BLACK BOX
|
BLACK BOX Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,967 Cr | ₹6,282 Cr | ₹6,288 Cr | ₹5,370 Cr | ₹4,674 Cr |
| Sales | ₹2,001 Cr | ₹1,947 Cr | ₹2,131 Cr | ₹1,800 Cr | ₹1,777 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3,966 Cr | ₹4,321 Cr | ₹4,147 Cr | ₹3,523 Cr | ₹2,864 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.17 Cr | ₹13 Cr | ₹9.86 Cr | ₹47 Cr | ₹33 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,967 Cr | ₹6,282 Cr | ₹6,288 Cr | ₹5,370 Cr | ₹4,674 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹36 Cr | ₹116 Cr | ₹-136 Cr | ₹-76 Cr | ₹-9.36 Cr |
| Raw Material Consumed | ₹1,803 Cr | ₹1,684 Cr | ₹2,171 Cr | ₹1,832 Cr | ₹1,550 Cr |
| Opening Raw Materials | ₹7.30 Cr | ₹7.41 Cr | ₹6.78 Cr | ₹5.68 Cr | ₹7.81 Cr |
| Purchases Raw Materials | ₹2.41 Cr | ₹1.55 Cr | ₹4.53 Cr | ₹5.13 Cr | ₹3.23 Cr |
| Closing Raw Materials | ₹7.06 Cr | ₹7.30 Cr | ₹7.41 Cr | ₹6.78 Cr | ₹5.68 Cr |
| Other Direct Purchases / Brought in cost | ₹1,800 Cr | ₹1,682 Cr | ₹2,167 Cr | ₹1,828 Cr | ₹1,545 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹9.84 Cr | ₹12 Cr | ₹9.71 Cr | ₹8.15 Cr | ₹8.08 Cr |
| Electricity & Power | ₹9.84 Cr | ₹12 Cr | ₹9.71 Cr | ₹8.15 Cr | ₹8.08 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹2,279 Cr | ₹2,501 Cr | ₹2,682 Cr | ₹2,146 Cr | ₹1,825 Cr |
| Salaries, Wages & Bonus | ₹2,267 Cr | ₹2,488 Cr | ₹2,667 Cr | ₹2,132 Cr | ₹1,811 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹11 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Workmen and Staff Welfare Expenses | ₹1.45 Cr | ₹1.78 Cr | ₹1.93 Cr | ₹1.66 Cr | ₹3.81 Cr |
| Other Employees Cost | ₹0.15 Cr | ₹0.28 Cr | ₹0.42 Cr | ₹0.51 Cr | ₹0.31 Cr |
| Other Manufacturing Expenses | ₹12 Cr | ₹13 Cr | ₹8.72 Cr | ₹9.20 Cr | ₹8.99 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹11 Cr | ₹12 Cr | ₹8.14 Cr | ₹8.30 Cr | ₹8.10 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.43 Cr | ₹0.47 Cr | ₹0.58 Cr | ₹0.90 Cr | ₹0.89 Cr |
| General and Administration Expenses | ₹1,160 Cr | ₹1,443 Cr | ₹1,153 Cr | ₹1,017 Cr | ₹804 Cr |
| Rent , Rates & Taxes | ₹6.96 Cr | ₹15 Cr | ₹34 Cr | ₹10 Cr | ₹11 Cr |
| Insurance | ₹36 Cr | ₹43 Cr | ₹36 Cr | ₹25 Cr | ₹23 Cr |
| Printing and stationery | ₹0.66 Cr | ₹0.32 Cr | - | - | - |
| Professional and legal fees | ₹68 Cr | ₹92 Cr | ₹60 Cr | ₹103 Cr | ₹82 Cr |
| Traveling and conveyance | ₹128 Cr | ₹134 Cr | ₹97 Cr | ₹90 Cr | ₹59 Cr |
| Other Administration | ₹921 Cr | ₹1,158 Cr | ₹926 Cr | ₹789 Cr | ₹630 Cr |
| Selling and Distribution Expenses | ₹35 Cr | ₹46 Cr | ₹64 Cr | ₹60 Cr | ₹43 Cr |
| Advertisement & Sales Promotion | ₹29 Cr | ₹39 Cr | ₹56 Cr | ₹40 Cr | ₹35 Cr |
| Sales Commissions & Incentives | ₹0.28 Cr | ₹0.47 Cr | ₹0.31 Cr | ₹0.02 Cr | ₹0.26 Cr |
| Freight and Forwarding | ₹5.71 Cr | ₹6.22 Cr | ₹7.75 Cr | ₹19 Cr | ₹7.48 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹95 Cr | ₹42 Cr | ₹73 Cr | ₹117 Cr | ₹134 Cr |
| Bad debts /advances written off | - | ₹8.33 Cr | ₹11 Cr | ₹27 Cr | ₹3.25 Cr |
| Provision for doubtful debts | ₹2.73 Cr | ₹26 Cr | ₹29 Cr | ₹16 Cr | ₹28 Cr |
| Losson disposal of fixed assets(net) | ₹0.30 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹13 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹92 Cr | ₹8.59 Cr | ₹33 Cr | ₹74 Cr | ₹89 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,429 Cr | ₹5,855 Cr | ₹6,025 Cr | ₹5,112 Cr | ₹4,364 Cr |
| Operating Profit (Excl OI) | ₹537 Cr | ₹426 Cr | ₹263 Cr | ₹258 Cr | ₹310 Cr |
| Other Income | ₹5.03 Cr | ₹24 Cr | ₹38 Cr | ₹23 Cr | ₹11 Cr |
| Interest Received | ₹2.03 Cr | ₹12 Cr | ₹1.59 Cr | ₹3.52 Cr | ₹5.08 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹5.88 Cr | ₹19 Cr | ₹0.14 Cr | ₹4.78 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | ₹4.60 Cr | ₹16 Cr | ₹2.60 Cr | - |
| Others | ₹3.00 Cr | ₹0.92 Cr | ₹0.78 Cr | ₹16 Cr | ₹1.27 Cr |
| Operating Profit | ₹542 Cr | ₹450 Cr | ₹301 Cr | ₹280 Cr | ₹321 Cr |
| Interest | ₹145 Cr | ₹141 Cr | ₹111 Cr | ₹74 Cr | ₹98 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹36 Cr | ₹23 Cr | ₹21 Cr | ₹11 Cr | ₹28 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹84 Cr | ₹93 Cr | ₹68 Cr | ₹45 Cr | ₹58 Cr |
| Other Interest | ₹25 Cr | ₹25 Cr | ₹22 Cr | ₹18 Cr | ₹12 Cr |
| PBDT | ₹398 Cr | ₹309 Cr | ₹189 Cr | ₹207 Cr | ₹223 Cr |
| Depreciation | ₹113 Cr | ₹114 Cr | ₹107 Cr | ₹99 Cr | ₹96 Cr |
| Profit Before Taxation & Exceptional Items | ₹284 Cr | ₹194 Cr | ₹82 Cr | ₹108 Cr | ₹128 Cr |
| Exceptional Income / Expenses | ₹-73 Cr | ₹-40 Cr | ₹-52 Cr | ₹-22 Cr | ₹-32 Cr |
| Profit Before Tax | ₹212 Cr | ₹156 Cr | ₹29 Cr | ₹86 Cr | ₹96 Cr |
| Provision for Tax | ₹7.08 Cr | ₹19 Cr | ₹5.75 Cr | ₹13 Cr | ₹18 Cr |
| Current Income Tax | ₹13 Cr | ₹9.11 Cr | ₹6.72 Cr | ₹11 Cr | ₹16 Cr |
| Deferred Tax | ₹-6.03 Cr | ₹-4.33 Cr | ₹-0.97 Cr | ₹1.96 Cr | ₹1.65 Cr |
| Other taxes | - | ₹14 Cr | - | - | - |
| Profit After Tax | ₹205 Cr | ₹138 Cr | ₹24 Cr | ₹73 Cr | ₹78 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹205 Cr | ₹138 Cr | ₹24 Cr | ₹73 Cr | ₹78 Cr |
| Adjustments to PAT | ₹-0.48 Cr | - | - | - | - |
| Profit Balance B/F | ₹26 Cr | ₹-111 Cr | ₹-135 Cr | ₹-208 Cr | ₹-286 Cr |
| Appropriations | ₹231 Cr | ₹26 Cr | ₹-111 Cr | ₹-135 Cr | ₹-208 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-108 Cr | - | - | - | - |
| Equity Dividend % | ₹50.00 | - | - | - | - |
| Earnings Per Share | ₹12.09 | ₹8.19 | ₹1.41 | ₹22.16 | ₹24.01 |
| Adjusted EPS | ₹12.09 | ₹8.19 | ₹1.41 | ₹4.43 | ₹4.80 |
Compare Income Statement of peers of BLACK BOX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BLACK BOX | ₹9,011.0 Cr | -6.2% | 2.8% | 18.8% | Stock Analytics | |
| ITI | ₹31,224.0 Cr | -2.5% | 7.7% | 50.3% | Stock Analytics | |
| TEJAS NETWORKS | ₹9,442.8 Cr | -2.1% | -8.9% | -57.1% | Stock Analytics | |
| AVANTEL | ₹4,545.6 Cr | -1.1% | -1.6% | 9.8% | Stock Analytics | |
| ADC INDIA COMMUNICATIONS | ₹709.5 Cr | 0.8% | -7.9% | -5.3% | Stock Analytics | |
| FROG CELLSAT | ₹346.9 Cr | 2.7% | -7.1% | -32.7% | Stock Analytics | |
BLACK BOX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BLACK BOX | -6.2% |
2.8% |
18.8% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses