BHAGERIA INDUSTRIES
|
BHAGERIA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹498 Cr | ₹506 Cr | ₹605 Cr | ₹402 Cr | ₹414 Cr |
| Sales | ₹467 Cr | ₹475 Cr | ₹572 Cr | ₹368 Cr | ₹378 Cr |
| Job Work/ Contract Receipts | ₹0.51 Cr | ₹1.03 Cr | ₹1.32 Cr | ₹1.08 Cr | ₹2.07 Cr |
| Processing Charges / Service Income | - | - | - | ₹1.45 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹30 Cr | ₹30 Cr | ₹32 Cr | ₹31 Cr | ₹34 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹494 Cr | ₹501 Cr | ₹601 Cr | ₹402 Cr | ₹414 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.20 Cr | ₹8.24 Cr | ₹-19 Cr | ₹7.38 Cr | ₹-5.38 Cr |
| Raw Material Consumed | ₹341 Cr | ₹345 Cr | ₹396 Cr | ₹212 Cr | ₹249 Cr |
| Opening Raw Materials | ₹27 Cr | ₹41 Cr | ₹33 Cr | ₹25 Cr | ₹11 Cr |
| Purchases Raw Materials | ₹235 Cr | ₹326 Cr | ₹342 Cr | ₹197 Cr | ₹251 Cr |
| Closing Raw Materials | ₹20 Cr | ₹27 Cr | ₹41 Cr | ₹33 Cr | ₹25 Cr |
| Other Direct Purchases / Brought in cost | ₹99 Cr | ₹4.19 Cr | ₹61 Cr | ₹23 Cr | ₹12 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹35 Cr | ₹28 Cr | ₹34 Cr | ₹20 Cr | ₹24 Cr |
| Electricity & Power | ₹35 Cr | ₹28 Cr | ₹34 Cr | ₹20 Cr | ₹24 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹15 Cr |
| Contributions to EPF & Pension Funds | ₹0.39 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.32 Cr | ₹0.33 Cr |
| Workmen and Staff Welfare Expenses | ₹0.86 Cr | ₹0.99 Cr | ₹0.87 Cr | ₹0.64 Cr | ₹0.49 Cr |
| Other Employees Cost | ₹0.61 Cr | ₹0.93 Cr | ₹0.61 Cr | ₹0.58 Cr | ₹0.45 Cr |
| Other Manufacturing Expenses | ₹40 Cr | ₹27 Cr | ₹32 Cr | ₹22 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹11 Cr | ₹10 Cr | ₹12 Cr | ₹8.65 Cr | ₹7.75 Cr |
| Repairs and Maintenance | ₹2.40 Cr | ₹2.47 Cr | ₹2.79 Cr | ₹2.06 Cr | ₹1.82 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹26 Cr | ₹14 Cr | ₹17 Cr | ₹12 Cr | ₹7.48 Cr |
| General and Administration Expenses | ₹5.94 Cr | ₹4.49 Cr | ₹5.07 Cr | ₹3.65 Cr | ₹4.38 Cr |
| Rent , Rates & Taxes | ₹1.03 Cr | ₹1.05 Cr | ₹1.51 Cr | ₹1.41 Cr | ₹1.38 Cr |
| Insurance | ₹1.01 Cr | ₹0.93 Cr | ₹0.88 Cr | ₹0.69 Cr | ₹0.50 Cr |
| Printing and stationery | ₹0.14 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Professional and legal fees | ₹2.55 Cr | ₹1.16 Cr | ₹1.22 Cr | ₹0.70 Cr | ₹1.08 Cr |
| Traveling and conveyance | ₹0.56 Cr | ₹0.66 Cr | ₹0.54 Cr | ₹0.33 Cr | ₹0.87 Cr |
| Other Administration | ₹0.66 Cr | ₹0.59 Cr | ₹0.82 Cr | ₹0.45 Cr | ₹0.49 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹7.99 Cr |
| Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.42 Cr | ₹0.27 Cr | ₹0.04 Cr | ₹0.29 Cr |
| Sales Commissions & Incentives | ₹2.23 Cr | ₹0.18 Cr | ₹0.28 Cr | ₹0.15 Cr | ₹0.27 Cr |
| Freight and Forwarding | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹9.90 Cr | ₹7.42 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.47 Cr | ₹4.62 Cr | ₹2.74 Cr | ₹3.47 Cr | ₹2.78 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.27 Cr | ₹0.08 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.06 Cr |
| Other Miscellaneous Expenses | ₹2.47 Cr | ₹4.35 Cr | ₹2.66 Cr | ₹3.47 Cr | ₹2.72 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹451 Cr | ₹449 Cr | ₹485 Cr | ₹298 Cr | ₹316 Cr |
| Operating Profit (Excl OI) | ₹43 Cr | ₹52 Cr | ₹116 Cr | ₹104 Cr | ₹98 Cr |
| Other Income | ₹17 Cr | ₹5.94 Cr | ₹9.28 Cr | ₹4.47 Cr | ₹5.66 Cr |
| Interest Received | ₹4.09 Cr | ₹2.74 Cr | ₹2.64 Cr | ₹2.48 Cr | ₹3.38 Cr |
| Dividend Received | ₹0.07 Cr | ₹0.06 Cr | ₹0.30 Cr | - | - |
| Profit on sale of Fixed Assets | ₹0.12 Cr | ₹0.01 Cr | - | ₹0.02 Cr | ₹0.01 Cr |
| Profits on sale of Investments | ₹1.26 Cr | ₹2.36 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.16 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.34 Cr | - | ₹1.49 Cr | ₹1.11 Cr | ₹1.80 Cr |
| Others | ₹9.99 Cr | ₹0.76 Cr | ₹4.85 Cr | ₹0.79 Cr | ₹0.31 Cr |
| Operating Profit | ₹60 Cr | ₹58 Cr | ₹126 Cr | ₹108 Cr | ₹103 Cr |
| Interest | ₹1.85 Cr | ₹3.52 Cr | ₹1.84 Cr | ₹1.06 Cr | ₹1.68 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.42 Cr | ₹2.99 Cr | ₹1.52 Cr | ₹0.82 Cr | ₹1.28 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.21 Cr | ₹0.16 Cr | ₹0.32 Cr | ₹0.24 Cr | ₹0.40 Cr |
| Other Interest | ₹0.23 Cr | ₹0.37 Cr | - | - | - |
| PBDT | ₹58 Cr | ₹55 Cr | ₹124 Cr | ₹107 Cr | ₹102 Cr |
| Depreciation | ₹32 Cr | ₹34 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr |
| Profit Before Taxation & Exceptional Items | ₹26 Cr | ₹20 Cr | ₹95 Cr | ₹81 Cr | ₹79 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹26 Cr | ₹20 Cr | ₹95 Cr | ₹81 Cr | ₹79 Cr |
| Provision for Tax | ₹7.74 Cr | ₹5.66 Cr | ₹25 Cr | ₹18 Cr | ₹13 Cr |
| Current Income Tax | ₹7.70 Cr | ₹8.30 Cr | ₹27 Cr | ₹24 Cr | ₹20 Cr |
| Deferred Tax | ₹-0.76 Cr | ₹-2.65 Cr | ₹-2.45 Cr | ₹-6.02 Cr | ₹-7.07 Cr |
| Other taxes | ₹0.80 Cr | ₹0.00 Cr | ₹0.15 Cr | - | - |
| Profit After Tax | ₹19 Cr | ₹15 Cr | ₹71 Cr | ₹63 Cr | ₹66 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.54 Cr | ₹0.04 Cr | ₹-0.02 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹19 Cr | ₹15 Cr | ₹71 Cr | ₹63 Cr | ₹66 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹337 Cr | ₹340 Cr | ₹285 Cr | ₹235 Cr | ₹175 Cr |
| Appropriations | ₹357 Cr | ₹355 Cr | ₹355 Cr | ₹298 Cr | ₹241 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.56 Cr | ₹17 Cr | ₹15 Cr | ₹13 Cr | ₹6.04 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹80.00 | ₹70.00 | ₹60.00 |
| Earnings Per Share | ₹4.37 | ₹3.38 | ₹16.17 | ₹14.36 | ₹15.08 |
| Adjusted EPS | ₹4.37 | ₹3.38 | ₹16.17 | ₹14.36 | ₹15.08 |
Compare Income Statement of peers of BHAGERIA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHAGERIA INDUSTRIES | ₹860.7 Cr | -2.6% | 13.5% | -10.8% | Stock Analytics | |
| SUDARSHAN CHEMICAL INDUSTRIES | ₹8,134.6 Cr | -3.1% | -17.4% | 5.8% | Stock Analytics | |
| KIRI INDUSTRIES | ₹3,166.8 Cr | -0.6% | -5.5% | 22.7% | Stock Analytics | |
| VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,862.0 Cr | 10.6% | 4.6% | -28% | Stock Analytics | |
| SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,341.5 Cr | 9.9% | 4.1% | 48.4% | Stock Analytics | |
| BODAL CHEMICALS | ₹726.3 Cr | -3.6% | -3.9% | -24.1% | Stock Analytics | |
BHAGERIA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHAGERIA INDUSTRIES | -2.6% |
13.5% |
-10.8% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses