BIRLANU
|
BIRLANU Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,802 Cr | ₹3,552 Cr | ₹3,663 Cr | ₹3,693 Cr | ₹3,221 Cr |
| Sales | ₹3,784 Cr | ₹3,532 Cr | ₹3,646 Cr | ₹3,674 Cr | ₹3,210 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.51 Cr | ₹2.21 Cr | ₹2.26 Cr | ₹2.16 Cr | ₹1.71 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹16 Cr | ₹18 Cr | ₹15 Cr | ₹17 Cr | ₹9.30 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,615 Cr | ₹3,375 Cr | ₹3,479 Cr | ₹3,520 Cr | ₹3,044 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹12 Cr | ₹-12 Cr | ₹11 Cr | ₹-77 Cr | ₹22 Cr |
| Raw Material Consumed | ₹2,103 Cr | ₹1,927 Cr | ₹2,046 Cr | ₹2,031 Cr | ₹1,551 Cr |
| Opening Raw Materials | ₹353 Cr | ₹336 Cr | ₹368 Cr | ₹216 Cr | ₹282 Cr |
| Purchases Raw Materials | ₹1,878 Cr | ₹1,783 Cr | ₹1,917 Cr | ₹2,101 Cr | ₹1,407 Cr |
| Closing Raw Materials | ₹318 Cr | ₹353 Cr | ₹336 Cr | ₹368 Cr | ₹216 Cr |
| Other Direct Purchases / Brought in cost | ₹191 Cr | ₹161 Cr | ₹97 Cr | ₹82 Cr | ₹78 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹141 Cr | ₹126 Cr | ₹124 Cr | ₹108 Cr | ₹87 Cr |
| Electricity & Power | ₹141 Cr | ₹126 Cr | ₹124 Cr | ₹108 Cr | ₹87 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹529 Cr | ₹467 Cr | ₹411 Cr | ₹419 Cr | ₹394 Cr |
| Salaries, Wages & Bonus | ₹444 Cr | ₹386 Cr | ₹342 Cr | ₹351 Cr | ₹331 Cr |
| Contributions to EPF & Pension Funds | ₹62 Cr | ₹60 Cr | ₹56 Cr | ₹55 Cr | ₹51 Cr |
| Workmen and Staff Welfare Expenses | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹9.16 Cr | ₹7.17 Cr |
| Other Employees Cost | ₹8.26 Cr | ₹7.72 Cr | ₹2.52 Cr | ₹3.85 Cr | ₹4.57 Cr |
| Other Manufacturing Expenses | ₹185 Cr | ₹172 Cr | ₹166 Cr | ₹164 Cr | ₹143 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹83 Cr | ₹71 Cr | ₹71 Cr | ₹70 Cr | ₹59 Cr |
| Repairs and Maintenance | ₹45 Cr | ₹47 Cr | ₹40 Cr | ₹39 Cr | ₹35 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹57 Cr | ₹55 Cr | ₹55 Cr | ₹55 Cr | ₹49 Cr |
| General and Administration Expenses | ₹146 Cr | ₹156 Cr | ₹125 Cr | ₹103 Cr | ₹92 Cr |
| Rent , Rates & Taxes | ₹18 Cr | ₹24 Cr | ₹17 Cr | ₹19 Cr | ₹17 Cr |
| Insurance | ₹9.50 Cr | ₹8.91 Cr | ₹7.76 Cr | ₹7.16 Cr | ₹6.89 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹41 Cr | ₹51 Cr | ₹34 Cr | ₹32 Cr | ₹24 Cr |
| Traveling and conveyance | ₹37 Cr | ₹35 Cr | ₹30 Cr | ₹17 Cr | ₹11 Cr |
| Other Administration | ₹41 Cr | ₹39 Cr | ₹36 Cr | ₹28 Cr | ₹33 Cr |
| Selling and Distribution Expenses | ₹384 Cr | ₹357 Cr | ₹335 Cr | ₹347 Cr | ₹312 Cr |
| Advertisement & Sales Promotion | ₹71 Cr | ₹65 Cr | ₹53 Cr | ₹61 Cr | ₹68 Cr |
| Sales Commissions & Incentives | ₹11 Cr | ₹7.92 Cr | ₹7.75 Cr | ₹11 Cr | ₹9.05 Cr |
| Freight and Forwarding | ₹303 Cr | ₹284 Cr | ₹274 Cr | ₹275 Cr | ₹235 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹56 Cr | ₹58 Cr | ₹37 Cr | ₹41 Cr | ₹37 Cr |
| Bad debts /advances written off | ₹0.90 Cr | ₹6.36 Cr | ₹0.22 Cr | ₹6.51 Cr | ₹2.55 Cr |
| Provision for doubtful debts | ₹3.05 Cr | - | ₹1.67 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹3.01 Cr | ₹1.62 Cr | ₹1.83 Cr | - | ₹0.84 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹49 Cr | ₹50 Cr | ₹34 Cr | ₹35 Cr | ₹33 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,557 Cr | ₹3,252 Cr | ₹3,256 Cr | ₹3,135 Cr | ₹2,637 Cr |
