Home > Income Statement > BEARDSELL

BEARDSELL
Income Statement

BEARDSELL is part of below Screeners ↓
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for BEARDSELL
Please provide your vote to see the results

BEARDSELL Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹232 Cr₹186 Cr₹132 Cr₹161 Cr₹193 Cr
     Sales ₹211 Cr₹165 Cr₹118 Cr₹144 Cr₹174 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹20 Cr₹20 Cr₹14 Cr₹16 Cr₹19 Cr
     Revenue from property development -----
     Other Operational Income ₹0.68 Cr₹0.85 Cr₹0.54 Cr₹0.42 Cr₹0.40 Cr
Less: Excise Duty -----
Net Sales ₹232 Cr₹186 Cr₹132 Cr₹161 Cr₹193 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹0.34 Cr₹-2.77 Cr₹0.18 Cr₹-1.38 Cr₹0.02 Cr
Raw Material Consumed ₹159 Cr₹133 Cr₹72 Cr₹101 Cr₹134 Cr
     Opening Raw Materials ₹11 Cr₹7.46 Cr₹5.48 Cr₹5.18 Cr₹4.91 Cr
     Purchases Raw Materials ₹144 Cr₹115 Cr₹64 Cr₹89 Cr₹115 Cr
     Closing Raw Materials ₹15 Cr₹7.63 Cr₹7.46 Cr₹5.48 Cr₹5.18 Cr
     Other Direct Purchases / Brought in cost ₹18 Cr₹18 Cr₹10 Cr₹12 Cr₹19 Cr
     Other raw material cost -----
Power & Fuel Cost ₹11 Cr₹9.61 Cr₹6.88 Cr₹8.32 Cr₹8.78 Cr
     Electricity & Power ₹11 Cr₹9.61 Cr₹6.88 Cr₹8.32 Cr₹8.78 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹19 Cr₹15 Cr₹15 Cr₹18 Cr₹18 Cr
     Salaries, Wages & Bonus ₹16 Cr₹13 Cr₹12 Cr₹14 Cr₹14 Cr
     Contributions to EPF & Pension Funds ₹1.64 Cr₹1.43 Cr₹0.96 Cr₹1.71 Cr₹1.69 Cr
     Workmen and Staff Welfare Expenses ₹0.97 Cr₹0.79 Cr₹1.05 Cr₹1.33 Cr₹1.74 Cr
     Other Employees Cost ₹0.21 Cr₹0.25 Cr₹0.22 Cr₹0.31 Cr₹0.23 Cr
Other Manufacturing Expenses ₹11 Cr₹9.27 Cr₹19 Cr₹2.82 Cr₹2.85 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹7.21 Cr₹6.45 Cr₹5.11 Cr--
     Repairs and Maintenance ₹1.15 Cr₹0.94 Cr₹0.55 Cr₹0.82 Cr₹0.88 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹2.17 Cr₹1.89 Cr₹13 Cr₹2.00 Cr₹1.98 Cr
General and Administration Expenses ₹4.75 Cr₹4.30 Cr₹3.55 Cr₹11 Cr₹13 Cr
     Rent , Rates & Taxes ₹0.94 Cr₹0.86 Cr₹0.59 Cr₹0.64 Cr₹2.14 Cr
     Insurance ₹0.97 Cr₹0.89 Cr₹1.03 Cr₹0.89 Cr₹0.87 Cr
     Printing and stationery ₹0.03 Cr₹0.03 Cr₹0.03 Cr₹0.02 Cr₹0.23 Cr
     Professional and legal fees ₹1.14 Cr₹1.10 Cr₹0.87 Cr₹0.85 Cr₹1.58 Cr
     Traveling and conveyance ₹1.07 Cr₹0.82 Cr₹0.47 Cr₹1.13 Cr₹1.41 Cr
     Other Administration ₹0.61 Cr₹0.60 Cr₹0.56 Cr₹7.01 Cr₹6.88 Cr
Selling and Distribution Expenses ₹4.85 Cr₹2.81 Cr₹2.30 Cr₹3.27 Cr₹4.43 Cr
     Advertisement & Sales Promotion ₹0.18 Cr₹0.09 Cr₹0.05 Cr₹0.11 Cr₹0.93 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹4.67 Cr₹2.73 Cr₹2.25 Cr₹3.16 Cr₹3.50 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.00 Cr----
Miscellaneous Expenses ₹3.82 Cr₹1.36 Cr₹3.00 Cr₹5.90 Cr₹2.31 Cr
     Bad debts /advances written off ---₹0.08 Cr₹0.70 Cr
     Provision for doubtful debts ₹1.15 Cr₹0.48 Cr₹1.79 Cr₹4.74 Cr₹0.08 Cr
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations ----₹0.21 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹2.67 Cr₹0.88 Cr₹1.21 Cr₹1.08 Cr₹1.33 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹214 Cr₹173 Cr₹121 Cr₹148 Cr₹184 Cr
Operating Profit (Excl OI) ₹18 Cr₹13 Cr₹11 Cr₹12 Cr₹9.35 Cr
Other Income ₹3.96 Cr₹2.48 Cr₹0.90 Cr₹0.98 Cr₹0.80 Cr
     Interest Received ₹0.20 Cr₹0.26 Cr₹0.18 Cr₹0.40 Cr₹0.20 Cr
     Dividend Received ₹0.00 Cr--₹0.00 Cr₹0.00 Cr
     Profit on sale of Fixed Assets ₹0.05 Cr₹-0.20 Cr₹0.05 Cr₹0.05 Cr₹0.01 Cr
     Profits on sale of Investments -----
     Provision Written Back ₹0.03 Cr₹1.00 Cr₹0.04 Cr₹0.13 Cr-
     Foreign Exchange Gains ₹0.00 Cr₹0.10 Cr₹0.12 Cr₹0.05 Cr-
     Others ₹3.68 Cr₹1.32 Cr₹0.51 Cr₹0.35 Cr₹0.59 Cr
Operating Profit ₹22 Cr₹15 Cr₹12 Cr₹13 Cr₹10 Cr
Interest ₹4.56 Cr₹4.86 Cr₹5.34 Cr₹6.58 Cr₹6.31 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹2.20 Cr₹2.53 Cr₹3.22 Cr₹3.63 Cr₹3.69 Cr
     Intereston Fixed deposits ₹0.83 Cr₹1.23 Cr₹1.19 Cr₹1.39 Cr₹1.14 Cr
     Bank Charges etc ₹0.84 Cr₹0.59 Cr₹0.60 Cr₹0.79 Cr₹1.17 Cr
     Other Interest ₹0.69 Cr₹0.51 Cr₹0.33 Cr₹0.78 Cr₹0.31 Cr
PBDT ₹18 Cr₹10 Cr₹6.80 Cr₹6.83 Cr₹3.84 Cr
Depreciation ₹6.23 Cr₹6.36 Cr₹6.47 Cr₹6.25 Cr₹4.38 Cr
Profit Before Taxation & Exceptional Items ₹11 Cr₹3.91 Cr₹0.33 Cr₹0.58 Cr₹-0.54 Cr
Exceptional Income / Expenses ---₹0.69 Cr-
Profit Before Tax ₹11 Cr₹3.91 Cr₹0.33 Cr₹1.27 Cr₹-0.54 Cr
Provision for Tax ₹2.87 Cr₹1.10 Cr₹0.74 Cr₹0.45 Cr₹0.21 Cr
     Current Income Tax ₹2.88 Cr₹1.58 Cr₹1.31 Cr₹2.00 Cr₹0.23 Cr
     Deferred Tax ₹-0.01 Cr₹-0.15 Cr₹-0.90 Cr₹-1.55 Cr₹-0.01 Cr
     Other taxes -₹-0.33 Cr₹0.33 Cr--
Profit After Tax ₹8.49 Cr₹2.81 Cr₹-0.40 Cr₹0.82 Cr₹-0.75 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹8.49 Cr₹2.81 Cr₹-0.40 Cr₹0.82 Cr₹-0.75 Cr
Adjustments to PAT -----
Profit Balance B/F ₹26 Cr₹23 Cr₹24 Cr₹24 Cr₹25 Cr
Appropriations ₹35 Cr₹26 Cr₹24 Cr₹25 Cr₹24 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹0.38 Cr₹0.20 Cr₹0.43 Cr₹0.85 Cr₹0.10 Cr
Equity Dividend % ₹5.00₹5.00₹5.00₹5.00₹12.00
Earnings Per Share ₹2.27₹0.75₹-0.14₹0.29₹-0.27
Adjusted EPS ₹2.27₹0.75₹-0.13₹0.27₹-0.25

Compare Income Statement of peers of BEARDSELL

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
BEARDSELL ₹173.9 Cr 5% 11.8% 84.7% Stock Analytics
PIDILITE INDUSTRIES ₹153,216.0 Cr 1% 4.9% 17.3% Stock Analytics
SOLAR INDUSTRIES INDIA ₹81,202.6 Cr 4.3% 5.5% 138.5% Stock Analytics
SRF ₹67,541.9 Cr -0.3% -10% -10.3% Stock Analytics
GUJARAT FLUOROCHEMICALS ₹35,562.8 Cr -0.6% -9.8% -2% Stock Analytics
DEEPAK NITRITE ₹34,294.0 Cr 2% 9.1% 28.2% Stock Analytics


BEARDSELL Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
BEARDSELL

5%

11.8%

84.7%

SENSEX

1.7%

1.5%

18.7%


You may also like the below Video Courses