BHAGYANAGAR INDIA
|
BHAGYANAGAR INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,626 Cr | ₹1,429 Cr | ₹1,847 Cr | ₹1,815 Cr | ₹925 Cr |
| Sales | ₹1,617 Cr | ₹1,399 Cr | ₹1,835 Cr | ₹1,804 Cr | ₹915 Cr |
| Job Work/ Contract Receipts | ₹3.76 Cr | ₹25 Cr | ₹5.76 Cr | ₹5.27 Cr | ₹3.70 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.28 Cr | ₹5.26 Cr | ₹5.41 Cr | ₹5.76 Cr | ₹6.00 Cr |
| Less: Excise Duty | - | - | - | ₹241 Cr | ₹135 Cr |
| Net Sales | ₹1,626 Cr | ₹1,429 Cr | ₹1,847 Cr | ₹1,574 Cr | ₹787 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.00 Cr | ₹39 Cr | ₹-30 Cr | ₹-2.28 Cr | ₹-27 Cr |
| Raw Material Consumed | ₹1,508 Cr | ₹1,279 Cr | ₹1,763 Cr | ₹1,485 Cr | ₹747 Cr |
| Opening Raw Materials | ₹51 Cr | ₹74 Cr | ₹64 Cr | ₹47 Cr | ₹46 Cr |
| Purchases Raw Materials | ₹1,581 Cr | ₹1,256 Cr | ₹1,773 Cr | ₹1,502 Cr | ₹749 Cr |
| Closing Raw Materials | ₹124 Cr | ₹51 Cr | ₹74 Cr | ₹64 Cr | ₹47 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹32 Cr | ₹31 Cr | ₹34 Cr | ₹25 Cr | ₹17 Cr |
| Electricity & Power | ₹32 Cr | ₹31 Cr | ₹34 Cr | ₹25 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.09 Cr | ₹0.07 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.19 Cr |
| Employee Cost | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹9.84 Cr | ₹7.38 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹8.94 Cr | ₹6.71 Cr |
| Contributions to EPF & Pension Funds | ₹2.02 Cr | ₹0.90 Cr | ₹1.75 Cr | ₹0.90 Cr | ₹0.67 Cr |
| Workmen and Staff Welfare Expenses | - | - | - | - | - |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹21 Cr | ₹23 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.55 Cr | ₹0.90 Cr | ₹0.86 Cr | ₹1.24 Cr | ₹0.06 Cr |
| Repairs and Maintenance | ₹10 Cr | ₹15 Cr | ₹14 Cr | ₹10 Cr | ₹9.57 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹11 Cr | ₹7.58 Cr | ₹6.01 Cr | ₹4.45 Cr | ₹5.97 Cr |
| General and Administration Expenses | ₹4.92 Cr | ₹5.58 Cr | ₹4.96 Cr | ₹4.03 Cr | ₹3.57 Cr |
| Rent , Rates & Taxes | ₹0.56 Cr | ₹0.62 Cr | ₹0.59 Cr | ₹0.58 Cr | ₹0.38 Cr |
| Insurance | ₹0.66 Cr | ₹0.67 Cr | ₹0.92 Cr | ₹0.71 Cr | ₹0.52 Cr |
| Printing and stationery | ₹0.29 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹0.16 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹1.02 Cr | ₹1.11 Cr | ₹0.70 Cr | ₹0.73 Cr | ₹0.76 Cr |
| Traveling and conveyance | ₹0.77 Cr | ₹1.28 Cr | ₹0.96 Cr | ₹0.37 Cr | ₹0.36 Cr |
| Other Administration | ₹1.62 Cr | ₹1.71 Cr | ₹1.60 Cr | ₹1.48 Cr | ₹1.48 Cr |
| Selling and Distribution Expenses | ₹7.35 Cr | ₹6.61 Cr | ₹7.23 Cr | ₹5.83 Cr | ₹4.53 Cr |
| Advertisement & Sales Promotion | ₹0.23 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.35 Cr | ₹0.28 Cr |
| Sales Commissions & Incentives | ₹0.58 Cr | ₹0.34 Cr | ₹0.58 Cr | ₹0.61 Cr | ₹0.22 Cr |
| Freight and Forwarding | ₹6.51 Cr | ₹6.06 Cr | ₹6.48 Cr | ₹4.88 Cr | ₹3.00 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.04 Cr | - | - | - | ₹1.02 Cr |
| Miscellaneous Expenses | ₹0.81 Cr | ₹0.73 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.47 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.60 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.21 Cr | ₹0.73 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.47 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,589 Cr | ₹1,399 Cr | ₹1,812 Cr | ₹1,543 Cr | ₹769 Cr |
| Operating Profit (Excl OI) | ₹37 Cr | ₹30 Cr | ₹35 Cr | ₹30 Cr | ₹19 Cr |
| Other Income | ₹5.65 Cr | ₹45 Cr | ₹0.93 Cr | ₹0.78 Cr | ₹0.30 Cr |
| Interest Received | ₹0.15 Cr | ₹1.04 Cr | ₹0.70 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹3.45 Cr | ₹43 Cr | ₹0.01 Cr | ₹0.43 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.14 Cr | ₹0.27 Cr | ₹0.11 Cr | ₹0.12 Cr | ₹0.05 Cr |
| Foreign Exchange Gains | - | ₹0.13 Cr | - | - | - |
| Others | ₹1.92 Cr | ₹1.43 Cr | ₹0.12 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Operating Profit | ₹43 Cr | ₹76 Cr | ₹36 Cr | ₹31 Cr | ₹19 Cr |
| Interest | ₹17 Cr | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹8.32 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.08 Cr | ₹4.45 Cr | ₹5.10 Cr | ₹3.27 Cr | ₹1.94 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.17 Cr | ₹1.03 Cr | ₹1.02 Cr | ₹0.80 Cr | ₹0.66 Cr |
| Other Interest | ₹12 Cr | ₹7.93 Cr | ₹9.10 Cr | ₹7.76 Cr | ₹5.72 Cr |
| PBDT | ₹26 Cr | ₹63 Cr | ₹20 Cr | ₹19 Cr | ₹11 Cr |
| Depreciation | ₹7.06 Cr | ₹6.63 Cr | ₹5.93 Cr | ₹5.73 Cr | ₹5.54 Cr |
| Profit Before Taxation & Exceptional Items | ₹19 Cr | ₹56 Cr | ₹14 Cr | ₹13 Cr | ₹5.22 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹19 Cr | ₹56 Cr | ₹14 Cr | ₹13 Cr | ₹5.22 Cr |
| Provision for Tax | ₹4.66 Cr | ₹10 Cr | ₹4.35 Cr | ₹2.33 Cr | ₹1.74 Cr |
| Current Income Tax | ₹4.51 Cr | ₹8.81 Cr | ₹3.63 Cr | ₹3.34 Cr | ₹0.84 Cr |
| Deferred Tax | ₹0.15 Cr | ₹0.45 Cr | ₹0.24 Cr | ₹-0.68 Cr | ₹0.13 Cr |
| Other taxes | - | ₹0.89 Cr | ₹0.48 Cr | ₹-0.33 Cr | ₹0.76 Cr |
| Profit After Tax | ₹14 Cr | ₹46 Cr | ₹10 Cr | ₹11 Cr | ₹3.48 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹14 Cr | ₹46 Cr | ₹10 Cr | ₹11 Cr | ₹3.48 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹153 Cr | ₹108 Cr | ₹97 Cr | ₹86 Cr | ₹83 Cr |
| Appropriations | ₹167 Cr | ₹153 Cr | ₹108 Cr | ₹97 Cr | ₹86 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.38 | ₹14.29 | ₹3.17 | ₹3.46 | ₹1.09 |
| Adjusted EPS | ₹4.38 | ₹14.29 | ₹3.17 | ₹3.46 | ₹1.09 |
Compare Income Statement of peers of BHAGYANAGAR INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHAGYANAGAR INDIA | ₹436.3 Cr | -0.1% | 37.4% | 16.2% | Stock Analytics | |
| VEDANTA | ₹201,385.0 Cr | 4.3% | 9.2% | 8% | Stock Analytics | |
| HINDUSTAN ZINC | ₹200,513.0 Cr | -0.4% | -3.1% | -16.4% | Stock Analytics | |
| HINDALCO INDUSTRIES | ₹177,621.0 Cr | -6.8% | 3% | 14.2% | Stock Analytics | |
| HINDUSTAN COPPER | ₹32,206.7 Cr | -2.1% | 0.1% | 9.6% | Stock Analytics | |
| GRAVITA INDIA | ₹12,623.1 Cr | 2.5% | 9.3% | -24.2% | Stock Analytics | |
BHAGYANAGAR INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHAGYANAGAR INDIA | -0.1% |
37.4% |
16.2% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses