BCL INDUSTRIES
|
BCL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,910 Cr | ₹2,201 Cr | ₹1,820 Cr | ₹1,993 Cr | ₹1,431 Cr |
| Sales | ₹2,860 Cr | ₹2,163 Cr | ₹1,792 Cr | ₹1,955 Cr | ₹1,408 Cr |
| Job Work/ Contract Receipts | ₹8.19 Cr | ₹10 Cr | ₹3.12 Cr | - | ₹0.31 Cr |
| Processing Charges / Service Income | ₹33 Cr | ₹22 Cr | ₹14 Cr | ₹29 Cr | ₹1.32 Cr |
| Revenue from property development | ₹2.92 Cr | ₹2.01 Cr | ₹8.57 Cr | ₹6.98 Cr | ₹21 Cr |
| Other Operational Income | ₹5.28 Cr | ₹3.08 Cr | ₹2.76 Cr | ₹2.41 Cr | ₹0.81 Cr |
| Less: Excise Duty | ₹94 Cr | ₹71 Cr | ₹1.59 Cr | ₹5.33 Cr | ₹4.06 Cr |
| Net Sales | ₹2,815 Cr | ₹2,129 Cr | ₹1,818 Cr | ₹1,988 Cr | ₹1,427 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹28 Cr | ₹-41 Cr | ₹-78 Cr | ₹-1.99 Cr | ₹89 Cr |
| Raw Material Consumed | ₹2,192 Cr | ₹1,632 Cr | ₹1,486 Cr | ₹1,658 Cr | ₹1,130 Cr |
| Opening Raw Materials | ₹85 Cr | ₹58 Cr | ₹65 Cr | ₹101 Cr | ₹107 Cr |
| Purchases Raw Materials | ₹2,284 Cr | ₹1,658 Cr | ₹1,480 Cr | ₹1,621 Cr | ₹1,124 Cr |
| Closing Raw Materials | ₹177 Cr | ₹85 Cr | ₹58 Cr | ₹65 Cr | ₹101 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | ₹0.45 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹156 Cr | ₹140 Cr | ₹143 Cr | ₹84 Cr | ₹56 Cr |
| Electricity & Power | ₹155 Cr | ₹139 Cr | ₹142 Cr | ₹84 Cr | ₹55 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.88 Cr | ₹0.82 Cr | ₹0.81 Cr | ₹0.70 Cr | ₹0.65 Cr |
| Employee Cost | ₹46 Cr | ₹38 Cr | ₹30 Cr | ₹18 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹41 Cr | ₹34 Cr | ₹27 Cr | ₹16 Cr | ₹13 Cr |
| Contributions to EPF & Pension Funds | ₹1.72 Cr | ₹1.36 Cr | ₹1.02 Cr | ₹0.79 Cr | ₹0.67 Cr |
| Workmen and Staff Welfare Expenses | ₹2.39 Cr | ₹1.38 Cr | ₹1.35 Cr | ₹1.33 Cr | ₹0.65 Cr |
| Other Employees Cost | ₹0.84 Cr | ₹0.78 Cr | ₹0.62 Cr | ₹-0.97 Cr | ₹-0.16 Cr |
| Other Manufacturing Expenses | ₹111 Cr | ₹107 Cr | ₹75 Cr | ₹59 Cr | ₹45 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹52 Cr | ₹36 Cr | ₹28 Cr | ₹20 Cr | ₹16 Cr |
| Repairs and Maintenance | ₹21 Cr | ₹16 Cr | ₹19 Cr | ₹15 Cr | ₹10 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹38 Cr | ₹56 Cr | ₹28 Cr | ₹24 Cr | ₹19 Cr |
| General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹14 Cr | ₹8.66 Cr | ₹6.81 Cr |
| Rent , Rates & Taxes | ₹7.81 Cr | ₹2.88 Cr | ₹1.66 Cr | ₹0.81 Cr | ₹0.67 Cr |
| Insurance | ₹3.74 Cr | ₹3.56 Cr | ₹2.79 Cr | ₹2.03 Cr | ₹1.49 Cr |
| Printing and stationery | ₹0.56 Cr | ₹0.41 Cr | ₹0.41 Cr | ₹0.29 Cr | ₹0.22 Cr |
| Professional and legal fees | ₹3.07 Cr | ₹7.39 Cr | ₹5.78 Cr | ₹3.19 Cr | ₹2.64 Cr |
| Traveling and conveyance | ₹0.84 Cr | ₹1.60 Cr | ₹1.20 Cr | ₹0.87 Cr | ₹0.15 Cr |
| Other Administration | ₹5.92 Cr | ₹4.70 Cr | ₹2.38 Cr | ₹1.48 Cr | ₹1.64 Cr |
| Selling and Distribution Expenses | ₹52 Cr | ₹40 Cr | ₹23 Cr | ₹23 Cr | ₹17 Cr |
| Advertisement & Sales Promotion | ₹0.54 Cr | ₹0.78 Cr | ₹0.73 Cr | ₹1.40 Cr | ₹0.74 Cr |
| Sales Commissions & Incentives | ₹3.77 Cr | ₹3.38 Cr | ₹1.68 Cr | ₹2.06 Cr | ₹1.99 Cr |
| Freight and Forwarding | ₹48 Cr | ₹36 Cr | ₹21 Cr | ₹20 Cr | ₹14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.37 Cr | ₹0.31 Cr | ₹0.38 Cr | ₹0.16 Cr |
| Miscellaneous Expenses | ₹2.78 Cr | ₹2.05 Cr | ₹1.39 Cr | ₹1.46 Cr | ₹0.78 Cr |
| Bad debts /advances written off | - | ₹0.25 Cr | - | - | - |
