BEDMUTHA INDUSTRIES
|
BEDMUTHA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,467 Cr | ₹1,049 Cr | ₹812 Cr | ₹687 Cr | ₹660 Cr |
| Sales | ₹1,429 Cr | ₹1,034 Cr | ₹802 Cr | ₹676 Cr | ₹650 Cr |
| Job Work/ Contract Receipts | ₹8.53 Cr | ₹6.53 Cr | ₹1.76 Cr | - | - |
| Processing Charges / Service Income | - | - | ₹0.40 Cr | ₹1.73 Cr | ₹1.56 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹29 Cr | ₹9.15 Cr | ₹7.74 Cr | ₹9.02 Cr | ₹8.25 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,467 Cr | ₹1,049 Cr | ₹812 Cr | ₹687 Cr | ₹660 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹-2.94 Cr | ₹1.07 Cr | ₹0.80 Cr | ₹-13 Cr |
| Raw Material Consumed | ₹1,289 Cr | ₹910 Cr | ₹687 Cr | ₹572 Cr | ₹570 Cr |
| Opening Raw Materials | ₹25 Cr | ₹19 Cr | ₹31 Cr | ₹22 Cr | ₹11 Cr |
| Purchases Raw Materials | ₹1,066 Cr | ₹796 Cr | ₹629 Cr | ₹581 Cr | ₹577 Cr |
| Closing Raw Materials | ₹21 Cr | ₹25 Cr | ₹19 Cr | ₹31 Cr | ₹22 Cr |
| Other Direct Purchases / Brought in cost | ₹219 Cr | ₹120 Cr | ₹46 Cr | - | ₹3.75 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹36 Cr | ₹31 Cr | ₹31 Cr | ₹33 Cr | ₹28 Cr |
| Electricity & Power | ₹36 Cr | ₹31 Cr | ₹31 Cr | ₹33 Cr | ₹28 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹20 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹15 Cr |
| Salaries, Wages & Bonus | ₹15 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹3.50 Cr | ₹1.26 Cr | ₹1.16 Cr | ₹1.58 Cr | ₹1.26 Cr |
| Workmen and Staff Welfare Expenses | ₹1.50 Cr | ₹1.23 Cr | ₹1.23 Cr | ₹1.18 Cr | ₹1.10 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹50 Cr | ₹40 Cr | ₹34 Cr | ₹34 Cr | ₹34 Cr |
| Sub-contracted / Out sourced services | ₹0.04 Cr | ₹0.01 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.19 Cr |
| Processing Charges | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹13 Cr |
| Repairs and Maintenance | ₹6.48 Cr | ₹5.15 Cr | ₹4.84 Cr | ₹4.28 Cr | ₹3.74 Cr |
| Packing Material Consumed | ₹9.59 Cr | ₹7.88 Cr | ₹7.49 Cr | ₹7.11 Cr | ₹6.31 Cr |
| Other Mfg Exp | ₹14 Cr | ₹11 Cr | ₹9.18 Cr | ₹9.64 Cr | ₹11 Cr |
| General and Administration Expenses | ₹21 Cr | ₹11 Cr | ₹9.45 Cr | ₹8.73 Cr | ₹6.53 Cr |
| Rent , Rates & Taxes | ₹0.24 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.01 Cr |
| Insurance | ₹0.31 Cr | ₹0.42 Cr | ₹0.41 Cr | ₹0.39 Cr | ₹0.53 Cr |
| Printing and stationery | ₹0.18 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹4.74 Cr | ₹4.16 Cr | ₹3.10 Cr | ₹3.00 Cr | ₹1.98 Cr |
| Traveling and conveyance | ₹1.91 Cr | ₹1.82 Cr | ₹1.76 Cr | ₹1.75 Cr | ₹1.12 Cr |
| Other Administration | ₹14 Cr | ₹4.68 Cr | ₹3.79 Cr | ₹3.34 Cr | ₹2.76 Cr |
| Selling and Distribution Expenses | ₹11 Cr | ₹7.93 Cr | ₹6.07 Cr | ₹4.50 Cr | ₹3.37 Cr |
| Advertisement & Sales Promotion | ₹0.15 Cr | ₹0.19 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.01 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹6.11 Cr | ₹4.13 Cr | ₹2.69 Cr | ₹1.44 Cr | ₹1.45 Cr |
| Handling and Clearing Charges | ₹0.99 Cr | ₹0.47 Cr | ₹0.86 Cr | ₹0.57 Cr | ₹0.26 Cr |
| Other Selling Expenses | ₹3.26 Cr | ₹3.15 Cr | ₹2.41 Cr | ₹2.36 Cr | ₹1.66 Cr |
| Miscellaneous Expenses | ₹0.62 Cr | ₹1.77 Cr | ₹0.06 Cr | ₹0.18 Cr | ₹0.01 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.03 Cr | - | - | ₹0.01 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 | - |
| Other Miscellaneous Expenses | ₹0.61 Cr | ₹0.51 Cr | ₹0.06 Cr | ₹0.07 Cr | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,408 Cr | ₹1,016 Cr | ₹786 Cr | ₹670 Cr | ₹644 Cr |
| Operating Profit (Excl OI) | ₹59 Cr | ₹34 Cr | ₹26 Cr | ₹17 Cr | ₹16 Cr |
| Other Income | ₹16 Cr | ₹47 Cr | ₹56 Cr | ₹62 Cr | ₹58 Cr |
| Interest Received | ₹1.79 Cr | ₹1.30 Cr | ₹1.53 Cr | ₹0.99 Cr | ₹0.58 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹7.40 Cr | ₹0.87 Cr | ₹0.54 Cr | ₹0.47 Cr | ₹0.72 Cr |
| Profits on sale of Investments | - | ₹0.01 Cr | - | - | ₹0.26 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | ₹0.14 Cr | ₹0.52 Cr | ₹0.09 Cr |
| Others | ₹7.18 Cr | ₹45 Cr | ₹54 Cr | ₹60 Cr | ₹57 Cr |
| Operating Profit | ₹76 Cr | ₹80 Cr | ₹83 Cr | ₹79 Cr | ₹75 Cr |
| Interest | ₹43 Cr | ₹36 Cr | ₹36 Cr | ₹34 Cr | ₹32 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.67 Cr | ₹4.75 Cr | ₹6.35 Cr | ₹9.00 Cr | ₹12 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.32 Cr | ₹4.23 Cr | ₹4.46 Cr | ₹3.79 Cr | ₹2.47 Cr |
| Other Interest | ₹36 Cr | ₹27 Cr | ₹25 Cr | ₹21 Cr | ₹18 Cr |
| PBDT | ₹32 Cr | ₹44 Cr | ₹47 Cr | ₹45 Cr | ₹42 Cr |
| Depreciation | ₹25 Cr | ₹20 Cr | ₹27 Cr | ₹32 Cr | ₹33 Cr |
| Profit Before Taxation & Exceptional Items | ₹7.05 Cr | ₹25 Cr | ₹20 Cr | ₹13 Cr | ₹9.26 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹6.50 Cr | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr |
| Provision for Tax | - | - | - | - | - |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | - | - | - |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹6.50 Cr | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6.50 Cr | ₹25 Cr | ₹21 Cr | ₹13 Cr | ₹9.38 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-7.02 Cr | ₹-32 Cr | ₹-53 Cr | ₹-66 Cr | ₹-75 Cr |
| Appropriations | ₹-0.52 Cr | ₹-7.02 Cr | ₹-32 Cr | ₹-53 Cr | ₹-66 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹2.01 | ₹7.69 | ₹6.49 | ₹4.03 | ₹2.91 |
| Adjusted EPS | ₹2.01 | ₹7.69 | ₹6.49 | ₹4.03 | ₹2.91 |
Compare Income Statement of peers of BEDMUTHA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BEDMUTHA INDUSTRIES | ₹339.8 Cr | -4.1% | 1.4% | -22.7% | Stock Analytics | |
| JSW STEEL | ₹290,275.0 Cr | 1.5% | -4.3% | 5.3% | Stock Analytics | |
| TATA STEEL | ₹208,786.0 Cr | -2.1% | -5.9% | -0.5% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹68,153.7 Cr | 0% | -3.9% | 30% | Stock Analytics | |
| JINDAL STAINLESS | ₹56,753.0 Cr | -1.9% | -5.3% | -6.4% | Stock Analytics | |
| APL APOLLO TUBES | ₹56,114.8 Cr | -4.1% | -6% | 19.2% | Stock Analytics | |
BEDMUTHA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BEDMUTHA INDUSTRIES | -4.1% |
1.4% |
-22.7% |
| SENSEX | -1.6% |
-2.3% |
-11.5% |
You may also like the below Video Courses