BAYER CROPSCIENCE
|
BAYER CROPSCIENCE Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹6,283 Cr | ₹6,137 Cr | ₹5,900 Cr | ₹5,451 Cr | ₹4,834 Cr |
| Sales | ₹6,123 Cr | ₹5,923 Cr | ₹5,705 Cr | ₹5,294 Cr | ₹4,715 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.30 Cr | ₹1.60 Cr | ₹1.60 Cr | ₹1.90 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹158 Cr | ₹213 Cr | ₹193 Cr | ₹156 Cr | ₹119 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,473 Cr | ₹5,106 Cr | ₹5,140 Cr | ₹4,734 Cr | ₹4,261 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-341 Cr | ₹54 Cr | ₹-3.10 Cr | ₹-144 Cr | ₹-178 Cr |
| Raw Material Consumed | ₹3,582 Cr | ₹2,726 Cr | ₹2,696 Cr | ₹2,680 Cr | ₹2,499 Cr |
| Opening Raw Materials | ₹723 Cr | ₹917 Cr | ₹631 Cr | ₹605 Cr | ₹448 Cr |
| Purchases Raw Materials | ₹3,906 Cr | ₹2,392 Cr | ₹2,705 Cr | ₹2,477 Cr | ₹2,516 Cr |
| Closing Raw Materials | ₹1,199 Cr | ₹723 Cr | ₹917 Cr | ₹631 Cr | ₹605 Cr |
| Other Direct Purchases / Brought in cost | ₹153 Cr | ₹139 Cr | ₹277 Cr | ₹230 Cr | ₹140 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹14 Cr | ₹15 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Electricity & Power | ₹14 Cr | ₹15 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹450 Cr | ₹435 Cr | ₹534 Cr | ₹463 Cr | ₹362 Cr |
| Salaries, Wages & Bonus | ₹396 Cr | ₹379 Cr | ₹477 Cr | ₹413 Cr | ₹324 Cr |
| Contributions to EPF & Pension Funds | ₹24 Cr | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹18 Cr |
| Workmen and Staff Welfare Expenses | ₹22 Cr | ₹23 Cr | ₹24 Cr | ₹18 Cr | ₹14 Cr |
| Other Employees Cost | ₹7.90 Cr | ₹7.80 Cr | ₹7.60 Cr | ₹7.80 Cr | ₹6.80 Cr |
| Other Manufacturing Expenses | ₹320 Cr | ₹271 Cr | ₹266 Cr | ₹262 Cr | ₹255 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹117 Cr | ₹94 Cr | ₹93 Cr | ₹101 Cr | ₹96 Cr |
| Repairs and Maintenance | ₹15 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr | ₹16 Cr |
| Packing Material Consumed | ₹157 Cr | ₹132 Cr | ₹123 Cr | ₹128 Cr | ₹125 Cr |
| Other Mfg Exp | ₹30 Cr | ₹32 Cr | ₹36 Cr | ₹20 Cr | ₹19 Cr |
| General and Administration Expenses | ₹224 Cr | ₹232 Cr | ₹210 Cr | ₹149 Cr | ₹143 Cr |
| Rent , Rates & Taxes | ₹17 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr |
| Insurance | ₹3.50 Cr | ₹3.70 Cr | ₹4.40 Cr | ₹5.00 Cr | ₹3.30 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹129 Cr | ₹139 Cr | ₹120 Cr | ₹92 Cr | ₹101 Cr |
| Traveling and conveyance | ₹71 Cr | ₹65 Cr | ₹63 Cr | ₹28 Cr | ₹16 Cr |
| Other Administration | ₹4.60 Cr | ₹5.40 Cr | ₹6.00 Cr | ₹6.80 Cr | ₹9.00 Cr |
| Selling and Distribution Expenses | ₹385 Cr | ₹329 Cr | ₹434 Cr | ₹437 Cr | ₹304 Cr |
| Advertisement & Sales Promotion | ₹293 Cr | ₹241 Cr | ₹315 Cr | ₹308 Cr | ₹199 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹92 Cr | ₹88 Cr | ₹118 Cr | ₹129 Cr | ₹105 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹151 Cr | ₹91 Cr | ₹72 Cr | ₹67 Cr | ₹54 Cr |
| Bad debts /advances written off | ₹2.50 Cr | ₹3.80 Cr | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr |
| Provision for doubtful debts | ₹78 Cr | ₹10 Cr | ₹5.00 Cr | ₹11 Cr | ₹4.60 Cr |
| Losson disposal of fixed assets(net) | ₹1.20 Cr | ₹2.40 Cr | - | ₹0.60 Cr | - |
| Losson foreign exchange fluctuations | ₹0.20 Cr | ₹0.20 Cr | ₹2.20 Cr | ₹0.20 Cr | ₹1.50 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹68 Cr | ₹75 Cr | ₹56 Cr | ₹50 Cr | ₹46 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,785 Cr | ₹4,152 Cr | ₹4,225 Cr | ₹3,929 Cr | ₹3,452 Cr |
| Operating Profit (Excl OI) | ₹688 Cr | ₹954 Cr | ₹915 Cr | ₹806 Cr | ₹810 Cr |
| Other Income | ₹121 Cr | ₹81 Cr | ₹73 Cr | ₹60 Cr | ₹66 Cr |
| Interest Received | ₹57 Cr | ₹48 Cr | ₹34 Cr | ₹25 Cr | ₹31 Cr |
| Dividend Received | - | - | - | - | ₹0.10 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.50 Cr | - | ₹6.40 Cr |
| Profits on sale of Investments | ₹20 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹8.80 Cr |
| Provision Written Back | ₹1.60 Cr | ₹3.20 Cr | ₹9.00 Cr | ₹5.30 Cr | ₹2.10 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹43 Cr | ₹15 Cr | ₹17 Cr | ₹18 Cr | ₹17 Cr |
| Operating Profit | ₹809 Cr | ₹1,035 Cr | ₹988 Cr | ₹866 Cr | ₹876 Cr |
| Interest | ₹17 Cr | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹17 Cr | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹13 Cr |
| PBDT | ₹792 Cr | ₹1,015 Cr | ₹966 Cr | ₹853 Cr | ₹863 Cr |
| Depreciation | ₹85 Cr | ₹74 Cr | ₹80 Cr | ₹65 Cr | ₹74 Cr |
| Profit Before Taxation & Exceptional Items | ₹707 Cr | ₹941 Cr | ₹886 Cr | ₹788 Cr | ₹789 Cr |
| Exceptional Income / Expenses | - | - | ₹104 Cr | ₹59 Cr | ₹5.10 Cr |
| Profit Before Tax | ₹707 Cr | ₹941 Cr | ₹990 Cr | ₹847 Cr | ₹795 Cr |
| Provision for Tax | ₹139 Cr | ₹201 Cr | ₹232 Cr | ₹202 Cr | ₹301 Cr |
| Current Income Tax | ₹152 Cr | ₹198 Cr | ₹221 Cr | ₹193 Cr | ₹167 Cr |
| Deferred Tax | ₹-12 Cr | ₹2.50 Cr | ₹11 Cr | ₹9.60 Cr | ₹7.50 Cr |
| Other taxes | ₹-0.90 Cr | ₹0.70 Cr | ₹-0.10 Cr | ₹-1.00 Cr | ₹127 Cr |
| Profit After Tax | ₹568 Cr | ₹741 Cr | ₹758 Cr | ₹645 Cr | ₹493 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,307 Cr | ₹2,170 Cr | ₹2,047 Cr | ₹2,122 Cr | ₹2,190 Cr |
| Appropriations | ₹2,875 Cr | ₹2,910 Cr | ₹2,805 Cr | ₹2,767 Cr | ₹2,683 Cr |
| General Reserves | - | - | ₹65 Cr | ₹50 Cr | ₹46 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹163 Cr | ₹131 Cr | ₹121 Cr | ₹110 Cr | ₹111 Cr |
| Equity Dividend % | ₹1,250.00 | ₹1,400.00 | ₹1,300.00 | ₹1,500.00 | ₹1,150.00 |
| Earnings Per Share | ₹126.50 | ₹164.92 | ₹168.86 | ₹143.72 | ₹109.82 |
| Adjusted EPS | ₹126.50 | ₹164.92 | ₹168.86 | ₹143.72 | ₹109.82 |
Compare Income Statement of peers of BAYER CROPSCIENCE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BAYER CROPSCIENCE | ₹21,871.0 Cr | -1.6% | -0.9% | -24.7% | Stock Analytics | |
| UPL | ₹61,656.3 Cr | 3.9% | 10.4% | 40.4% | Stock Analytics | |
| PI INDUSTRIES | ₹55,965.0 Cr | 2.7% | 2.9% | -18.9% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹25,404.0 Cr | -0.7% | -6.5% | -9.3% | Stock Analytics | |
| BASF INDIA | ₹19,252.2 Cr | 0.2% | -3.1% | -39.5% | Stock Analytics | |
| DHANUKA AGRITECH | ₹5,887.5 Cr | -8.6% | -15.1% | -6.5% | Stock Analytics | |
BAYER CROPSCIENCE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BAYER CROPSCIENCE | -1.6% |
-0.9% |
-24.7% |
| SENSEX | -0.9% |
4.6% |
5% |
You may also like the below Video Courses