BHARAT DYNAMICS
|
BHARAT DYNAMICS Last 5 Year Income Statement History
[Standalone]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,345 Cr | ₹2,369 Cr | ₹2,489 Cr | ₹2,817 Cr | ₹1,914 Cr |
Sales | ₹3,099 Cr | ₹2,200 Cr | ₹2,354 Cr | ₹2,597 Cr | ₹1,654 Cr |
Job Work/ Contract Receipts | ₹94 Cr | ₹61 Cr | ₹77 Cr | ₹83 Cr | ₹81 Cr |
Processing Charges / Service Income | ₹130 Cr | ₹90 Cr | ₹38 Cr | ₹32 Cr | ₹73 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹19 Cr | ₹20 Cr | ₹105 Cr | ₹106 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,345 Cr | ₹2,369 Cr | ₹2,489 Cr | ₹2,817 Cr | ₹1,914 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-422 Cr | ₹-223 Cr | ₹-19 Cr | ₹-84 Cr | ₹-129 Cr |
Raw Material Consumed | ₹2,058 Cr | ₹1,108 Cr | ₹1,206 Cr | ₹1,260 Cr | ₹963 Cr |
Opening Raw Materials | ₹1,211 Cr | ₹1,284 Cr | ₹1,138 Cr | ₹968 Cr | ₹566 Cr |
Purchases Raw Materials | ₹2,281 Cr | ₹1,036 Cr | ₹1,352 Cr | ₹1,429 Cr | ₹1,365 Cr |
Closing Raw Materials | ₹1,434 Cr | ₹1,211 Cr | ₹1,284 Cr | ₹1,138 Cr | ₹968 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹30 Cr | ₹29 Cr | ₹25 Cr | ₹26 Cr | ₹24 Cr |
Electricity & Power | ₹24 Cr | ₹23 Cr | ₹21 Cr | ₹21 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | ₹1.32 Cr | ₹1.14 Cr | ₹0.66 Cr | ₹0.72 Cr | ₹0.26 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹4.10 Cr | ₹4.18 Cr | ₹3.97 Cr | ₹4.52 Cr | ₹4.69 Cr |
Employee Cost | ₹549 Cr | ₹600 Cr | ₹532 Cr | ₹571 Cr | ₹501 Cr |
Salaries, Wages & Bonus | ₹446 Cr | ₹446 Cr | ₹440 Cr | ₹458 Cr | ₹413 Cr |
Contributions to EPF & Pension Funds | ₹73 Cr | ₹130 Cr | ₹73 Cr | ₹87 Cr | ₹64 Cr |
Workmen and Staff Welfare Expenses | ₹30 Cr | ₹24 Cr | ₹20 Cr | ₹26 Cr | ₹24 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹120 Cr | ₹97 Cr | ₹77 Cr | ₹76 Cr | ₹76 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr |
Repairs and Maintenance | ₹35 Cr | ₹41 Cr | ₹30 Cr | ₹27 Cr | ₹23 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹72 Cr | ₹43 Cr | ₹37 Cr | ₹38 Cr | ₹41 Cr |
General and Administration Expenses | ₹97 Cr | ₹89 Cr | ₹88 Cr | ₹79 Cr | ₹67 Cr |
Rent , Rates & Taxes | ₹1.82 Cr | ₹1.81 Cr | ₹1.68 Cr | ₹2.08 Cr | ₹2.21 Cr |
Insurance | ₹7.32 Cr | ₹7.05 Cr | ₹5.54 Cr | ₹6.90 Cr | ₹6.47 Cr |
Printing and stationery | ₹0.88 Cr | ₹1.29 Cr | ₹0.66 Cr | ₹0.71 Cr | ₹0.46 Cr |
Professional and legal fees | ₹0.15 Cr | ₹0.13 Cr | ₹0.21 Cr | ₹0.06 Cr | ₹0.05 Cr |
Traveling and conveyance | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹13 Cr | ₹7.24 Cr |
Other Administration | ₹68 Cr | ₹62 Cr | ₹65 Cr | ₹56 Cr | ₹50 Cr |
Selling and Distribution Expenses | ₹129 Cr | ₹28 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr |
Advertisement & Sales Promotion | ₹13 Cr | ₹8.27 Cr | ₹11 Cr | ₹2.83 Cr | ₹5.80 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | ₹13 Cr | ₹9.99 Cr | ₹9.80 Cr | ₹10 Cr | ₹8.16 Cr |
Other Selling Expenses | ₹103 Cr | ₹10 Cr | ₹4.66 Cr | ₹4.82 Cr | ₹4.02 Cr |
