BHARAT RASAYAN
|
BHARAT RASAYAN Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,045 Cr | ₹1,234 Cr | ₹1,301 Cr | ₹1,092 Cr | ₹1,215 Cr |
| Sales | ₹1,033 Cr | ₹1,215 Cr | ₹1,293 Cr | ₹1,078 Cr | ₹1,194 Cr |
| Job Work/ Contract Receipts | - | - | ₹1.93 Cr | ₹2.23 Cr | ₹11 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹11 Cr | ₹19 Cr | ₹5.87 Cr | ₹12 Cr | ₹11 Cr |
| Less: Excise Duty | - | - | ₹0.19 Cr | - | - |
| Net Sales | ₹1,045 Cr | ₹1,234 Cr | ₹1,301 Cr | ₹1,092 Cr | ₹1,215 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹43 Cr | ₹-15 Cr | ₹-85 Cr | ₹-7.50 Cr | ₹40 Cr |
| Raw Material Consumed | ₹678 Cr | ₹855 Cr | ₹928 Cr | ₹691 Cr | ₹799 Cr |
| Opening Raw Materials | ₹102 Cr | ₹79 Cr | ₹64 Cr | ₹66 Cr | ₹77 Cr |
| Purchases Raw Materials | ₹676 Cr | ₹878 Cr | ₹942 Cr | ₹663 Cr | ₹779 Cr |
| Closing Raw Materials | ₹100 Cr | ₹102 Cr | ₹79 Cr | ₹64 Cr | ₹66 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | ₹28 Cr | ₹8.78 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹28 Cr | ₹29 Cr | ₹35 Cr | ₹30 Cr | ₹25 Cr |
| Electricity & Power | ₹27 Cr | ₹28 Cr | ₹33 Cr | ₹29 Cr | ₹24 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.12 Cr | ₹1.11 Cr | ₹1.43 Cr | ₹1.19 Cr | ₹1.00 Cr |
| Employee Cost | ₹73 Cr | ₹67 Cr | ₹65 Cr | ₹56 Cr | ₹46 Cr |
| Salaries, Wages & Bonus | ₹63 Cr | ₹58 Cr | ₹56 Cr | ₹48 Cr | ₹41 Cr |
| Contributions to EPF & Pension Funds | ₹1.97 Cr | ₹1.76 Cr | ₹1.62 Cr | ₹1.40 Cr | ₹1.18 Cr |
| Workmen and Staff Welfare Expenses | ₹2.71 Cr | ₹2.68 Cr | ₹2.38 Cr | ₹2.31 Cr | ₹1.72 Cr |
| Other Employees Cost | ₹4.71 Cr | ₹3.94 Cr | ₹4.98 Cr | ₹4.46 Cr | ₹2.73 Cr |
| Other Manufacturing Expenses | ₹36 Cr | ₹42 Cr | ₹37 Cr | ₹26 Cr | ₹24 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.85 Cr | ₹1.66 Cr | ₹0.87 Cr | ₹1.67 Cr | ₹1.21 Cr |
| Repairs and Maintenance | ₹29 Cr | ₹37 Cr | ₹33 Cr | ₹21 Cr | ₹20 Cr |
| Packing Material Consumed | ₹0.17 Cr | ₹0.11 Cr | ₹0.33 Cr | ₹0.69 Cr | ₹0.65 Cr |
| Other Mfg Exp | ₹2.41 Cr | ₹2.60 Cr | ₹2.47 Cr | ₹2.41 Cr | ₹2.34 Cr |
| General and Administration Expenses | ₹57 Cr | ₹47 Cr | ₹54 Cr | ₹48 Cr | ₹40 Cr |
| Rent , Rates & Taxes | ₹0.66 Cr | ₹0.82 Cr | ₹1.07 Cr | ₹1.01 Cr | ₹0.60 Cr |
| Insurance | ₹17 Cr | ₹4.00 Cr | ₹2.82 Cr | ₹2.25 Cr | ₹2.27 Cr |
| Printing and stationery | ₹1.37 Cr | ₹0.83 Cr | ₹1.25 Cr | ₹0.81 Cr | ₹0.69 Cr |
| Professional and legal fees | ₹4.07 Cr | ₹4.54 Cr | ₹3.36 Cr | ₹4.10 Cr | ₹2.29 Cr |
| Traveling and conveyance | ₹1.83 Cr | ₹1.31 Cr | ₹0.67 Cr | ₹0.64 Cr | ₹1.05 Cr |
| Other Administration | ₹31 Cr | ₹35 Cr | ₹44 Cr | ₹39 Cr | ₹33 Cr |
| Selling and Distribution Expenses | ₹8.29 Cr | ₹8.96 Cr | ₹12 Cr | ₹7.43 Cr | ₹10 Cr |
| Advertisement & Sales Promotion | ₹1.58 Cr | ₹0.91 Cr | ₹0.61 Cr | ₹0.61 Cr | ₹0.97 Cr |
| Sales Commissions & Incentives | ₹0.40 Cr | ₹2.30 Cr | ₹0.88 Cr | ₹0.46 Cr | ₹1.06 Cr |
| Freight and Forwarding | ₹5.75 Cr | ₹5.45 Cr | ₹11 Cr | ₹5.63 Cr | ₹5.82 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.56 Cr | ₹0.30 Cr | ₹0.20 Cr | ₹0.73 Cr | ₹2.40 Cr |
| Miscellaneous Expenses | ₹4.30 Cr | ₹4.63 Cr | ₹3.84 Cr | - | - |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.30 Cr | ₹4.63 Cr | ₹3.84 Cr | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹927 Cr | ₹1,037 Cr | ₹1,049 Cr | ₹852 Cr | ₹985 Cr |
| Operating Profit (Excl OI) | ₹118 Cr | ₹197 Cr | ₹252 Cr | ₹240 Cr | ₹230 Cr |
| Other Income | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹7.18 Cr | ₹17 Cr |
| Interest Received | ₹0.47 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.37 Cr | ₹1.29 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹14 Cr | ₹18 Cr | ₹13 Cr | ₹3.14 Cr | ₹15 Cr |
| Others | ₹6.89 Cr | ₹1.34 Cr | ₹2.45 Cr | ₹3.66 Cr | ₹0.73 Cr |
| Operating Profit | ₹139 Cr | ₹217 Cr | ₹267 Cr | ₹247 Cr | ₹247 Cr |
| Interest | ₹3.38 Cr | ₹6.09 Cr | ₹7.35 Cr | ₹4.42 Cr | ₹16 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.42 Cr | ₹0.29 Cr | ₹0.53 Cr | ₹0.73 Cr | ₹0.82 Cr |
| Other Interest | ₹2.96 Cr | ₹5.81 Cr | ₹6.82 Cr | ₹3.68 Cr | ₹16 Cr |
| PBDT | ₹135 Cr | ₹211 Cr | ₹260 Cr | ₹243 Cr | ₹230 Cr |
| Depreciation | ₹26 Cr | ₹26 Cr | ₹25 Cr | ₹26 Cr | ₹22 Cr |
| Profit Before Taxation & Exceptional Items | ₹109 Cr | ₹185 Cr | ₹235 Cr | ₹217 Cr | ₹208 Cr |
| Exceptional Income / Expenses | - | ₹-4.34 Cr | ₹-0.09 Cr | ₹-1.26 Cr | ₹-3.21 Cr |
| Profit Before Tax | ₹123 Cr | ₹174 Cr | ₹234 Cr | ₹215 Cr | ₹205 Cr |
| Provision for Tax | ₹28 Cr | ₹49 Cr | ₹58 Cr | ₹51 Cr | ₹48 Cr |
| Current Income Tax | ₹26 Cr | ₹48 Cr | ₹59 Cr | ₹54 Cr | ₹49 Cr |
| Deferred Tax | ₹2.51 Cr | ₹-0.43 Cr | ₹-0.18 Cr | ₹-1.42 Cr | ₹-2.51 Cr |
| Other taxes | ₹-0.87 Cr | ₹2.09 Cr | ₹-1.04 Cr | ₹-1.39 Cr | ₹0.59 Cr |
| Profit After Tax | ₹96 Cr | ₹125 Cr | ₹176 Cr | ₹164 Cr | ₹158 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹96 Cr | ₹125 Cr | ₹176 Cr | ₹164 Cr | ₹158 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹889 Cr | ₹766 Cr | ₹681 Cr | ₹518 Cr | ₹363 Cr |
| Appropriations | ₹985 Cr | ₹890 Cr | ₹857 Cr | ₹682 Cr | ₹521 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.94 Cr | ₹1.32 Cr | ₹92 Cr | ₹0.71 Cr | ₹2.33 Cr |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 |
| Earnings Per Share | ₹229.86 | ₹299.89 | ₹423.53 | ₹385.70 | ₹371.04 |
| Adjusted EPS | ₹229.86 | ₹299.89 | ₹423.53 | ₹385.70 | ₹371.04 |
Compare Income Statement of peers of BHARAT RASAYAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHARAT RASAYAN | ₹4,944.8 Cr | 19.7% | 17.1% | 3.2% | Stock Analytics | |
| UPL | ₹56,737.5 Cr | -0.4% | -0.8% | 29.2% | Stock Analytics | |
| PI INDUSTRIES | ₹54,394.0 Cr | 0.4% | -1.1% | -19.6% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹25,883.2 Cr | -1.5% | -8.5% | -1.6% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹22,518.9 Cr | -0.3% | -1.2% | -25% | Stock Analytics | |
| BASF INDIA | ₹19,291.1 Cr | -1.6% | -3.1% | -42.3% | Stock Analytics | |
BHARAT RASAYAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHARAT RASAYAN | 19.7% |
17.1% |
3.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses