BF UTILITIES
|
BF UTILITIES Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹513 Cr | ₹371 Cr | ₹535 Cr | ₹448 Cr | ₹401 Cr |
Earning From Sale of Electrical Energy | - | - | - | - | - |
Less: Cash Discount | - | - | - | - | - |
Contracts Income | ₹75 Cr | ₹3.00 Cr | ₹104 Cr | ₹3.30 Cr | ₹9.97 Cr |
Transmission EPC Business | - | - | - | - | - |
Wheeling & Transmission Charges recoverable | - | - | - | - | - |
Other Operational Income | ₹439 Cr | ₹368 Cr | ₹432 Cr | ₹445 Cr | ₹391 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹513 Cr | ₹371 Cr | ₹535 Cr | ₹448 Cr | ₹401 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.03 Cr | ₹0.03 Cr | ₹-0.03 Cr | ₹0.09 Cr | ₹0.12 Cr |
Power Generation & Distribution Cost | ₹3.47 Cr | ₹3.12 Cr | ₹1.75 Cr | ₹1.22 Cr | ₹2.39 Cr |
Cost of power purchased | - | - | - | - | ₹1.66 Cr |
Cost of Fuel | - | - | - | - | - |
Power Project Expenses | - | - | - | - | - |
Wheeling & Transmission Charges Payable | ₹3.19 Cr | ₹2.85 Cr | ₹1.47 Cr | ₹1.01 Cr | ₹0.54 Cr |
Other power & fuel | ₹0.28 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.21 Cr | ₹0.20 Cr |
Employee Cost | ₹53 Cr | ₹54 Cr | ₹57 Cr | ₹51 Cr | ₹47 Cr |
Salaries, Wages & Bonus | ₹44 Cr | ₹45 Cr | ₹48 Cr | ₹43 Cr | ₹39 Cr |
Contributions to EPF & PensionFunds | ₹5.11 Cr | ₹5.60 Cr | ₹5.65 Cr | ₹6.61 Cr | ₹6.25 Cr |
Workmen and Staff Welfare Expenses | ₹2.10 Cr | ₹2.12 Cr | ₹2.01 Cr | ₹1.66 Cr | ₹1.73 Cr |
Other Employees Cost | ₹1.42 Cr | ₹1.45 Cr | ₹1.28 Cr | - | - |
Operating Expenses | ₹104 Cr | ₹54 Cr | ₹141 Cr | ₹32 Cr | ₹21 Cr |
Cost of Elastimold , Store & Spares Consumed | - | - | - | - | - |
Processing Charges | ₹1.58 Cr | ₹1.25 Cr | ₹1.47 Cr | ₹1.45 Cr | ₹1.50 Cr |
Sub Contract Charges | - | - | - | - | - |
Repairs and Maintenance | ₹24 Cr | ₹43 Cr | ₹34 Cr | ₹19 Cr | ₹12 Cr |
Other Operating Expenses | ₹78 Cr | ₹9.70 Cr | ₹106 Cr | ₹12 Cr | ₹8.01 Cr |
General and Administration Expenses | ₹28 Cr | ₹25 Cr | ₹33 Cr | ₹29 Cr | ₹27 Cr |
Rent , Rates & Taxes | ₹1.90 Cr | ₹1.97 Cr | ₹2.32 Cr | ₹2.14 Cr | ₹1.21 Cr |
Insurance | ₹1.74 Cr | ₹1.74 Cr | ₹0.82 Cr | ₹0.51 Cr | ₹0.50 Cr |
Printing and stationery | ₹0.43 Cr | ₹0.46 Cr | ₹0.52 Cr | ₹0.64 Cr | ₹0.42 Cr |
Professional and legal fees | ₹13 Cr | ₹9.41 Cr | ₹15 Cr | ₹11 Cr | ₹11 Cr |
Other Administration | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr |
Selling and Distribution Expenses | ₹0.35 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.23 Cr | ₹0.52 Cr |
Freight outwards | - | - | - | - | - |
Sales Commissions and Incentives | - | - | - | - | - |
Advertisement & Sales Promotion | ₹0.35 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹0.23 Cr | ₹0.52 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹5.25 Cr | ₹5.80 Cr | ₹5.02 Cr | ₹3.41 Cr | ₹0.81 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.55 Cr | - |
Losson disposal of fixed assets(net) | - | ₹0.03 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.17 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.00 Cr | - |
Losson sale of non-trade current investments | ₹1.34 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹3.90 Cr | ₹5.76 Cr | ₹5.00 Cr | ₹2.79 Cr | ₹0.64 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹194 Cr | ₹142 Cr | ₹238 Cr | ₹117 Cr | ₹100 Cr |
Operating Profit (Excl OI) | ₹319 Cr | ₹229 Cr | ₹297 Cr | ₹331 Cr | ₹301 Cr |
Other Income | ₹22 Cr | ₹23 Cr | ₹29 Cr | ₹21 Cr | ₹11 Cr |
Interest Received | ₹2.94 Cr | ₹3.98 Cr | ₹4.27 Cr | ₹4.01 Cr | ₹2.45 Cr |
Dividend Received | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | ₹0.00 Cr | - |
Profits on sale of Investments | - | - | ₹15 Cr | ₹5.86 Cr | ₹4.37 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹14 Cr | ₹19 Cr | ₹7.63 Cr | ₹3.55 Cr | ₹4.25 Cr |
Operating Profit | ₹341 Cr | ₹252 Cr | ₹326 Cr | ₹352 Cr | ₹312 Cr |
Interest | ₹183 Cr | ₹215 Cr | ₹214 Cr | ₹205 Cr | ₹208 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | ₹173 Cr | ₹205 Cr | ₹199 Cr | ₹186 Cr | ₹193 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹9.14 Cr | ₹8.52 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr |
Other Interest | ₹0.73 Cr | ₹1.69 Cr | ₹2.75 Cr | ₹7.29 Cr | ₹3.57 Cr |
PBDT | ₹158 Cr | ₹37 Cr | ₹112 Cr | ₹147 Cr | ₹104 Cr |
Depreciation | ₹55 Cr | ₹57 Cr | ₹53 Cr | ₹52 Cr | ₹63 Cr |
Profit Before Taxation & Exceptional Items | ₹103 Cr | ₹-20 Cr | ₹59 Cr | ₹95 Cr | ₹41 Cr |
Exceptional Income / Expenses | - | - | ₹-25 Cr | ₹-15 Cr | - |
Profit Before Tax | ₹103 Cr | ₹-20 Cr | ₹34 Cr | ₹80 Cr | ₹41 Cr |
Provision for Tax | ₹9.95 Cr | ₹2.04 Cr | ₹6.49 Cr | ₹7.54 Cr | ₹4.96 Cr |
Current Income Tax | ₹10 Cr | ₹5.53 Cr | ₹8.06 Cr | ₹10 Cr | ₹10 Cr |
Deferred Tax | ₹-0.70 Cr | ₹-2.83 Cr | ₹-0.37 Cr | ₹-2.13 Cr | ₹-3.81 Cr |
Other taxes | ₹0.20 Cr | ₹-0.66 Cr | ₹-1.20 Cr | ₹-0.68 Cr | ₹-1.55 Cr |
Profit After Tax | ₹93 Cr | ₹-22 Cr | ₹27 Cr | ₹72 Cr | ₹36 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-42 Cr | ₹20 Cr | ₹-7.63 Cr | ₹-34 Cr | ₹-12 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹51 Cr | ₹-2.47 Cr | ₹20 Cr | ₹38 Cr | ₹24 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-586 Cr | ₹-584 Cr | ₹-602 Cr | ₹-635 Cr | ₹-656 Cr |
Appropriations | ₹-536 Cr | ₹-587 Cr | ₹-582 Cr | ₹-596 Cr | ₹-632 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-536 Cr | ₹-587 Cr | ₹-582 Cr | ₹-596 Cr | ₹-632 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹13.49 | ₹-0.66 | ₹5.24 | ₹10.19 | ₹6.38 |
Adjusted EPS | ₹13.49 | ₹-0.66 | ₹5.24 | ₹10.19 | ₹6.38 |
Compare Income Statement of peers of BF UTILITIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BF UTILITIES | ₹2,905.5 Cr | 6.5% | -18.7% | 137.6% | Stock Analytics | |
NTPC | ₹325,760.0 Cr | 5% | -2.5% | 83.3% | Stock Analytics | |
ADANI GREEN ENERGY | ₹290,504.0 Cr | 2% | -3.4% | 107.7% | Stock Analytics | |
POWER GRID CORPORATION OF INDIA | ₹257,673.0 Cr | 4.3% | -4.3% | 64.9% | Stock Analytics | |
ADANI POWER | ₹205,845.0 Cr | 0.8% | -6.7% | 165.8% | Stock Analytics | |
TATA POWER COMPANY | ₹125,944.0 Cr | 1.8% | 3.1% | 93.2% | Stock Analytics |
BF UTILITIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BF UTILITIES | 6.5% |
-18.7% |
137.6% |
SENSEX | -0.4% |
-0.9% |
25.8% |
You may also like the below Video Courses