| Provision for doubtful debts | - | - | ₹-0.01 Cr | ₹0.43 Cr | ₹0.01 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.00 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.78 Cr | ₹1.80 Cr | ₹1.41 Cr | ₹1.03 Cr | ₹0.77 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,611 Cr | ₹1,938 Cr | ₹1,695 Cr | ₹1,850 Cr | ₹1,359 Cr |
| Operating Profit (Excl OI) | ₹205 Cr | ₹191 Cr | ₹124 Cr | ₹138 Cr | ₹69 Cr |
| Other Income | ₹9.05 Cr | ₹7.89 Cr | ₹6.72 Cr | ₹8.12 Cr | ₹28 Cr |
| Interest Received | ₹0.81 Cr | ₹0.63 Cr | ₹0.33 Cr | ₹0.29 Cr | ₹0.41 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.80 Cr | - | ₹0.02 Cr | ₹1.30 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | ₹0.04 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.24 Cr | - | - | - | - |
| Others | ₹7.20 Cr | ₹7.23 Cr | ₹6.37 Cr | ₹6.52 Cr | ₹27 Cr |
| Operating Profit | ₹214 Cr | ₹199 Cr | ₹130 Cr | ₹146 Cr | ₹97 Cr |
| Interest | ₹31 Cr | ₹33 Cr | ₹20 Cr | ₹18 Cr | ₹26 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹28 Cr | ₹30 Cr | ₹17 Cr | ₹22 Cr | ₹28 Cr |
| Intereston Fixed deposits | ₹0.59 Cr | ₹0.40 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.20 Cr |
| Bank Charges etc | ₹1.39 Cr | ₹0.69 Cr | ₹0.68 Cr | ₹0.68 Cr | ₹0.02 Cr |
| Other Interest | ₹0.62 Cr | ₹1.64 Cr | ₹2.29 Cr | ₹-5.09 Cr | ₹-1.98 Cr |
| PBDT | ₹183 Cr | ₹166 Cr | ₹110 Cr | ₹128 Cr | ₹71 Cr |
| Depreciation | ₹46 Cr | ₹36 Cr | ₹25 Cr | ₹15 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹137 Cr | ₹130 Cr | ₹85 Cr | ₹113 Cr | ₹58 Cr |
| Exceptional Income / Expenses | - | ₹-0.51 Cr | - | - | - |
| Profit Before Tax | ₹137 Cr | ₹130 Cr | ₹85 Cr | ₹113 Cr | ₹58 Cr |
| Provision for Tax | ₹34 Cr | ₹34 Cr | ₹21 Cr | ₹29 Cr | ₹16 Cr |
| Current Income Tax | ₹25 Cr | ₹20 Cr | ₹25 Cr | ₹30 Cr | ₹16 Cr |
| Deferred Tax | ₹9.08 Cr | ₹12 Cr | ₹-3.37 Cr | ₹-1.42 Cr | ₹-0.09 Cr |
| Other taxes | ₹-0.02 Cr | ₹1.30 Cr | - | - | - |
| Profit After Tax | ₹103 Cr | ₹96 Cr | ₹64 Cr | ₹85 Cr | ₹42 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-7.88 Cr | ₹-5.62 Cr | ₹1.93 Cr | ₹0.07 Cr | ₹0.04 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹95 Cr | ₹90 Cr | ₹66 Cr | ₹85 Cr | ₹42 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹268 Cr | ₹182 Cr | ₹119 Cr | ₹38 Cr | ₹100 Cr |
| Appropriations | ₹363 Cr | ₹273 Cr | ₹185 Cr | ₹123 Cr | ₹143 Cr |
| General Reserves | - | - | - | - | ₹100 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹7.38 Cr | ₹4.96 Cr | ₹2.93 Cr | ₹-1.24 Cr | ₹4.87 Cr |
| Equity Dividend % | ₹26.00 | ₹25.00 | ₹50.00 | ₹50.00 | ₹50.00 |
| Earnings Per Share | ₹3.22 | ₹3.32 | ₹27.45 | ₹35.13 | ₹17.47 |
| Adjusted EPS | ₹3.22 | ₹3.32 | ₹2.74 | ₹3.51 | ₹1.75 |
Compare Income Statement of peers of BCL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BCL INDUSTRIES | ₹1,121.5 Cr | -0.9% | -2.9% | -33.2% | Stock Analytics | |
| PATANJALI FOODS | ₹64,002.4 Cr | 1.4% | 0.7% | -4.8% | Stock Analytics | |
| ADANI WILMAR | ₹35,617.7 Cr | 1.2% | 2.1% | -18.2% | Stock Analytics | |
| GOKUL AGRO RESOURCES | ₹5,795.5 Cr | 13.4% | 11.9% | 34.1% | Stock Analytics | |
| CIAN AGRO INDUSTRIES & INFRASTRUCTURE | ₹3,837.7 Cr | -18.5% | -58.4% | 402.2% | Stock Analytics | |
| AGRO TECH FOODS | ₹2,888.1 Cr | -1.1% | 2.5% | -25.8% | Stock Analytics | |
BCL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BCL INDUSTRIES | -0.9% |
-2.9% |
-33.2% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses