BLUE STAR
|
BLUE STAR Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,064 Cr | ₹4,264 Cr | ₹5,360 Cr | ₹5,235 Cr | ₹4,648 Cr |
Sales | ₹3,895 Cr | ₹2,771 Cr | ₹3,411 Cr | ₹3,435 Cr | ₹3,158 Cr |
Job Work/ Contract Receipts | ₹1,539 Cr | ₹501 Cr | ₹1,398 Cr | ₹1,280 Cr | ₹1,005 Cr |
Processing Charges / Service Income | ₹566 Cr | ₹964 Cr | ₹532 Cr | ₹493 Cr | ₹433 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹65 Cr | ₹29 Cr | ₹20 Cr | ₹27 Cr | ₹52 Cr |
Less: Excise Duty | - | - | - | - | ₹9.18 Cr |
Net Sales | ₹6,064 Cr | ₹4,264 Cr | ₹5,360 Cr | ₹5,235 Cr | ₹4,639 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-51 Cr | ₹31 Cr | ₹-7.95 Cr | ₹170 Cr | ₹-224 Cr |
Raw Material Consumed | ₹3,396 Cr | ₹2,224 Cr | ₹2,746 Cr | ₹2,489 Cr | ₹2,673 Cr |
Opening Raw Materials | ₹189 Cr | ₹144 Cr | ₹137 Cr | ₹109 Cr | ₹115 Cr |
Purchases Raw Materials | ₹2,494 Cr | ₹1,389 Cr | ₹1,835 Cr | ₹1,558 Cr | ₹1,476 Cr |
Closing Raw Materials | ₹391 Cr | ₹189 Cr | ₹144 Cr | ₹137 Cr | ₹109 Cr |
Other Direct Purchases / Brought in cost | ₹1,104 Cr | ₹880 Cr | ₹917 Cr | ₹960 Cr | ₹1,191 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹14 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
Electricity & Power | ₹18 Cr | ₹14 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹509 Cr | ₹382 Cr | ₹485 Cr | ₹421 Cr | ₹398 Cr |
Salaries, Wages & Bonus | ₹461 Cr | ₹340 Cr | ₹435 Cr | ₹376 Cr | ₹354 Cr |
Contributions to EPF & Pension Funds | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹28 Cr | ₹24 Cr | ₹31 Cr | ₹29 Cr | ₹27 Cr |
Other Employees Cost | ₹3.90 Cr | ₹5.21 Cr | ₹3.95 Cr | ₹3.36 Cr | ₹3.67 Cr |
Other Manufacturing Expenses | ₹1,429 Cr | ₹1,048 Cr | ₹1,318 Cr | ₹1,308 Cr | ₹1,047 Cr |
Sub-contracted / Out sourced services | ₹336 Cr | ₹287 Cr | ₹307 Cr | ₹266 Cr | ₹246 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹27 Cr | ₹20 Cr | ₹24 Cr | ₹22 Cr | ₹25 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹1,067 Cr | ₹740 Cr | ₹987 Cr | ₹1,019 Cr | ₹776 Cr |
General and Administration Expenses | ₹144 Cr | ₹99 Cr | ₹169 Cr | ₹188 Cr | ₹159 Cr |
Rent , Rates & Taxes | ₹50 Cr | ₹37 Cr | ₹50 Cr | ₹77 Cr | ₹62 Cr |
Insurance | ₹5.28 Cr | ₹5.06 Cr | ₹4.00 Cr | ₹2.54 Cr | ₹2.69 Cr |
Printing and stationery | ₹2.61 Cr | ₹1.97 Cr | ₹4.34 Cr | ₹4.05 Cr | ₹4.10 Cr |
Professional and legal fees | ₹59 Cr | ₹38 Cr | ₹60 Cr | ₹53 Cr | ₹43 Cr |
Traveling and conveyance | ₹26 Cr | ₹16 Cr | ₹49 Cr | ₹50 Cr | ₹46 Cr |
Other Administration | ₹27 Cr | ₹18 Cr | ₹50 Cr | ₹51 Cr | ₹48 Cr |
Selling and Distribution Expenses | ₹205 Cr | ₹168 Cr | ₹260 Cr | ₹230 Cr | ₹239 Cr |
Advertisement & Sales Promotion | ₹82 Cr | ₹70 Cr | ₹124 Cr | ₹95 Cr | ₹119 Cr |
Sales Commissions & Incentives | ₹18 Cr | ₹17 Cr | ₹27 Cr | ₹25 Cr | ₹27 Cr |
Freight and Forwarding | ₹84 Cr | ₹68 Cr | ₹84 Cr | ₹87 Cr | ₹74 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹20 Cr | ₹14 Cr | ₹26 Cr | ₹22 Cr | ₹19 Cr |
Miscellaneous Expenses | ₹68 Cr | ₹59 Cr | ₹90 Cr | ₹64 Cr | ₹112 Cr |
Bad debts /advances written off | - | ₹0.10 Cr | - | ₹2.85 Cr | ₹49 Cr |
Provision for doubtful debts | ₹26 Cr | ₹34 Cr | ₹48 Cr | ₹18 Cr | ₹14 Cr |
Losson disposal of fixed assets(net) | ₹0.65 Cr | - | ₹0.19 Cr | ₹1.61 Cr | ₹0.60 Cr |
Losson foreign exchange fluctuations | ₹4.94 Cr | ₹4.18 Cr | ₹9.70 Cr | ₹4.06 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹37 Cr | ₹20 Cr | ₹32 Cr | ₹38 Cr | ₹48 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,718 Cr | ₹4,024 Cr | ₹5,077 Cr | ₹4,888 Cr | ₹4,420 Cr |
Operating Profit (Excl OI) | ₹346 Cr | ₹240 Cr | ₹283 Cr | ₹347 Cr | ₹219 Cr |
Other Income | ₹36 Cr | ₹62 Cr | ₹45 Cr | ₹25 Cr | ₹64 Cr |
Interest Received | ₹14 Cr | ₹10 Cr | ₹7.99 Cr | ₹14 Cr | ₹6.99 Cr |
Dividend Received | - | - | - | - | ₹0.52 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | ₹33 Cr | - | - | - |
Provision Written Back | - | - | ₹0.02 Cr | - | ₹47 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹21 Cr | ₹19 Cr | ₹37 Cr | ₹11 Cr | ₹9.44 Cr |
Operating Profit | ₹382 Cr | ₹302 Cr | ₹327 Cr | ₹371 Cr | ₹283 Cr |
Interest | ₹46 Cr | ₹65 Cr | ₹29 Cr | ₹48 Cr | ₹29 Cr |
InterestonDebenture / Bonds | ₹28 Cr | - | - | - | - |
Interest on Term Loan | ₹4.81 Cr | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹6.13 Cr | ₹4.58 Cr | ₹5.66 Cr | ₹7.91 Cr | ₹5.64 Cr |
Other Interest | ₹7.07 Cr | ₹60 Cr | ₹24 Cr | ₹40 Cr | ₹23 Cr |
PBDT | ₹336 Cr | ₹237 Cr | ₹298 Cr | ₹323 Cr | ₹254 Cr |
Depreciation | ₹86 Cr | ₹92 Cr | ₹88 Cr | ₹75 Cr | ₹64 Cr |
Profit Before Taxation & Exceptional Items | ₹250 Cr | ₹145 Cr | ₹210 Cr | ₹248 Cr | ₹190 Cr |
Exceptional Income / Expenses | - | - | ₹-4.03 Cr | ₹2.68 Cr | ₹5.27 Cr |
Profit Before Tax | ₹251 Cr | ₹145 Cr | ₹206 Cr | ₹251 Cr | ₹196 Cr |
Provision for Tax | ₹83 Cr | ₹47 Cr | ₹65 Cr | ₹42 Cr | ₹49 Cr |
Current Income Tax | ₹63 Cr | ₹28 Cr | ₹37 Cr | ₹37 Cr | ₹43 Cr |
Deferred Tax | ₹20 Cr | ₹19 Cr | ₹28 Cr | ₹4.98 Cr | ₹8.50 Cr |
Other taxes | - | - | - | - | ₹-1.68 Cr |
Profit After Tax | ₹168 Cr | ₹98 Cr | ₹141 Cr | ₹209 Cr | ₹146 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.29 Cr | ₹-0.31 Cr | ₹-0.45 Cr | ₹-0.34 Cr | ₹-0.27 Cr |
Share of Associate | - | ₹2.60 Cr | ₹3.03 Cr | ₹-19 Cr | ₹-1.92 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹168 Cr | ₹100 Cr | ₹143 Cr | ₹190 Cr | ₹144 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹463 Cr | ₹363 Cr | ₹445 Cr | ₹374 Cr | ₹318 Cr |
Appropriations | ₹631 Cr | ₹463 Cr | ₹588 Cr | ₹564 Cr | ₹462 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | ₹20 Cr | - | - |
Other Appropriation | ₹39 Cr | - | ₹122 Cr | ₹119 Cr | ₹88 Cr |
Equity Dividend % | ₹500.00 | ₹200.00 | ₹500.00 | ₹500.00 | ₹500.00 |
Earnings Per Share | ₹17.42 | ₹10.42 | ₹14.88 | ₹19.74 | ₹15.00 |
Adjusted EPS | ₹8.71 | ₹5.21 | ₹7.44 | ₹9.87 | ₹7.50 |
Compare Income Statement of peers of BLUE STAR
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
BLUE STAR | ₹29,948.7 Cr | 2.9% | 17.3% | 95.3% | Stock Analytics | |
VOLTAS | ₹48,168.6 Cr | 9.8% | 31.7% | 65% | Stock Analytics | |
AMBER ENTERPRISES INDIA | ₹12,745.2 Cr | 4% | 11.3% | 105.9% | Stock Analytics | |
JOHNSON CONTROLS HITACHI AIR CONDITIONING INDIA | ₹3,098.4 Cr | 2.7% | 15.9% | 3.1% | Stock Analytics |
BLUE STAR Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
BLUE STAR | 2.9% |
17.3% |
95.3% |
SENSEX | 0.9% |
1.5% |
23.6% |
You may also like the below Video Courses