BIMETAL BEARINGS
|
BIMETAL BEARINGS Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹200 Cr | ₹158 Cr | ₹149 Cr | ₹206 Cr | ₹186 Cr |
Sales | ₹191 Cr | ₹152 Cr | ₹144 Cr | ₹199 Cr | ₹179 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.87 Cr | ₹6.54 Cr | ₹4.98 Cr | ₹7.51 Cr | ₹6.69 Cr |
Less: Excise Duty | - | - | - | - | ₹3.65 Cr |
Net Sales | ₹197 Cr | ₹158 Cr | ₹149 Cr | ₹206 Cr | ₹182 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.01 Cr | ₹-8.28 Cr | ₹3.63 Cr | ₹-0.36 Cr | ₹-2.50 Cr |
Raw Material Consumed | ₹111 Cr | ₹94 Cr | ₹75 Cr | ₹106 Cr | ₹95 Cr |
Opening Raw Materials | ₹16 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr | ₹19 Cr |
Purchases Raw Materials | ₹103 Cr | ₹90 Cr | ₹72 Cr | ₹104 Cr | ₹87 Cr |
Closing Raw Materials | ₹14 Cr | ₹16 Cr | ₹16 Cr | ₹17 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | ₹6.22 Cr | ₹4.48 Cr | ₹1.26 Cr | ₹4.53 Cr | ₹2.65 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹10 Cr | ₹9.41 Cr | ₹9.00 Cr | ₹11 Cr | ₹10 Cr |
Electricity & Power | ₹10 Cr | ₹9.41 Cr | ₹9.00 Cr | ₹11 Cr | ₹10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹26 Cr | ₹25 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹22 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹1.70 Cr | ₹1.63 Cr | ₹1.74 Cr | ₹1.65 Cr | ₹1.31 Cr |
Workmen and Staff Welfare Expenses | ₹3.11 Cr | ₹2.59 Cr | ₹2.98 Cr | ₹3.08 Cr | ₹2.92 Cr |
Other Employees Cost | ₹-0.43 Cr | ₹-0.81 Cr | ₹-1.05 Cr | ₹-0.50 Cr | ₹-0.47 Cr |
Other Manufacturing Expenses | ₹29 Cr | ₹22 Cr | ₹22 Cr | ₹32 Cr | ₹27 Cr |
Sub-contracted / Out sourced services | ₹5.29 Cr | ₹3.57 Cr | ₹3.68 Cr | ₹6.96 Cr | ₹5.74 Cr |
Processing Charges | ₹3.86 Cr | ₹2.17 Cr | ₹2.46 Cr | ₹2.58 Cr | ₹2.24 Cr |
Repairs and Maintenance | ₹4.35 Cr | ₹3.46 Cr | ₹3.69 Cr | ₹3.41 Cr | ₹3.52 Cr |
Packing Material Consumed | ₹5.24 Cr | ₹4.28 Cr | ₹3.58 Cr | ₹5.18 Cr | ₹3.86 Cr |
Other Mfg Exp | ₹10 Cr | ₹8.50 Cr | ₹8.28 Cr | ₹14 Cr | ₹12 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.00 Cr | ₹11 Cr | ₹14 Cr | ₹12 Cr |
Rent , Rates & Taxes | ₹0.76 Cr | ₹0.74 Cr | ₹0.97 Cr | ₹1.19 Cr | ₹1.85 Cr |
Insurance | ₹0.56 Cr | ₹0.34 Cr | ₹0.51 Cr | ₹0.52 Cr | ₹0.50 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.83 Cr | ₹1.56 Cr | ₹2.05 Cr | ₹2.05 Cr | ₹2.02 Cr |
Traveling and conveyance | ₹1.02 Cr | ₹0.79 Cr | ₹2.12 Cr | ₹2.80 Cr | ₹2.40 Cr |
Other Administration | ₹7.56 Cr | ₹6.37 Cr | ₹7.65 Cr | ₹9.87 Cr | ₹7.93 Cr |
Selling and Distribution Expenses | ₹0.34 Cr | ₹0.46 Cr | ₹0.45 Cr | ₹0.48 Cr | ₹1.10 Cr |
Advertisement & Sales Promotion | ₹0.34 Cr | ₹0.46 Cr | ₹0.45 Cr | ₹0.48 Cr | ₹1.10 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1.38 Cr | ₹1.86 Cr | ₹2.15 Cr | ₹1.95 Cr | ₹1.28 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.48 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | ₹0.78 Cr | - | - |
Other Miscellaneous Expenses | ₹1.38 Cr | ₹1.38 Cr | ₹1.38 Cr | ₹1.95 Cr | ₹1.28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹189 Cr | ₹154 Cr | ₹150 Cr | ₹190 Cr | ₹169 Cr |
Operating Profit (Excl OI) | ₹8.05 Cr | ₹4.33 Cr | ₹-0.64 Cr | ₹17 Cr | ₹13 Cr |
Other Income | ₹3.88 Cr | ₹5.54 Cr | ₹7.21 Cr | ₹3.99 Cr | ₹4.49 Cr |
Interest Received | ₹0.81 Cr | ₹1.05 Cr | ₹2.70 Cr | ₹0.64 Cr | ₹0.83 Cr |
Dividend Received | ₹0.56 Cr | ₹0.25 Cr | ₹0.43 Cr | ₹0.34 Cr | ₹0.40 Cr |
Profit on sale of Fixed Assets | ₹0.09 Cr | - | ₹0.31 Cr | ₹0.78 Cr | ₹0.65 Cr |
Profits on sale of Investments | ₹0.05 Cr | ₹0.35 Cr | - | - | - |
Provision Written Back | ₹0.03 Cr | ₹0.36 Cr | ₹1.31 Cr | ₹0.06 Cr | ₹1.43 Cr |
Foreign Exchange Gains | ₹1.46 Cr | ₹1.50 Cr | ₹1.21 Cr | ₹1.45 Cr | ₹1.14 Cr |
Others | ₹0.88 Cr | ₹2.03 Cr | ₹1.24 Cr | ₹0.72 Cr | ₹0.05 Cr |
Operating Profit | ₹12 Cr | ₹9.87 Cr | ₹6.56 Cr | ₹21 Cr | ₹18 Cr |
Interest | ₹0.55 Cr | ₹0.62 Cr | ₹0.21 Cr | ₹0.28 Cr | ₹0.37 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.11 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.24 Cr | ₹0.32 Cr |
Other Interest | ₹0.44 Cr | ₹0.48 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr |
PBDT | ₹11 Cr | ₹9.26 Cr | ₹6.35 Cr | ₹20 Cr | ₹18 Cr |
Depreciation | ₹6.27 Cr | ₹5.51 Cr | ₹5.67 Cr | ₹5.06 Cr | ₹4.45 Cr |
Profit Before Taxation & Exceptional Items | ₹5.11 Cr | ₹3.75 Cr | ₹0.68 Cr | ₹15 Cr | ₹13 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹5.88 Cr | ₹3.75 Cr | ₹0.68 Cr | ₹15 Cr | ₹13 Cr |
Provision for Tax | ₹1.40 Cr | ₹-0.20 Cr | ₹-0.25 Cr | ₹5.04 Cr | ₹2.98 Cr |
Current Income Tax | ₹0.87 Cr | ₹0.64 Cr | ₹0.06 Cr | ₹4.51 Cr | ₹3.52 Cr |
Deferred Tax | ₹1.40 Cr | ₹1.07 Cr | ₹-0.31 Cr | ₹0.53 Cr | ₹-0.73 Cr |
Other taxes | ₹-0.87 Cr | ₹-1.90 Cr | - | - | ₹0.20 Cr |
Profit After Tax | ₹4.48 Cr | ₹3.95 Cr | ₹0.93 Cr | ₹10 Cr | ₹10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | ₹-0.12 Cr | ₹0.16 Cr | ₹1.10 Cr | ₹1.00 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹4.48 Cr | ₹3.82 Cr | ₹1.08 Cr | ₹11 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹9.08 Cr | ₹7.94 Cr | ₹17 Cr | ₹13 Cr | ₹7.15 Cr |
Appropriations | ₹14 Cr | ₹12 Cr | ₹18 Cr | ₹24 Cr | ₹18 Cr |
General Reserves | - | - | ₹5.50 Cr | ₹3.00 Cr | ₹2.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹3.06 Cr | ₹2.68 Cr | ₹4.76 Cr | ₹4.15 Cr | ₹3.45 Cr |
Equity Dividend % | ₹80.00 | ₹80.00 | ₹70.00 | ₹100.00 | ₹90.00 |
Earnings Per Share | ₹11.71 | ₹10.00 | ₹2.84 | ₹29.85 | ₹29.15 |
Adjusted EPS | ₹11.71 | ₹10.00 | ₹2.84 | ₹29.85 | ₹29.15 |
Compare Income Statement of peers of BIMETAL BEARINGS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BIMETAL BEARINGS | ₹247.4 Cr | 0.9% | -1.1% | 50.7% | Stock Analytics | |
SCHAEFFLER INDIA | ₹51,271.5 Cr | -0.9% | -1.4% | 7.2% | Stock Analytics | |
TIMKEN INDIA | ₹23,479.5 Cr | -0.3% | -0.6% | 4.6% | Stock Analytics | |
SKF INDIA | ₹22,804.5 Cr | -2.6% | -7.8% | -0.1% | Stock Analytics | |
ROLEX RINGS | ₹5,139.1 Cr | -2.7% | -16.5% | -5.2% | Stock Analytics | |
NRB BEARINGS | ₹3,144.7 Cr | 3.2% | -16.3% | 106.6% | Stock Analytics |
BIMETAL BEARINGS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BIMETAL BEARINGS | 0.9% |
-1.1% |
50.7% |
SENSEX | 0.5% |
1.4% |
23.5% |
You may also like the below Video Courses