BEML
|
BEML Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹4,022 Cr | ₹4,054 Cr | ₹3,899 Cr | ₹4,337 Cr | ₹3,597 Cr |
| Sales | ₹3,714 Cr | ₹3,687 Cr | ₹3,664 Cr | ₹3,942 Cr | ₹3,371 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹125 Cr | ₹278 Cr | ₹136 Cr | ₹156 Cr | ₹154 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹183 Cr | ₹89 Cr | ₹99 Cr | ₹240 Cr | ₹72 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹4,022 Cr | ₹4,054 Cr | ₹3,899 Cr | ₹4,337 Cr | ₹3,597 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-21 Cr | ₹-52 Cr | ₹38 Cr | ₹151 Cr | ₹0.88 Cr |
| Raw Material Consumed | ₹2,036 Cr | ₹2,147 Cr | ₹2,099 Cr | ₹2,269 Cr | ₹2,037 Cr |
| Opening Raw Materials | ₹849 Cr | ₹742 Cr | ₹756 Cr | ₹480 Cr | ₹531 Cr |
| Purchases Raw Materials | ₹2,178 Cr | ₹2,254 Cr | ₹2,085 Cr | ₹2,545 Cr | ₹1,986 Cr |
| Closing Raw Materials | ₹991 Cr | ₹849 Cr | ₹742 Cr | ₹756 Cr | ₹480 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹35 Cr | ₹36 Cr | ₹36 Cr | ₹38 Cr | ₹36 Cr |
| Electricity & Power | ₹35 Cr | ₹36 Cr | ₹36 Cr | ₹38 Cr | ₹36 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹826 Cr | ₹822 Cr | ₹840 Cr | ₹861 Cr | ₹852 Cr |
| Salaries, Wages & Bonus | ₹593 Cr | ₹593 Cr | ₹600 Cr | ₹611 Cr | ₹638 Cr |
| Contributions to EPF & Pension Funds | ₹78 Cr | ₹77 Cr | ₹75 Cr | ₹77 Cr | ₹78 Cr |
| Workmen and Staff Welfare Expenses | ₹72 Cr | ₹66 Cr | ₹71 Cr | ₹68 Cr | ₹55 Cr |
| Other Employees Cost | ₹82 Cr | ₹86 Cr | ₹94 Cr | ₹105 Cr | ₹81 Cr |
| Other Manufacturing Expenses | ₹286 Cr | ₹343 Cr | ₹187 Cr | ₹215 Cr | ₹162 Cr |
| Sub-contracted / Out sourced services | ₹157 Cr | ₹132 Cr | ₹112 Cr | ₹106 Cr | ₹101 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹45 Cr | ₹33 Cr | ₹25 Cr | ₹21 Cr | ₹21 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹84 Cr | ₹178 Cr | ₹50 Cr | ₹88 Cr | ₹40 Cr |
| General and Administration Expenses | ₹58 Cr | ₹60 Cr | ₹57 Cr | ₹42 Cr | ₹33 Cr |
| Rent , Rates & Taxes | ₹9.49 Cr | ₹20 Cr | ₹22 Cr | ₹13 Cr | ₹3.72 Cr |
| Insurance | ₹12 Cr | ₹10 Cr | ₹8.93 Cr | ₹8.05 Cr | ₹7.32 Cr |
| Printing and stationery | ₹1.20 Cr | ₹1.05 Cr | ₹0.96 Cr | ₹0.97 Cr | ₹0.86 Cr |
| Professional and legal fees | ₹0.87 Cr | ₹0.54 Cr | ₹0.36 Cr | ₹1.11 Cr | ₹2.52 Cr |
| Traveling and conveyance | ₹22 Cr | ₹15 Cr | ₹11 Cr | ₹8.22 Cr | ₹5.82 Cr |
| Other Administration | ₹13 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹73 Cr | ₹57 Cr | ₹103 Cr | ₹74 Cr | ₹59 Cr |
| Advertisement & Sales Promotion | ₹9.68 Cr | ₹4.78 Cr | ₹5.76 Cr | ₹3.13 Cr | ₹4.46 Cr |
| Sales Commissions & Incentives | ₹2.87 Cr | ₹1.97 Cr | ₹11 Cr | ₹4.33 Cr | ₹0.67 Cr |
| Freight and Forwarding | ₹40 Cr | ₹44 Cr | ₹71 Cr | ₹47 Cr | ₹37 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹20 Cr | ₹6.82 Cr | ₹15 Cr | ₹19 Cr | ₹17 Cr |
| Miscellaneous Expenses | ₹215 Cr | ₹186 Cr | ₹165 Cr | ₹354 Cr | ₹231 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹42 Cr | ₹23 Cr | ₹3.91 Cr | ₹96 Cr | ₹102 Cr |