| Operating Profit (Excl OI) | ₹59 Cr | ₹123 Cr | ₹223 Cr | ₹385 Cr | ₹407 Cr |
| Other Income | ₹29 Cr | ₹32 Cr | ₹25 Cr | ₹37 Cr | ₹20 Cr |
| Interest Received | ₹2.26 Cr | ₹1.66 Cr | ₹5.94 Cr | ₹1.56 Cr | ₹3.28 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹7.26 Cr | - |
| Profits on sale of Investments | ₹0.18 Cr | ₹0.34 Cr | ₹0.80 Cr | ₹0.34 Cr | ₹0.08 Cr |
| Provision Written Back | - | ₹1.73 Cr | - | ₹6.65 Cr | ₹2.33 Cr |
| Foreign Exchange Gains | ₹13 Cr | ₹17 Cr | ₹5.70 Cr | ₹0.67 Cr | ₹6.85 Cr |
| Others | ₹14 Cr | ₹11 Cr | ₹13 Cr | ₹21 Cr | ₹7.90 Cr |
| Operating Profit | ₹88 Cr | ₹154 Cr | ₹248 Cr | ₹422 Cr | ₹427 Cr |
| Interest | ₹68 Cr | ₹35 Cr | ₹20 Cr | ₹13 Cr | ₹28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹23 Cr | ₹16 Cr | ₹7.00 Cr | ₹4.89 Cr | ₹17 Cr |
| Intereston Fixed deposits | ₹7.19 Cr | ₹9.64 Cr | ₹6.22 Cr | - | - |
| Bank Charges etc | ₹0.31 Cr | - | - | - | - |
| Other Interest | ₹37 Cr | ₹10 Cr | ₹6.35 Cr | ₹7.72 Cr | ₹11 Cr |
| PBDT | ₹20 Cr | ₹119 Cr | ₹229 Cr | ₹409 Cr | ₹399 Cr |
| Depreciation | ₹144 Cr | ₹120 Cr | ₹111 Cr | ₹116 Cr | ₹109 Cr |
| Profit Before Taxation & Exceptional Items | ₹-124 Cr | ₹-1.09 Cr | ₹118 Cr | ₹293 Cr | ₹291 Cr |
| Exceptional Income / Expenses | ₹82 Cr | ₹37 Cr | - | - | - |
| Profit Before Tax | ₹-43 Cr | ₹36 Cr | ₹117 Cr | ₹295 Cr | ₹292 Cr |
| Provision for Tax | ₹-11 Cr | ₹0.76 Cr | ₹20 Cr | ₹85 Cr | ₹77 Cr |
| Current Income Tax | ₹21 Cr | ₹35 Cr | ₹32 Cr | ₹87 Cr | ₹86 Cr |
| Deferred Tax | ₹-33 Cr | ₹-33 Cr | ₹-3.67 Cr | ₹-5.88 Cr | ₹-8.52 Cr |
| Other taxes | ₹1.26 Cr | ₹-1.23 Cr | ₹-9.07 Cr | ₹3.45 Cr | - |
| Profit After Tax | ₹-33 Cr | ₹35 Cr | ₹97 Cr | ₹210 Cr | ₹214 Cr |
| Extra items | - | - | - | - | ₹46 Cr |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-33 Cr | ₹35 Cr | ₹97 Cr | ₹210 Cr | ₹260 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹746 Cr | ₹743 Cr | ₹701 Cr | ₹534 Cr | ₹304 Cr |
| Appropriations | ₹713 Cr | ₹777 Cr | ₹798 Cr | ₹744 Cr | ₹563 Cr |
| General Reserves | - | - | ₹10.00 Cr | ₹10.00 Cr | ₹10.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹19 Cr | ₹20 Cr | ₹30 Cr | ₹18 Cr | ₹8.34 Cr |
| Equity Dividend % | ₹300.00 | ₹375.00 | ₹450.00 | ₹650.00 | ₹400.00 |
| Earnings Per Share | ₹-43.63 | ₹46.13 | ₹128.83 | ₹280.07 | ₹346.68 |
| Adjusted EPS | ₹-43.63 | ₹46.13 | ₹128.83 | ₹280.07 | ₹346.68 |
Compare Income Statement of peers of BIRLANU
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BIRLANU | ₹991.4 Cr | -1.6% | 5.8% | -43.5% | Stock Analytics | |
| ULTRATECH CEMENT | ₹345,174.0 Cr | 0.4% | 7.8% | -7.1% | Stock Analytics | |
| AMBUJA CEMENTS | ₹108,400.0 Cr | -1.1% | 6.5% | -27.2% | Stock Analytics | |
| SHREE CEMENT | ₹95,885.1 Cr | -0.1% | 11.5% | -16.2% | Stock Analytics | |
| JK CEMENT | ₹41,713.6 Cr | -1.2% | 12.3% | -15.2% | Stock Analytics | |
| DALMIA BHARAT | ₹33,491.8 Cr | 0.8% | 9.2% | -21.2% | Stock Analytics | |
BIRLANU Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BIRLANU | -1.6% |
5.8% |
-43.5% |
| SENSEX | -0.3% |
4.9% |
-7% |
You may also like the below Video Courses