BHARAT SEATS
|
BHARAT SEATS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,289 Cr | ₹1,067 Cr | ₹1,051 Cr | ₹818 Cr | ₹548 Cr |
| Sales | ₹1,283 Cr | ₹1,060 Cr | ₹1,049 Cr | ₹817 Cr | ₹547 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.18 Cr | ₹4.46 Cr | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹3.10 Cr | ₹2.35 Cr | ₹2.26 Cr | ₹1.25 Cr | ₹0.76 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,289 Cr | ₹1,067 Cr | ₹1,051 Cr | ₹818 Cr | ₹548 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.61 Cr | ₹-0.65 Cr | ₹0.09 Cr | ₹1.45 Cr | ₹-3.26 Cr |
| Raw Material Consumed | ₹1,081 Cr | ₹888 Cr | ₹901 Cr | ₹697 Cr | ₹449 Cr |
| Opening Raw Materials | ₹32 Cr | ₹22 Cr | ₹46 Cr | ₹21 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹1,095 Cr | ₹898 Cr | ₹877 Cr | ₹722 Cr | ₹455 Cr |
| Closing Raw Materials | ₹47 Cr | ₹32 Cr | ₹22 Cr | ₹46 Cr | ₹21 Cr |
| Other Direct Purchases / Brought in cost | ₹1.54 Cr | ₹0.16 Cr | ₹0.34 Cr | ₹0.27 Cr | ₹0.90 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹8.08 Cr | ₹6.05 Cr |
| Electricity & Power | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹8.08 Cr | ₹6.05 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹53 Cr | ₹45 Cr | ₹41 Cr | ₹36 Cr | ₹24 Cr |
| Salaries, Wages & Bonus | ₹47 Cr | ₹40 Cr | ₹36 Cr | ₹32 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹2.15 Cr | ₹1.86 Cr | ₹1.62 Cr | ₹1.37 Cr | ₹1.31 Cr |
| Workmen and Staff Welfare Expenses | ₹2.85 Cr | ₹2.37 Cr | ₹2.08 Cr | ₹1.80 Cr | ₹1.44 Cr |
| Other Employees Cost | ₹0.68 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.52 Cr | ₹0.43 Cr |
| Other Manufacturing Expenses | ₹39 Cr | ₹37 Cr | ₹34 Cr | ₹27 Cr | ₹31 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹28 Cr | ₹28 Cr | ₹26 Cr | ₹20 Cr | ₹20 Cr |
| Repairs and Maintenance | ₹6.00 Cr | ₹4.51 Cr | ₹4.51 Cr | ₹4.00 Cr | ₹3.92 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.49 Cr | ₹4.15 Cr | ₹3.87 Cr | ₹2.98 Cr | ₹7.41 Cr |
| General and Administration Expenses | ₹14 Cr | ₹13 Cr | ₹8.54 Cr | ₹6.60 Cr | ₹4.89 Cr |
| Rent , Rates & Taxes | ₹0.10 Cr | ₹0.42 Cr | ₹0.32 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Insurance | ₹1.71 Cr | ₹1.54 Cr | ₹1.35 Cr | ₹1.22 Cr | ₹1.20 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹7.57 Cr | ₹5.84 Cr | ₹3.09 Cr | ₹3.31 Cr | ₹2.93 Cr |
| Traveling and conveyance | ₹4.52 Cr | ₹4.57 Cr | ₹3.31 Cr | ₹1.68 Cr | ₹0.44 Cr |
| Other Administration | ₹0.53 Cr | ₹0.47 Cr | ₹0.48 Cr | ₹0.38 Cr | ₹0.32 Cr |
| Selling and Distribution Expenses | ₹5.69 Cr | ₹5.68 Cr | ₹4.57 Cr | ₹3.83 Cr | ₹2.84 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.69 Cr | ₹5.68 Cr | ₹4.57 Cr | ₹3.83 Cr | ₹2.84 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹7.96 Cr | ₹6.82 Cr | ₹5.89 Cr | ₹5.50 Cr | ₹5.28 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | ₹0.01 Cr | ₹0.04 Cr |
| Losson foreign exchange fluctuations | ₹0.17 Cr | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹7.79 Cr | ₹6.82 Cr | ₹5.88 Cr | ₹5.50 Cr | ₹5.24 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,213 Cr | ₹1,006 Cr | ₹1,005 Cr | ₹785 Cr | ₹521 Cr |
| Operating Profit (Excl OI) | ₹75 Cr | ₹61 Cr | ₹46 Cr | ₹32 Cr | ₹27 Cr |
| Other Income | ₹3.59 Cr | ₹4.54 Cr | ₹4.10 Cr | ₹5.27 Cr | ₹2.05 Cr |
| Interest Received | ₹0.40 Cr | ₹0.26 Cr | ₹0.05 Cr | ₹1.29 Cr | ₹0.00 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.14 Cr | ₹0.22 Cr | - | ₹0.04 Cr | ₹0.43 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.47 Cr | ₹1.19 Cr | ₹1.95 Cr | ₹2.62 Cr | ₹0.54 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.57 Cr | ₹2.86 Cr | ₹2.09 Cr | ₹1.32 Cr | ₹1.08 Cr |
| Operating Profit | ₹79 Cr | ₹65 Cr | ₹50 Cr | ₹37 Cr | ₹29 Cr |
| Interest | ₹8.91 Cr | ₹7.74 Cr | ₹3.63 Cr | ₹3.91 Cr | ₹4.27 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.12 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.04 Cr |
| Other Interest | ₹8.79 Cr | ₹7.68 Cr | ₹3.56 Cr | ₹3.80 Cr | ₹4.23 Cr |
| PBDT | ₹70 Cr | ₹58 Cr | ₹47 Cr | ₹34 Cr | ₹25 Cr |
| Depreciation | ₹26 Cr | ₹24 Cr | ₹17 Cr | ₹18 Cr | ₹18 Cr |
| Profit Before Taxation & Exceptional Items | ₹44 Cr | ₹34 Cr | ₹30 Cr | ₹16 Cr | ₹6.65 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹44 Cr | ₹34 Cr | ₹30 Cr | ₹16 Cr | ₹6.65 Cr |
| Provision for Tax | ₹11 Cr | ₹8.53 Cr | ₹8.09 Cr | ₹4.00 Cr | ₹1.84 Cr |
| Current Income Tax | ₹12 Cr | ₹8.52 Cr | ₹7.16 Cr | ₹4.52 Cr | ₹2.86 Cr |
| Deferred Tax | ₹-0.62 Cr | ₹-0.22 Cr | ₹0.53 Cr | ₹-0.43 Cr | ₹-1.03 Cr |
| Other taxes | ₹0.02 Cr | ₹0.24 Cr | ₹0.40 Cr | ₹-0.09 Cr | - |
| Profit After Tax | ₹33 Cr | ₹25 Cr | ₹22 Cr | ₹12 Cr | ₹4.81 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹121 Cr | ₹100 Cr | ₹81 Cr | ₹71 Cr | ₹68 Cr |
| Appropriations | ₹154 Cr | ₹125 Cr | ₹103 Cr | ₹83 Cr | ₹72 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹11 Cr | ₹4.40 Cr | ₹2.35 Cr | ₹1.40 Cr | ₹1.49 Cr |
| Equity Dividend % | ₹55.00 | ₹80.00 | ₹70.00 | ₹40.00 | ₹25.00 |
| Earnings Per Share | ₹5.21 | ₹7.98 | ₹6.86 | ₹3.79 | ₹1.53 |
| Adjusted EPS | ₹5.21 | ₹3.99 | ₹3.43 | ₹1.90 | ₹0.77 |
Compare Income Statement of peers of BHARAT SEATS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BHARAT SEATS | ₹1,082.0 Cr | -2.5% | -5% | 72.8% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹126,389.0 Cr | -0.4% | 3% | 14.8% | Stock Analytics | |
| BOSCH | ₹104,903.0 Cr | -2% | -1.4% | 4.2% | Stock Analytics | |
| UNO MINDA | ₹73,473.1 Cr | -1.7% | -2.4% | 21.4% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹36,048.4 Cr | -1.3% | -3% | 19% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹29,774.2 Cr | -2% | -6.4% | -19.5% | Stock Analytics | |
BHARAT SEATS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BHARAT SEATS | -2.5% |
-5% |
72.8% |
| SENSEX | -1% |
-1.2% |
7.9% |
You may also like the below Video Courses