Miscellaneous Expenses | ₹312 Cr | ₹104 Cr | ₹145 Cr | ₹145 Cr | ₹49 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | ₹0.06 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹312 Cr | ₹104 Cr | ₹145 Cr | ₹145 Cr | ₹49 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,872 Cr | ₹1,832 Cr | ₹2,080 Cr | ₹2,090 Cr | ₹1,568 Cr |
Operating Profit (Excl OI) | ₹473 Cr | ₹537 Cr | ₹409 Cr | ₹727 Cr | ₹346 Cr |
Other Income | ₹350 Cr | ₹362 Cr | ₹155 Cr | ₹111 Cr | ₹95 Cr |
Interest Received | ₹300 Cr | ₹319 Cr | ₹112 Cr | ₹64 Cr | ₹56 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.10 Cr | ₹-0.01 Cr | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.48 Cr | ₹0.11 Cr | ₹9.60 Cr | ₹8.90 Cr | ₹0.99 Cr |
Foreign Exchange Gains | ₹8.66 Cr | ₹11 Cr | ₹-15 Cr | ₹-2.77 Cr | ₹2.68 Cr |
Others | ₹41 Cr | ₹32 Cr | ₹49 Cr | ₹41 Cr | ₹35 Cr |
Operating Profit | ₹824 Cr | ₹899 Cr | ₹565 Cr | ₹839 Cr | ₹440 Cr |
Interest | ₹4.16 Cr | ₹3.61 Cr | ₹5.55 Cr | ₹4.75 Cr | ₹4.71 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.24 Cr | ₹1.89 Cr | ₹2.41 Cr | ₹2.72 Cr | ₹2.19 Cr |
Other Interest | ₹1.92 Cr | ₹1.72 Cr | ₹3.15 Cr | ₹2.03 Cr | ₹2.52 Cr |
PBDT | ₹819 Cr | ₹895 Cr | ₹559 Cr | ₹834 Cr | ₹435 Cr |
Depreciation | ₹71 Cr | ₹67 Cr | ₹77 Cr | ₹90 Cr | ₹95 Cr |
Profit Before Taxation & Exceptional Items | ₹749 Cr | ₹828 Cr | ₹482 Cr | ₹743 Cr | ₹341 Cr |
Exceptional Income / Expenses | - | - | - | ₹-34 Cr | - |
Profit Before Tax | ₹749 Cr | ₹828 Cr | ₹482 Cr | ₹710 Cr | ₹341 Cr |
Provision for Tax | ₹199 Cr | ₹216 Cr | ₹130 Cr | ₹210 Cr | ₹83 Cr |
Current Income Tax | ₹251 Cr | ₹229 Cr | ₹128 Cr | ₹217 Cr | ₹72 Cr |
Deferred Tax | ₹-52 Cr | ₹-13 Cr | ₹1.88 Cr | ₹-6.55 Cr | ₹11 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹550 Cr | ₹613 Cr | ₹352 Cr | ₹500 Cr | ₹258 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹84 Cr | ₹56 Cr | ₹27 Cr | ₹72 Cr | ₹192 Cr |
Appropriations | ₹634 Cr | ₹669 Cr | ₹379 Cr | ₹572 Cr | ₹450 Cr |
General Reserves | ₹400 Cr | ₹400 Cr | ₹150 Cr | ₹400 Cr | ₹250 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹31 Cr | ₹22 Cr | ₹24 Cr | ₹12 Cr | ₹57 Cr |
Equity Dividend % | ₹93.00 | ₹105.50 | ₹93.50 | ₹83.00 | ₹73.50 |
Earnings Per Share | ₹14.99 | ₹33.43 | ₹19.22 | ₹27.28 | ₹14.06 |
Adjusted EPS | ₹14.99 | ₹16.72 | ₹9.61 | ₹13.64 | ₹7.03 |
Compare Income Statement of peers of BHARAT DYNAMICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BHARAT DYNAMICS | ₹52,830.7 Cr | -2% | -8.6% | 8.8% | Stock Analytics | |
HINDUSTAN AERONAUTICS | ₹297,137.0 Cr | -0.2% | -2.1% | -9.4% | Stock Analytics | |
BHARAT ELECTRONICS | ₹271,851.0 Cr | -1.3% | -4.5% | 24.1% | Stock Analytics | |
DATA PATTERNS (INDIA) | ₹14,213.5 Cr | -0.3% | -2.2% | -10.6% | Stock Analytics | |
ZEN TECHNOLOGIES | ₹13,177.9 Cr | -2.9% | 2.2% | -10.9% | Stock Analytics | |
ASTRA MICROWAVE PRODUCTS | ₹9,544.4 Cr | -3% | 1.3% | 14.9% | Stock Analytics |
BHARAT DYNAMICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BHARAT DYNAMICS | -2% |
-8.6% |
8.8% |
SENSEX | 0.5% |
0.1% |
-2.1% |
You may also like the below Video Courses