BEEKAY STEEL INDUSTRIES
|
BEEKAY STEEL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,296 Cr | ₹874 Cr | ₹81,197,286 Cr | ₹965 Cr | ₹992 Cr |
Sales | ₹1,033 Cr | ₹713 Cr | ₹59,615,020 Cr | ₹768 Cr | ₹828 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹149 Cr | ₹108 Cr | ₹15,856,753 Cr | ₹138 Cr | ₹116 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹114 Cr | ₹52 Cr | ₹5,725,514 Cr | ₹58 Cr | ₹49 Cr |
Less: Excise Duty | - | - | - | - | ₹14 Cr |
Net Sales | ₹1,296 Cr | ₹874 Cr | ₹81,197,286 Cr | ₹965 Cr | ₹978 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹2.19 Cr | ₹-3,383,216 Cr | ₹-16 Cr | ₹1.36 Cr |
Raw Material Consumed | ₹818 Cr | ₹553 Cr | ₹51,265,774 Cr | ₹604 Cr | ₹656 Cr |
Opening Raw Materials | ₹121 Cr | ₹88 Cr | ₹11,805,874 Cr | ₹94 Cr | ₹68 Cr |
Purchases Raw Materials | ₹794 Cr | ₹555 Cr | ₹45,426,635 Cr | ₹600 Cr | ₹654 Cr |
Closing Raw Materials | ₹141 Cr | ₹121 Cr | ₹8,819,844 Cr | ₹118 Cr | ₹94 Cr |
Other Direct Purchases / Brought in cost | ₹44 Cr | ₹31 Cr | ₹2,853,109 Cr | ₹28 Cr | ₹27 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹127 Cr | ₹76 Cr | ₹9,631,956 Cr | ₹101 Cr | ₹93 Cr |
Electricity & Power | ₹41 Cr | ₹34 Cr | ₹4,082,565 Cr | ₹39 Cr | ₹39 Cr |
Oil, Fuel & Natural gas | ₹56 Cr | ₹27 Cr | ₹2,909,769 Cr | ₹39 Cr | ₹42 Cr |
Coals etc | ₹30 Cr | ₹15 Cr | ₹2,639,622 Cr | ₹22 Cr | ₹11 Cr |
Other power & fuel | ₹0.11 Cr | - | - | - | - |
Employee Cost | ₹34 Cr | ₹30 Cr | ₹2,871,095 Cr | ₹25 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹31 Cr | ₹26 Cr | ₹2,516,041 Cr | ₹22 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹2.14 Cr | ₹1.90 Cr | ₹200,522 Cr | ₹1.75 Cr | ₹1.23 Cr |
Workmen and Staff Welfare Expenses | ₹1.58 Cr | ₹1.34 Cr | ₹154,533 Cr | ₹1.47 Cr | ₹1.49 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹68 Cr | ₹53 Cr | ₹5,471,463 Cr | ₹45 Cr | ₹45 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹23 Cr | ₹20 Cr | ₹1,818,763 Cr | ₹19 Cr | ₹16 Cr |
Repairs and Maintenance | ₹2.42 Cr | ₹0.99 Cr | ₹159,602 Cr | ₹1.07 Cr | ₹0.87 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹43 Cr | ₹32 Cr | ₹3,493,098 Cr | ₹25 Cr | ₹28 Cr |
General and Administration Expenses | ₹10 Cr | ₹8.69 Cr | ₹835,104 Cr | ₹7.22 Cr | ₹6.23 Cr |
Rent , Rates & Taxes | ₹3.32 Cr | ₹3.05 Cr | ₹236,563 Cr | ₹2.01 Cr | ₹1.32 Cr |
Insurance | ₹0.58 Cr | ₹0.53 Cr | ₹51,252 Cr | ₹0.34 Cr | ₹0.40 Cr |
Printing and stationery | ₹0.18 Cr | ₹0.16 Cr | ₹10,682 Cr | ₹0.13 Cr | ₹0.17 Cr |
Professional and legal fees | ₹1.89 Cr | ₹1.04 Cr | ₹143,318 Cr | ₹0.96 Cr | ₹1.08 Cr |
Traveling and conveyance | ₹0.76 Cr | ₹0.66 Cr | ₹109,731 Cr | ₹1.16 Cr | ₹0.79 Cr |
Other Administration | ₹4.44 Cr | ₹3.92 Cr | ₹393,288 Cr | ₹3.77 Cr | ₹3.27 Cr |
Selling and Distribution Expenses | ₹22 Cr | ₹13 Cr | ₹1,775,298 Cr | ₹14 Cr | ₹21 Cr |
Advertisement & Sales Promotion | ₹3.89 Cr | ₹0.68 Cr | ₹137,150 Cr | ₹1.86 Cr | ₹0.99 Cr |
Sales Commissions & Incentives | ₹2.99 Cr | ₹2.66 Cr | ₹129,751 Cr | ₹1.27 Cr | ₹0.44 Cr |
Freight and Forwarding | ₹15 Cr | ₹8.47 Cr | ₹1,472,136 Cr | ₹9.81 Cr | ₹18 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.95 Cr | ₹0.94 Cr | ₹36,261 Cr | ₹0.90 Cr | ₹0.63 Cr |
Miscellaneous Expenses | ₹4.18 Cr | ₹4.03 Cr | ₹302,430 Cr | ₹5.24 Cr | ₹4.30 Cr |
Bad debts /advances written off | ₹0.38 Cr | ₹0.24 Cr | ₹7,837 Cr | ₹1.69 Cr | ₹0.98 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.62 Cr | - | ₹2.98 Cr | ₹0.38 Cr | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹937 Cr | - | - |
Other Miscellaneous Expenses | ₹3.18 Cr | ₹3.79 Cr | ₹293,653 Cr | ₹3.17 Cr | ₹3.23 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,074 Cr | ₹740 Cr | ₹68,769,904 Cr | ₹785 Cr | ₹845 Cr |
Operating Profit (Excl OI) | ₹223 Cr | ₹134 Cr | ₹12,427,382 Cr | ₹180 Cr | ₹133 Cr |
Other Income | ₹18 Cr | ₹5.32 Cr | ₹166,418 Cr | ₹2.50 Cr | ₹10 Cr |
Interest Received | ₹0.58 Cr | ₹1.11 Cr | ₹109,159 Cr | ₹0.79 Cr | ₹1.02 Cr |
Dividend Received | ₹0.18 Cr | - | ₹13,457 Cr | - | - |
Profit on sale of Fixed Assets | ₹3.10 Cr | ₹0.33 Cr | ₹1,990 Cr | ₹0.01 Cr | ₹4.48 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | ₹3.57 Cr |
Others | ₹14 Cr | ₹3.88 Cr | ₹41,813 Cr | ₹1.70 Cr | ₹0.98 Cr |
Operating Profit | ₹240 Cr | ₹140 Cr | ₹12,593,801 Cr | ₹182 Cr | ₹143 Cr |
Interest | ₹12 Cr | ₹10 Cr | ₹1,022,593 Cr | ₹16 Cr | ₹18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.47 Cr | ₹1.31 Cr | ₹72,991 Cr | ₹0.85 Cr | ₹1.26 Cr |
Other Interest | ₹11 Cr | ₹8.88 Cr | ₹949,602 Cr | ₹15 Cr | ₹17 Cr |
PBDT | ₹228 Cr | ₹129 Cr | ₹11,571,208 Cr | ₹167 Cr | ₹125 Cr |
Depreciation | ₹22 Cr | ₹22 Cr | ₹2,305,648 Cr | ₹16 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹207 Cr | ₹107 Cr | ₹9,265,560 Cr | ₹150 Cr | ₹110 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹207 Cr | ₹107 Cr | ₹9,265,560 Cr | ₹150 Cr | ₹110 Cr |
Provision for Tax | ₹51 Cr | ₹28 Cr | ₹1,451,524 Cr | ₹52 Cr | ₹39 Cr |
Current Income Tax | ₹52 Cr | ₹28 Cr | ₹2,510,000 Cr | ₹51 Cr | ₹39 Cr |
Deferred Tax | ₹-1.00 Cr | ₹-0.07 Cr | ₹-1,058,476 Cr | ₹0.80 Cr | ₹-0.19 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹156 Cr | ₹79 Cr | ₹7,814,036 Cr | ₹98 Cr | ₹71 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹1.01 Cr | ₹0.85 Cr | ₹37,984 Cr | ₹0.83 Cr | ₹-0.18 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹157 Cr | ₹80 Cr | ₹7,852,020 Cr | ₹99 Cr | ₹71 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹445 Cr | ₹365 Cr | ₹29,145,335 Cr | ₹195 Cr | ₹126 Cr |
Appropriations | ₹601 Cr | ₹445 Cr | ₹36,997,355 Cr | ₹294 Cr | ₹197 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.64 Cr | ₹0.38 Cr | ₹496,225 Cr | ₹2.23 Cr | ₹2.25 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹20.00 | ₹10.00 |
Earnings Per Share | ₹82.21 | ₹41.97 | ₹41.17 | ₹51.96 | ₹37.03 |
Adjusted EPS | ₹82.21 | ₹41.97 | ₹41.17 | ₹51.96 | ₹37.03 |
Compare Income Statement of peers of BEEKAY STEEL INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BEEKAY STEEL INDUSTRIES | ₹1,231.7 Cr | -3.4% | -10.2% | 52.3% | Stock Analytics | |
JSW STEEL | ₹215,934.0 Cr | 2.5% | 0.1% | 24.2% | Stock Analytics | |
TATA STEEL | ₹206,601.0 Cr | 2.5% | 4.7% | 44.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹68,029.8 Cr | 6.6% | 2% | 49.4% | Stock Analytics | |
JINDAL STAINLESS | ₹60,748.9 Cr | 6.6% | 10.6% | 138.1% | Stock Analytics | |
APL APOLLO TUBES | ₹43,889.1 Cr | -3.6% | 2.8% | 26.5% | Stock Analytics |
BEEKAY STEEL INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BEEKAY STEEL INDUSTRIES | -3.4% |
-10.2% |
52.3% |
SENSEX | 1.3% |
2.6% |
24% |
You may also like the below Video Courses