BILCARE
|
BILCARE Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹788 Cr | ₹747 Cr | ₹982 Cr | ₹845 Cr | ₹623 Cr |
| Sales | ₹753 Cr | ₹719 Cr | ₹949 Cr | ₹815 Cr | ₹597 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹18 Cr | ₹17 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹14 Cr | ₹9.66 Cr | ₹17 Cr | ₹12 Cr | ₹8.28 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹788 Cr | ₹747 Cr | ₹982 Cr | ₹845 Cr | ₹623 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.13 Cr | ₹-19 Cr | ₹7.13 Cr | ₹-8.49 Cr | ₹-7.49 Cr |
| Raw Material Consumed | ₹536 Cr | ₹520 Cr | ₹730 Cr | ₹607 Cr | ₹416 Cr |
| Opening Raw Materials | ₹50 Cr | ₹46 Cr | ₹92 Cr | ₹66 Cr | ₹50 Cr |
| Purchases Raw Materials | ₹545 Cr | ₹524 Cr | ₹684 Cr | ₹634 Cr | ₹432 Cr |
| Closing Raw Materials | ₹59 Cr | ₹50 Cr | ₹46 Cr | ₹92 Cr | ₹66 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹42 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr | ₹30 Cr |
| Electricity & Power | ₹42 Cr | ₹40 Cr | ₹43 Cr | ₹34 Cr | ₹30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹81 Cr | ₹72 Cr | ₹71 Cr | ₹59 Cr | ₹55 Cr |
| Salaries, Wages & Bonus | ₹73 Cr | ₹64 Cr | ₹63 Cr | ₹51 Cr | ₹49 Cr |
| Contributions to EPF & Pension Funds | ₹4.82 Cr | ₹4.34 Cr | ₹3.81 Cr | ₹4.53 Cr | ₹3.59 Cr |
| Workmen and Staff Welfare Expenses | ₹3.68 Cr | ₹3.79 Cr | ₹4.14 Cr | ₹3.71 Cr | ₹2.99 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹13 Cr | ₹15 Cr | ₹20 Cr | ₹29 Cr | ₹24 Cr |
| Sub-contracted / Out sourced services | ₹2.38 Cr | ₹2.78 Cr | ₹6.95 Cr | ₹7.47 Cr | ₹4.47 Cr |
| Processing Charges | - | - | - | ₹8.28 Cr | ₹7.32 Cr |
| Repairs and Maintenance | ₹5.39 Cr | ₹6.61 Cr | ₹5.70 Cr | ₹4.90 Cr | ₹4.82 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹5.15 Cr | ₹5.16 Cr | ₹7.62 Cr | ₹7.87 Cr | ₹7.70 Cr |
| General and Administration Expenses | ₹23 Cr | ₹19 Cr | ₹21 Cr | ₹17 Cr | ₹14 Cr |
| Rent , Rates & Taxes | ₹2.39 Cr | ₹2.05 Cr | ₹1.92 Cr | ₹1.92 Cr | ₹1.80 Cr |
| Insurance | ₹2.27 Cr | ₹2.27 Cr | ₹2.48 Cr | ₹1.79 Cr | ₹1.43 Cr |
| Printing and stationery | ₹0.61 Cr | ₹0.70 Cr | ₹0.61 Cr | ₹0.43 Cr | ₹0.39 Cr |
| Professional and legal fees | ₹12 Cr | ₹8.77 Cr | ₹11 Cr | ₹9.86 Cr | ₹7.41 Cr |
| Traveling and conveyance | ₹4.81 Cr | ₹3.84 Cr | ₹3.06 Cr | ₹1.69 Cr | ₹1.51 Cr |
| Other Administration | ₹0.99 Cr | ₹1.25 Cr | ₹1.36 Cr | ₹1.06 Cr | ₹1.01 Cr |
| Selling and Distribution Expenses | ₹34 Cr | ₹33 Cr | ₹24 Cr | ₹40 Cr | ₹33 Cr |
| Advertisement & Sales Promotion | ₹0.37 Cr | ₹0.37 Cr | ₹0.84 Cr | ₹0.94 Cr | ₹0.25 Cr |
| Sales Commissions & Incentives | ₹2.82 Cr | ₹6.22 Cr | ₹10 Cr | ₹10 Cr | ₹6.68 Cr |
| Freight and Forwarding | ₹31 Cr | ₹27 Cr | ₹13 Cr | ₹29 Cr | ₹26 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹16 Cr | ₹29 Cr | ₹8.05 Cr | ₹6.20 Cr | ₹6.51 Cr |
| Bad debts /advances written off | ₹4.27 Cr | ₹1.86 Cr | ₹0.82 Cr | ₹0.01 Cr | ₹3.09 Cr |
| Provision for doubtful debts | ₹0.26 Cr | ₹19 Cr | ₹0.39 Cr | ₹0.10 Cr | ₹1.53 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.09 Cr | ₹0.00 Cr | - | ₹0.05 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹12 Cr | ₹8.14 Cr | ₹6.84 Cr | ₹6.08 Cr | ₹1.84 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹743 Cr | ₹708 Cr | ₹925 Cr | ₹784 Cr | ₹572 Cr |
| Operating Profit (Excl OI) | ₹45 Cr | ₹39 Cr | ₹57 Cr | ₹60 Cr | ₹51 Cr |
| Other Income | ₹18 Cr | ₹23 Cr | ₹10 Cr | ₹15 Cr | ₹18 Cr |
| Interest Received | ₹9.72 Cr | ₹9.76 Cr | ₹0.93 Cr | ₹1.43 Cr | ₹6.17 Cr |
| Dividend Received | ₹0.43 Cr | ₹0.05 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | ₹2.54 Cr | ₹5.62 Cr | - | ₹6.51 Cr | ₹2.20 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.96 Cr | ₹2.33 Cr | ₹7.79 Cr | ₹4.07 Cr | ₹4.54 Cr |
| Foreign Exchange Gains | ₹4.57 Cr | ₹4.29 Cr | ₹0.54 Cr | ₹1.31 Cr | ₹3.26 Cr |
| Others | ₹0.25 Cr | ₹0.48 Cr | ₹0.96 Cr | ₹1.26 Cr | ₹2.21 Cr |
| Operating Profit | ₹63 Cr | ₹62 Cr | ₹67 Cr | ₹75 Cr | ₹69 Cr |
| Interest | ₹82 Cr | ₹82 Cr | ₹60 Cr | ₹69 Cr | ₹76 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.63 Cr | ₹1.93 Cr | ₹2.89 Cr | ₹1.77 Cr | ₹1.90 Cr |
| Other Interest | ₹81 Cr | ₹80 Cr | ₹57 Cr | ₹67 Cr | ₹74 Cr |
| PBDT | ₹-19 Cr | ₹-20 Cr | ₹6.99 Cr | ₹6.07 Cr | ₹-6.25 Cr |
| Depreciation | ₹46 Cr | ₹45 Cr | ₹38 Cr | ₹39 Cr | ₹46 Cr |
| Profit Before Taxation & Exceptional Items | ₹-65 Cr | ₹-65 Cr | ₹-31 Cr | ₹-33 Cr | ₹-52 Cr |
| Exceptional Income / Expenses | ₹-6.05 Cr | ₹-6.63 Cr | ₹227 Cr | ₹29 Cr | ₹27 Cr |
| Profit Before Tax | ₹-71 Cr | ₹-72 Cr | ₹196 Cr | ₹-4.23 Cr | ₹-25 Cr |
| Provision for Tax | ₹-15 Cr | ₹-13 Cr | ₹146 Cr | ₹0.13 Cr | ₹-14 Cr |
| Current Income Tax | ₹0.04 Cr | ₹0.19 Cr | ₹0.17 Cr | ₹5.40 Cr | ₹7.46 Cr |
| Deferred Tax | ₹-15 Cr | ₹-8.88 Cr | ₹145 Cr | ₹-5.08 Cr | ₹-21 Cr |
| Other taxes | - | ₹-4.48 Cr | ₹0.56 Cr | ₹-0.18 Cr | ₹-0.63 Cr |
| Profit After Tax | ₹-56 Cr | ₹-59 Cr | ₹50 Cr | ₹-4.36 Cr | ₹-11 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹27 Cr | ₹25 Cr | ₹-35 Cr | ₹-8.23 Cr | ₹-9.91 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-29 Cr | ₹-33 Cr | ₹15 Cr | ₹-13 Cr | ₹-21 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-231 Cr | ₹-479 Cr | ₹-609 Cr | ₹-635 Cr | ₹-613 Cr |
| Appropriations | ₹-260 Cr | ₹-512 Cr | ₹-594 Cr | ₹-647 Cr | ₹-634 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.24 Cr | ₹-281 Cr | ₹-115 Cr | ₹-38 Cr | ₹0.14 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-12.23 | ₹-14.12 | ₹6.39 | ₹-5.35 | ₹-8.95 |
| Adjusted EPS | ₹-12.23 | ₹-14.12 | ₹6.39 | ₹-5.35 | ₹-8.95 |
Compare Income Statement of peers of BILCARE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BILCARE | ₹195.9 Cr | -16.5% | -12.4% | 54.5% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹45,955.8 Cr | -7.3% | -14.7% | -21.4% | Stock Analytics | |
| ASTRAL | ₹38,909.9 Cr | -8.7% | 0.2% | -15.9% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹11,485.0 Cr | -0.7% | -3.2% | -32.2% | Stock Analytics | |
| TIME TECHNOPLAST | ₹10,149.1 Cr | -4% | -6.6% | 3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹9,282.2 Cr | 13.6% | 22.7% | -0.4% | Stock Analytics | |
BILCARE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BILCARE | -16.5% |
-12.4% |
54.5% |
| SENSEX | 1% |
2.5% |
6.5% |
You may also like the below Video Courses