad debts /advances written off | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr | ₹0.70 Cr | ₹0.50 Cr |
Provision for doubtful debts | ₹5.00 Cr | ₹11 Cr | ₹4.60 Cr | ₹3.90 Cr | ₹6.10 Cr |
Losson disposal of fixed assets(net) | - | ₹0.60 Cr | - | ₹1.20 Cr | ₹8.10 Cr |
Losson foreign exchange fluctuations | ₹2.20 Cr | ₹0.20 Cr | ₹1.50 Cr | ₹1.10 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹56 Cr | ₹50 Cr | ₹46 Cr | ₹28 Cr | ₹38 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,225 Cr | ₹3,929 Cr | ₹3,452 Cr | ₹2,884 Cr | ₹2,687 Cr |
Operating Profit (Excl OI) | ₹915 Cr | ₹806 Cr | ₹810 Cr | ₹726 Cr | ₹481 Cr |
Other Income | ₹73 Cr | ₹60 Cr | ₹66 Cr | ₹67 Cr | ₹53 Cr |
Interest Received | ₹34 Cr | ₹25 Cr | ₹31 Cr | ₹25 Cr | ₹14 Cr |
Dividend Received | - | - | ₹0.10 Cr | ₹11 Cr | ₹15 Cr |
Profit on sale of Fixed Assets | ₹0.50 Cr | - | ₹6.40 Cr | ₹7.90 Cr | - |
Profits on sale of Investments | ₹13 Cr | ₹12 Cr | ₹8.80 Cr | ₹0.60 Cr | - |
Provision Written Back | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr | ₹0.70 Cr | ₹5.00 Cr |
Foreign Exchange Gains | - | - | - | - | ₹0.90 Cr |
Others | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹22 Cr | ₹19 Cr |
Operating Profit | ₹988 Cr | ₹866 Cr | ₹876 Cr | ₹792 Cr | ₹534 Cr |
Interest | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹10 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹22 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr | ₹10 Cr |
PBDT | ₹966 Cr | ₹853 Cr | ₹863 Cr | ₹779 Cr | ₹524 Cr |
Depreciation | ₹80 Cr | ₹65 Cr | ₹74 Cr | ₹65 Cr | ₹44 Cr |
Profit Before Taxation & Exceptional Items | ₹886 Cr | ₹788 Cr | ₹789 Cr | ₹713 Cr | ₹480 Cr |
Exceptional Income / Expenses | ₹104 Cr | ₹59 Cr | ₹5.10 Cr | ₹-130 Cr | - |
Profit Before Tax | ₹990 Cr | ₹847 Cr | ₹795 Cr | ₹583 Cr | ₹480 Cr |
Provision for Tax | ₹232 Cr | ₹202 Cr | ₹301 Cr | ₹109 Cr | ₹143 Cr |
Current Income Tax | ₹221 Cr | ₹193 Cr | ₹167 Cr | ₹126 Cr | ₹149 Cr |
Deferred Tax | ₹11 Cr | ₹9.60 Cr | ₹7.50 Cr | ₹-16 Cr | ₹-7.40 Cr |
Other taxes | ₹-0.10 Cr | ₹-1.00 Cr | ₹127 Cr | ₹-1.60 Cr | ₹1.50 Cr |
Profit After Tax | ₹758 Cr | ₹645 Cr | ₹493 Cr | ₹475 Cr | ₹337 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹758 Cr | ₹645 Cr | ₹493 Cr | ₹475 Cr | ₹337 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,047 Cr | ₹2,122 Cr | ₹2,190 Cr | ₹1,890 Cr | ₹1,352 Cr |
Appropriations | ₹2,805 Cr | ₹2,767 Cr | ₹2,683 Cr | ₹2,364 Cr | ₹1,689 Cr |
General Reserves | ₹65 Cr | ₹50 Cr | ₹46 Cr | ₹33 Cr | ₹30 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹121 Cr | ₹110 Cr | ₹111 Cr | ₹141 Cr | ₹-230 Cr |
Equity Dividend % | ₹1,300.00 | ₹1,500.00 | ₹1,150.00 | ₹250.00 | ₹180.00 |
Earnings Per Share | ₹168.86 | ₹143.72 | ₹109.82 | ₹105.68 | ₹98.28 |
Adjusted EPS | ₹168.86 | ₹143.72 | ₹109.82 | ₹105.68 | ₹98.28 |
Compare Income Statement of peers of BAYER CROPSCIENCE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BAYER CROPSCIENCE | ₹24,970.9 Cr | -2.7% | 9.8% | 34.8% | Stock Analytics | |
PI INDUSTRIES | ₹56,971.7 Cr | 1.2% | 0% | 17.7% | Stock Analytics | |
UPL | ₹37,973.2 Cr | 3.9% | 11% | -32.1% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹20,310.2 Cr | 1.6% | 17.5% | -5.1% | Stock Analytics | |
BASF INDIA | ₹15,662.9 Cr | 0.3% | 13.1% | 51.9% | Stock Analytics | |
RALLIS INDIA | ₹5,249.7 Cr | -4% | 5.5% | 32.9% | Stock Analytics |
BAYER CROPSCIENCE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BAYER CROPSCIENCE | -2.7% |
9.8% |
34.8% |
SENSEX | 1.3% |
2.6% |
24% |
You may also like the below Video Courses