| Losson disposal of fixed assets(net) | ₹0.21 Cr | ₹0.10 Cr | ₹1.50 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹4.66 Cr | ₹3.26 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹172 Cr | ₹163 Cr | ₹159 Cr | ₹253 Cr | ₹126 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,508 Cr | ₹3,601 Cr | ₹3,524 Cr | ₹4,003 Cr | ₹3,410 Cr |
| Operating Profit (Excl OI) | ₹514 Cr | ₹454 Cr | ₹375 Cr | ₹334 Cr | ₹187 Cr |
| Other Income | ₹24 Cr | ₹42 Cr | ₹24 Cr | ₹5.70 Cr | ₹20 Cr |
| Interest Received | ₹1.18 Cr | ₹2.54 Cr | ₹0.41 Cr | ₹1.04 Cr | ₹7.60 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹2.89 Cr | ₹0.76 Cr | ₹15 Cr | ₹0.56 Cr | ₹0.26 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹12 Cr | ₹6.84 Cr | ₹5.77 Cr | - | - |
| Others | ₹8.13 Cr | ₹32 Cr | ₹2.79 Cr | ₹4.10 Cr | ₹12 Cr |
| Operating Profit | ₹538 Cr | ₹496 Cr | ₹399 Cr | ₹340 Cr | ₹207 Cr |
| Interest | ₹63 Cr | ₹50 Cr | ₹57 Cr | ₹74 Cr | ₹48 Cr |
| InterestonDebenture / Bonds | - | - | ₹1.19 Cr | ₹10 Cr | ₹20 Cr |
| Interest on Term Loan | - | - | - | ₹9.34 Cr | ₹3.60 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹8.59 Cr | ₹8.85 Cr | ₹7.65 Cr | ₹8.78 Cr | ₹8.61 Cr |
| Other Interest | ₹54 Cr | ₹42 Cr | ₹48 Cr | ₹45 Cr | ₹16 Cr |
| PBDT | ₹475 Cr | ₹445 Cr | ₹342 Cr | ₹266 Cr | ₹158 Cr |
| Depreciation | ₹71 Cr | ₹64 Cr | ₹64 Cr | ₹66 Cr | ₹71 Cr |
| Profit Before Taxation & Exceptional Items | ₹404 Cr | ₹382 Cr | ₹278 Cr | ₹200 Cr | ₹87 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹404 Cr | ₹382 Cr | ₹278 Cr | ₹200 Cr | ₹87 Cr |
| Provision for Tax | ₹111 Cr | ₹100 Cr | ₹120 Cr | ₹71 Cr | ₹18 Cr |
| Current Income Tax | ₹97 Cr | ₹105 Cr | ₹70 Cr | ₹45 Cr | ₹33 Cr |
| Deferred Tax | ₹12 Cr | ₹-5.20 Cr | ₹50 Cr | ₹36 Cr | ₹-14 Cr |
| Other taxes | ₹2.89 Cr | - | - | ₹-9.67 Cr | - |
| Profit After Tax | ₹293 Cr | ₹282 Cr | ₹158 Cr | ₹129 Cr | ₹69 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.21 Cr | ₹0.20 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹293 Cr | ₹282 Cr | ₹158 Cr | ₹129 Cr | ₹69 Cr |
| Adjustments to PAT | - | - | ₹0.01 Cr | - | - |
| Profit Balance B/F | ₹1,088 Cr | ₹847 Cr | ₹738 Cr | ₹545 Cr | ₹483 Cr |
| Appropriations | ₹1,380 Cr | ₹1,129 Cr | ₹896 Cr | ₹674 Cr | ₹552 Cr |
| General Reserves | - | - | ₹-25 Cr | ₹-25 Cr | ₹-25 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-8.06 Cr | ₹21 Cr | ₹53 Cr | ₹-61 Cr | ₹12 Cr |
| Equity Dividend % | ₹212.00 | ₹205.00 | ₹100.00 | ₹100.00 | ₹60.00 |
| Earnings Per Share | ₹70.26 | ₹67.67 | ₹37.92 | ₹30.93 | ₹16.55 |
| Adjusted EPS | ₹70.26 | ₹67.67 | ₹37.92 | ₹30.93 | ₹16.55 |
Compare Income Statement of peers of BEML
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BEML | ₹16,748.7 Cr | 0.1% | -7.7% | -5.2% | Stock Analytics | |
| ACTION CONSTRUCTION EQUIPMENT | ₹11,704.1 Cr | -1.8% | -9.3% | -27.8% | Stock Analytics | |
| SANGHVI MOVERS | ₹3,200.3 Cr | 5.6% | -0.5% | -11.8% | Stock Analytics | |
| TIL | ₹1,937.1 Cr | 1.1% | -6.5% | -18.4% | Stock Analytics | |
| BRADY & MORRIS ENGINEERING COMPANY | ₹212.3 Cr | -13.4% | -16.8% | -43.8% | Stock Analytics | |
BEML Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BEML | 0.1% |
-7.7% |
-5.2% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses