BHANSALI ENGINEERING POLYMERS
|
BHANSALI ENGINEERING POLYMERS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,649 Cr | ₹1,440 Cr | ₹1,608 Cr | ₹1,638 Cr | ₹1,524 Cr |
Sales | ₹1,649 Cr | ₹1,440 Cr | ₹1,608 Cr | ₹1,638 Cr | ₹1,524 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | ₹251 Cr | ₹218 Cr | ₹245 Cr | ₹244 Cr | ₹232 Cr |
Net Sales | ₹1,398 Cr | ₹1,222 Cr | ₹1,363 Cr | ₹1,394 Cr | ₹1,292 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹6.79 Cr | ₹-10 Cr | ₹34 Cr | ₹-33 Cr | ₹14 Cr |
Raw Material Consumed | ₹981 Cr | ₹842 Cr | ₹951 Cr | ₹781 Cr | ₹672 Cr |
Opening Raw Materials | ₹90 Cr | ₹135 Cr | ₹129 Cr | ₹79 Cr | ₹161 Cr |
Purchases Raw Materials | ₹855 Cr | ₹734 Cr | ₹880 Cr | ₹736 Cr | ₹399 Cr |
Closing Raw Materials | ₹78 Cr | ₹90 Cr | ₹135 Cr | ₹129 Cr | ₹79 Cr |
Other Direct Purchases / Brought in cost | ₹114 Cr | ₹63 Cr | ₹77 Cr | ₹95 Cr | ₹190 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹41 Cr | ₹40 Cr | ₹38 Cr | ₹30 Cr | ₹27 Cr |
Electricity & Power | ₹41 Cr | ₹40 Cr | ₹38 Cr | ₹30 Cr | ₹27 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹59 Cr | ₹55 Cr | ₹47 Cr | ₹73 Cr | ₹68 Cr |
Salaries, Wages & Bonus | ₹55 Cr | ₹51 Cr | ₹43 Cr | ₹69 Cr | ₹65 Cr |
Contributions to EPF & Pension Funds | ₹1.73 Cr | ₹1.52 Cr | ₹1.37 Cr | ₹1.32 Cr | ₹1.25 Cr |
Workmen and Staff Welfare Expenses | ₹2.82 Cr | ₹2.53 Cr | ₹2.48 Cr | ₹2.44 Cr | ₹1.49 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹23 Cr | ₹19 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.06 Cr | ₹2.90 Cr | ₹3.55 Cr | ₹6.21 Cr | ₹3.57 Cr |
Packing Material Consumed | ₹6.30 Cr | ₹6.47 Cr | ₹6.54 Cr | ₹5.09 Cr | ₹4.23 Cr |
Other Mfg Exp | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr |
General and Administration Expenses | ₹20 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹17 Cr |
Rent , Rates & Taxes | ₹8.29 Cr | ₹6.61 Cr | ₹6.93 Cr | ₹8.30 Cr | ₹10 Cr |
Insurance | ₹1.17 Cr | ₹1.47 Cr | ₹1.57 Cr | ₹1.85 Cr | ₹1.62 Cr |
Printing and stationery | ₹0.21 Cr | ₹0.20 Cr | ₹0.37 Cr | - | ₹0.17 Cr |
Professional and legal fees | ₹3.64 Cr | ₹2.01 Cr | ₹1.55 Cr | ₹0.84 Cr | ₹0.83 Cr |
Traveling and conveyance | ₹6.05 Cr | ₹4.80 Cr | ₹6.52 Cr | ₹4.03 Cr | ₹3.21 Cr |
Other Administration | ₹0.56 Cr | ₹0.60 Cr | ₹0.62 Cr | ₹0.57 Cr | ₹0.57 Cr |
Selling and Distribution Expenses | ₹28 Cr | ₹29 Cr | ₹30 Cr | ₹23 Cr | ₹19 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹28 Cr | ₹29 Cr | ₹30 Cr | ₹23 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | ₹0.01 Cr | - |
Miscellaneous Expenses | ₹21 Cr | ₹13 Cr | ₹45 Cr | ₹18 Cr | ₹11 Cr |
Bad debts /advances written off | ₹4.27 Cr | - | - | - | ₹3.08 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.01 Cr | - | - | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹17 Cr | ₹13 Cr | ₹45 Cr | ₹18 Cr | ₹7.84 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,183 Cr | ₹1,010 Cr | ₹1,186 Cr | ₹931 Cr | ₹845 Cr |
Operating Profit (Excl OI) | ₹214 Cr | ₹212 Cr | ₹177 Cr | ₹463 Cr | ₹447 Cr |
Other Income | ₹37 Cr | ₹40 Cr | ₹29 Cr | ₹19 Cr | ₹10 Cr |
Interest Received | ₹36 Cr | ₹36 Cr | ₹28 Cr | ₹15 Cr | ₹5.66 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.13 Cr | ₹0.07 Cr | ₹0.13 Cr | - | ₹0.02 Cr |
Profits on sale of Investments | - | - | - | ₹0.12 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.22 Cr | ₹3.44 Cr | ₹0.05 Cr | ₹2.77 Cr | ₹4.42 Cr |
Others | ₹0.88 Cr | ₹0.40 Cr | ₹0.32 Cr | ₹0.93 Cr | ₹0.08 Cr |
Operating Profit | ₹252 Cr | ₹252 Cr | ₹206 Cr | ₹482 Cr | ₹457 Cr |
Interest | ₹0.19 Cr | ₹0.21 Cr | ₹1.17 Cr | ₹0.17 Cr | ₹0.63 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.19 Cr | ₹0.21 Cr | ₹0.42 Cr | ₹0.12 Cr | ₹0.12 Cr |
Other Interest | ₹0.00 Cr | - | ₹0.75 Cr | ₹0.05 Cr | ₹0.51 Cr |
PBDT | ₹252 Cr | ₹251 Cr | ₹205 Cr | ₹482 Cr | ₹456 Cr |
Depreciation | ₹9.00 Cr | ₹9.70 Cr | ₹9.92 Cr | ₹9.96 Cr | ₹10 Cr |
Profit Before Taxation & Exceptional Items | ₹243 Cr | ₹242 Cr | ₹195 Cr | ₹472 Cr | ₹446 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹244 Cr | ₹242 Cr | ₹196 Cr | ₹473 Cr | ₹446 Cr |
Provision for Tax | ₹64 Cr | ₹63 Cr | ₹59 Cr | ₹123 Cr | ₹113 Cr |
Current Income Tax | ₹63 Cr | ₹63 Cr | ₹59 Cr | ₹122 Cr | ₹112 Cr |
Deferred Tax | ₹0.15 Cr | ₹0.08 Cr | ₹0.35 Cr | ₹0.42 Cr | ₹0.79 Cr |
Other taxes | ₹0.55 Cr | ₹0.17 Cr | ₹-0.08 Cr | - | - |
Profit After Tax | ₹180 Cr | ₹179 Cr | ₹137 Cr | ₹350 Cr | ₹334 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹180 Cr | ₹179 Cr | ₹137 Cr | ₹350 Cr | ₹334 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹874 Cr | ₹1,019 Cr | ₹933 Cr | ₹633 Cr | ₹308 Cr |
Appropriations | ₹1,054 Cr | ₹1,199 Cr | ₹1,069 Cr | ₹983 Cr | ₹642 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹26 Cr | ₹250 Cr | ₹17 Cr | ₹17 Cr | ₹8.76 Cr |
Equity Dividend % | ₹400.00 | ₹400.00 | ₹1,700.00 | ₹300.00 | ₹100.00 |
Earnings Per Share | ₹7.23 | ₹7.21 | ₹8.24 | ₹21.10 | ₹20.13 |
Adjusted EPS | ₹7.23 | ₹7.21 | ₹5.50 | ₹14.07 | ₹13.42 |
Compare Income Statement of peers of BHANSALI ENGINEERING POLYMERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHANSALI ENGINEERING POLYMERS | ₹2,460.4 Cr | -2.6% | -6.5% | -36.6% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹154,891.0 Cr | 0.8% | -1% | -4.1% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹126,919.0 Cr | -0.6% | -3.9% | 24.3% | Stock Analytics | |
SRF | ₹94,623.2 Cr | 5.6% | 8.2% | 31.9% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹41,123.4 Cr | 0.5% | 1.3% | -21.3% | Stock Analytics | |
GODREJ INDUSTRIES | ₹36,450.5 Cr | 0.5% | -11.5% | -2.8% | Stock Analytics |
BHANSALI ENGINEERING POLYMERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHANSALI ENGINEERING POLYMERS | -2.6% |
-6.5% |
-36.6% |
SENSEX | 1.6% |
2.1% |
2.6% |
You may also like the below Video Courses