BEDMUTHA INDUSTRIES
|
BEDMUTHA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,049 Cr | ₹812 Cr | ₹687 Cr | ₹660 Cr | ₹388 Cr |
| Sales | ₹1,034 Cr | ₹802 Cr | ₹676 Cr | ₹650 Cr | ₹379 Cr |
| Job Work/ Contract Receipts | ₹6.53 Cr | ₹1.76 Cr | - | - | - |
| Processing Charges / Service Income | - | ₹0.40 Cr | ₹1.73 Cr | ₹1.56 Cr | ₹2.61 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹9.15 Cr | ₹7.74 Cr | ₹9.02 Cr | ₹8.25 Cr | ₹6.54 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,049 Cr | ₹812 Cr | ₹687 Cr | ₹660 Cr | ₹388 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.94 Cr | ₹1.07 Cr | ₹0.80 Cr | ₹-13 Cr | ₹-2.27 Cr |
| Raw Material Consumed | ₹910 Cr | ₹687 Cr | ₹572 Cr | ₹570 Cr | ₹317 Cr |
| Opening Raw Materials | ₹19 Cr | ₹31 Cr | ₹22 Cr | ₹11 Cr | ₹14 Cr |
| Purchases Raw Materials | ₹796 Cr | ₹629 Cr | ₹581 Cr | ₹577 Cr | ₹314 Cr |
| Closing Raw Materials | ₹25 Cr | ₹19 Cr | ₹31 Cr | ₹22 Cr | ₹11 Cr |
| Other Direct Purchases / Brought in cost | ₹120 Cr | ₹46 Cr | - | ₹3.75 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹31 Cr | ₹31 Cr | ₹33 Cr | ₹28 Cr | ₹19 Cr |
| Electricity & Power | ₹31 Cr | ₹31 Cr | ₹33 Cr | ₹28 Cr | ₹19 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr |
| Salaries, Wages & Bonus | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr |
| Contributions to EPF & Pension Funds | ₹1.26 Cr | ₹1.16 Cr | ₹1.58 Cr | ₹1.26 Cr | ₹1.22 Cr |
| Workmen and Staff Welfare Expenses | ₹1.23 Cr | ₹1.23 Cr | ₹1.18 Cr | ₹1.10 Cr | ₹0.64 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹40 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr | ₹28 Cr |
| Sub-contracted / Out sourced services | ₹0.01 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.19 Cr | ₹2.23 Cr |
| Processing Charges | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr |
| Repairs and Maintenance | ₹5.15 Cr | ₹4.84 Cr | ₹4.28 Cr | ₹3.74 Cr | ₹3.31 Cr |
| Packing Material Consumed | ₹7.88 Cr | ₹7.49 Cr | ₹7.11 Cr | ₹6.31 Cr | ₹4.18 Cr |
| Other Mfg Exp | ₹11 Cr | ₹9.18 Cr | ₹9.64 Cr | ₹11 Cr | ₹6.95 Cr |
| General and Administration Expenses | ₹11 Cr | ₹9.45 Cr | ₹8.73 Cr | ₹6.53 Cr | ₹7.66 Cr |
| Rent , Rates & Taxes | ₹0.24 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Insurance | ₹0.42 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.53 Cr | ₹0.51 Cr |
| Printing and stationery | ₹0.16 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.13 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹4.16 Cr | ₹3.10 Cr | ₹3.00 Cr | ₹1.98 Cr | ₹3.62 Cr |
| Traveling and conveyance | ₹1.82 Cr | ₹1.76 Cr | ₹1.75 Cr | ₹1.12 Cr | ₹0.68 Cr |
| Other Administration | ₹4.68 Cr | ₹3.79 Cr | ₹3.34 Cr | ₹2.76 Cr | ₹2.72 Cr |
| Selling and Distribution Expenses | ₹7.93 Cr | ₹6.07 Cr | ₹4.50 Cr | ₹3.37 Cr | ₹3.77 Cr |
| Advertisement & Sales Promotion | ₹0.19 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹4.13 Cr | ₹2.69 Cr | ₹1.44 Cr | ₹1.45 Cr | ₹1.01 Cr |
| Handling and Clearing Charges | ₹0.47 Cr | ₹0.86 Cr | ₹0.57 Cr | ₹0.26 Cr | ₹0.18 Cr |
| Other Selling Expenses | ₹3.15 Cr | ₹2.41 Cr | ₹2.36 Cr | ₹1.66 Cr | ₹2.57 Cr |
| Miscellaneous Expenses | ₹1.77 Cr | ₹0.06 Cr | ₹0.18 Cr | ₹0.01 Cr | ₹19 Cr |
| Bad debts /advances written off | ₹0.03 Cr | - | - | ₹0.01 Cr | ₹18 Cr |
| Provision for doubtful debts | ₹1.22 Cr | - | ₹0.11 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.00 Cr | - | ₹0.34 Cr |
| Other Miscellaneous Expenses | ₹0.51 Cr | ₹0.06 Cr | ₹0.07 Cr | - | ₹0.00 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,016 Cr | ₹786 Cr | ₹670 Cr | ₹644 Cr | ₹405 Cr |
| Operating Profit (Excl OI) | ₹34 Cr | ₹26 Cr | ₹17 Cr | ₹16 Cr | ₹-17 Cr |
| Other Income | ₹47 Cr | ₹56 Cr | ₹62 Cr | ₹58 Cr | ₹311 Cr |
| Interest Received | ₹1.19 Cr | ₹1.53 Cr | ₹0.99 Cr | ₹0.58 Cr | ₹122 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.87 Cr | ₹0.54 Cr | ₹0.47 Cr | ₹0.72 Cr | ₹0.36 Cr |
| Profits on sale of Investments | ₹0.01 Cr | - | - | ₹0.26 Cr | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.11 Cr | ₹0.14 Cr | ₹0.52 Cr | ₹0.09 Cr | - |
| Others | ₹45 Cr | ₹54 Cr | ₹60 Cr | ₹57 Cr | ₹189 Cr |
| Operating Profit | ₹80 Cr | ₹83 Cr | ₹79 Cr | ₹75 Cr | ₹294 Cr |
| Interest | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹32 Cr | ₹62 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.75 Cr | ₹6.35 Cr | ₹9.00 Cr | ₹12 Cr | ₹25 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.23 Cr | ₹4.46 Cr | ₹3.79 Cr | ₹2.47 Cr | ₹1.98 Cr |
| Other Interest | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹18 Cr | ₹34 Cr |
| PBDT | ₹44 Cr | ₹47 Cr | ₹45 Cr | ₹42 Cr | ₹233 Cr |
| Depreciation | ₹20 Cr | ₹27 Cr | ₹32 Cr | ₹33 Cr | ₹36 Cr |
| Profit Before Taxation & Exceptional Items | ₹25 Cr | ₹20 Cr | ₹13 Cr | ₹9.26 Cr | ₹197 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr | ₹197 Cr |
| Provision for Tax | - | - | - | - | ₹0.96 Cr |
| Current Income Tax | - | - | - | - | ₹0.02 Cr |
| Deferred Tax | - | - | - | - | ₹0.00 Cr |
| Other taxes | - | - | - | - | ₹0.93 Cr |
| Profit After Tax | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr | ₹196 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | ₹-0.02 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr | ₹196 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-32 Cr | ₹-53 Cr | ₹-66 Cr | ₹-75 Cr | ₹-272 Cr |
| Appropriations | ₹-7.02 Cr | ₹-32 Cr | ₹-53 Cr | ₹-66 Cr | ₹-76 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | ₹-0.57 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.69 | ₹6.49 | ₹4.03 | ₹2.91 | ₹60.75 |
| Adjusted EPS | ₹7.69 | ₹6.49 | ₹4.03 | ₹2.91 | ₹60.75 |
Compare Income Statement of peers of BEDMUTHA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BEDMUTHA INDUSTRIES | ₹419.6 Cr | -3.1% | -7.4% | -44.9% | Stock Analytics | |
| JSW STEEL | ₹281,313.0 Cr | 0.5% | 0.1% | 18.3% | Stock Analytics | |
| TATA STEEL | ₹220,458.0 Cr | 2.7% | 2.3% | 16% | Stock Analytics | |
| JINDAL STAINLESS | ₹66,901.6 Cr | 3.6% | 1.8% | 22.7% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹53,676.2 Cr | 0.1% | -4.7% | 6% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,022.2 Cr | 0.9% | 5.4% | 14.7% | Stock Analytics | |
BEDMUTHA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BEDMUTHA INDUSTRIES | -3.1% |
-7.4% |
-44.9% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses