BHARAT RASAYAN
|
BHARAT RASAYAN Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,242 Cr | ₹1,173 Cr | ₹1,045 Cr | ₹1,234 Cr | ₹1,301 Cr |
| Sales | ₹1,222 Cr | ₹1,162 Cr | ₹1,033 Cr | ₹1,215 Cr | ₹1,293 Cr |
| Job Work/ Contract Receipts | - | - | - | - | ₹1.93 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 Cr | ₹11 Cr | ₹11 Cr | ₹19 Cr | ₹5.87 Cr |
| Less: Excise Duty | - | - | - | - | ₹0.19 Cr |
| Net Sales | ₹1,242 Cr | ₹1,173 Cr | ₹1,045 Cr | ₹1,234 Cr | ₹1,301 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.64 Cr | ₹-48 Cr | ₹43 Cr | ₹-15 Cr | ₹-85 Cr |
| Raw Material Consumed | ₹799 Cr | ₹825 Cr | ₹678 Cr | ₹855 Cr | ₹928 Cr |
| Opening Raw Materials | ₹78 Cr | ₹100 Cr | ₹102 Cr | ₹79 Cr | ₹64 Cr |
| Purchases Raw Materials | ₹840 Cr | ₹802 Cr | ₹676 Cr | ₹878 Cr | ₹942 Cr |
| Closing Raw Materials | ₹119 Cr | ₹78 Cr | ₹100 Cr | ₹102 Cr | ₹79 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹38 Cr | ₹37 Cr | ₹28 Cr | ₹29 Cr | ₹35 Cr |
| Electricity & Power | ₹37 Cr | ₹36 Cr | ₹27 Cr | ₹28 Cr | ₹33 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹1.43 Cr | ₹1.33 Cr | ₹1.12 Cr | ₹1.11 Cr | ₹1.43 Cr |
| Employee Cost | ₹89 Cr | ₹84 Cr | ₹73 Cr | ₹67 Cr | ₹65 Cr |
| Salaries, Wages & Bonus | ₹77 Cr | ₹72 Cr | ₹63 Cr | ₹58 Cr | ₹56 Cr |
| Contributions to EPF & Pension Funds | ₹2.32 Cr | ₹2.10 Cr | ₹1.97 Cr | ₹1.76 Cr | ₹1.62 Cr |
| Workmen and Staff Welfare Expenses | ₹3.25 Cr | ₹3.23 Cr | ₹2.71 Cr | ₹2.68 Cr | ₹2.38 Cr |
| Other Employees Cost | ₹6.03 Cr | ₹6.09 Cr | ₹4.71 Cr | ₹3.94 Cr | ₹4.98 Cr |
| Other Manufacturing Expenses | ₹46 Cr | ₹43 Cr | ₹36 Cr | ₹42 Cr | ₹37 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.16 Cr | ₹3.33 Cr | ₹3.85 Cr | ₹1.66 Cr | ₹0.87 Cr |
| Repairs and Maintenance | ₹36 Cr | ₹36 Cr | ₹29 Cr | ₹37 Cr | ₹33 Cr |
| Packing Material Consumed | ₹0.15 Cr | ₹0.07 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.33 Cr |
| Other Mfg Exp | ₹6.89 Cr | ₹3.45 Cr | ₹2.41 Cr | ₹2.60 Cr | ₹2.47 Cr |
| General and Administration Expenses | ₹47 Cr | ₹44 Cr | ₹57 Cr | ₹47 Cr | ₹54 Cr |
| Rent , Rates & Taxes | ₹0.76 Cr | ₹0.50 Cr | ₹0.66 Cr | ₹0.82 Cr | ₹1.07 Cr |
| Insurance | ₹5.86 Cr | ₹14 Cr | ₹17 Cr | ₹4.00 Cr | ₹2.82 Cr |
| Printing and stationery | ₹1.70 Cr | ₹1.21 Cr | ₹1.37 Cr | ₹0.83 Cr | ₹1.25 Cr |
| Professional and legal fees | ₹5.52 Cr | ₹3.99 Cr | ₹4.07 Cr | ₹4.54 Cr | ₹3.36 Cr |
| Traveling and conveyance | ₹1.65 Cr | ₹1.77 Cr | ₹1.83 Cr | ₹1.31 Cr | ₹0.67 Cr |
| Other Administration | ₹31 Cr | ₹23 Cr | ₹31 Cr | ₹35 Cr | ₹44 Cr |
| Selling and Distribution Expenses | ₹14 Cr | ₹10 Cr | ₹8.29 Cr | ₹8.96 Cr | ₹12 Cr |
| Advertisement & Sales Promotion | ₹1.25 Cr | ₹1.26 Cr | ₹1.58 Cr | ₹0.91 Cr | ₹0.61 Cr |
| Sales Commissions & Incentives | ₹1.04 Cr | ₹0.46 Cr | ₹0.40 Cr | ₹2.30 Cr | ₹0.88 Cr |
| Freight and Forwarding | ₹10 Cr | ₹6.34 Cr | ₹5.75 Cr | ₹5.45 Cr | ₹11 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.40 Cr | ₹2.38 Cr | ₹0.56 Cr | ₹0.30 Cr | ₹0.20 Cr |
| Miscellaneous Expenses | ₹3.24 Cr | ₹3.71 Cr | ₹4.30 Cr | ₹4.63 Cr | ₹3.84 Cr |
| Bad debts /advances written off | - | ₹0.03 Cr | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.23 Cr | ₹3.67 Cr | ₹4.30 Cr | ₹4.63 Cr | ₹3.84 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,043 Cr | ₹998 Cr | ₹927 Cr | ₹1,037 Cr | ₹1,049 Cr |
| Operating Profit (Excl OI) | ₹199 Cr | ₹175 Cr | ₹118 Cr | ₹197 Cr | ₹252 Cr |
| Other Income | ₹41 Cr | ₹26 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
| Interest Received | ₹0.28 Cr | ₹0.75 Cr | ₹0.47 Cr | ₹0.43 Cr | ₹0.39 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹0.02 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹20 Cr | ₹8.49 Cr | ₹14 Cr | ₹18 Cr | ₹13 Cr |
| Others | ₹21 Cr | ₹17 Cr | ₹6.89 Cr | ₹1.34 Cr | ₹2.45 Cr |
| Operating Profit | ₹241 Cr | ₹201 Cr | ₹139 Cr | ₹217 Cr | ₹267 Cr |
| Interest | ₹4.76 Cr | ₹4.90 Cr | ₹3.38 Cr | ₹6.09 Cr | ₹7.35 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.16 Cr | ₹0.18 Cr | ₹0.42 Cr | ₹0.29 Cr | ₹0.53 Cr |
| Other Interest | ₹4.59 Cr | ₹4.72 Cr | ₹2.96 Cr | ₹5.81 Cr | ₹6.82 Cr |
| PBDT | ₹236 Cr | ₹196 Cr | ₹135 Cr | ₹211 Cr | ₹260 Cr |
| Depreciation | ₹26 Cr | ₹27 Cr | ₹26 Cr | ₹26 Cr | ₹25 Cr |
| Profit Before Taxation & Exceptional Items | ₹209 Cr | ₹169 Cr | ₹109 Cr | ₹185 Cr | ₹235 Cr |
| Exceptional Income / Expenses | ₹-19 Cr | - | - | ₹-4.34 Cr | ₹-0.09 Cr |
| Profit Before Tax | ₹193 Cr | ₹185 Cr | ₹123 Cr | ₹174 Cr | ₹234 Cr |
| Provision for Tax | ₹48 Cr | ₹44 Cr | ₹28 Cr | ₹49 Cr | ₹58 Cr |
| Current Income Tax | ₹44 Cr | ₹40 Cr | ₹26 Cr | ₹48 Cr | ₹59 Cr |
| Deferred Tax | ₹4.16 Cr | ₹4.35 Cr | ₹2.51 Cr | ₹-0.43 Cr | ₹-0.18 Cr |
| Other taxes | ₹-0.39 Cr | ₹0.06 Cr | ₹-0.87 Cr | ₹2.09 Cr | ₹-1.04 Cr |
| Profit After Tax | ₹146 Cr | ₹141 Cr | ₹96 Cr | ₹125 Cr | ₹176 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹146 Cr | ₹141 Cr | ₹96 Cr | ₹125 Cr | ₹176 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,126 Cr | ₹984 Cr | ₹889 Cr | ₹766 Cr | ₹681 Cr |
| Appropriations | ₹1,271 Cr | ₹1,125 Cr | ₹985 Cr | ₹890 Cr | ₹857 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹5.05 Cr | ₹-1.19 Cr | ₹0.94 Cr | ₹1.32 Cr | ₹92 Cr |
| Equity Dividend % | ₹10.00 | ₹15.00 | ₹15.00 | ₹15.00 | ₹15.00 |
| Earnings Per Share | ₹87.68 | ₹339.15 | ₹229.86 | ₹299.89 | ₹423.53 |
| Adjusted EPS | ₹87.68 | ₹84.79 | ₹57.47 | ₹74.97 | ₹105.88 |
Compare Income Statement of peers of BHARAT RASAYAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHARAT RASAYAN | ₹1,657.8 Cr | -8.8% | -19% | -60.2% | Stock Analytics | |
| UPL | ₹44,065.6 Cr | -5.1% | -7.7% | -19.4% | Stock Analytics | |
| PI INDUSTRIES | ₹34,060.7 Cr | -6% | -6% | -35.5% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹20,829.3 Cr | -6.5% | -18.9% | -22.1% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹15,978.9 Cr | -4.3% | -10.9% | -27.2% | Stock Analytics | |
| SHARDA CROPCHEM | ₹6,408.4 Cr | -5.3% | -9.9% | -15.5% | Stock Analytics | |
BHARAT RASAYAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHARAT RASAYAN | -8.8% |
-19% |
-60.2% |
| SENSEX | -2.3% |
-6.6% |
-12% |
You may also like the below Video Courses