BOROSIL
|
BOROSIL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹949 Cr | ₹742 Cr | ₹840 Cr | ₹585 Cr | ₹636 Cr |
| Sales | ₹942 Cr | ₹742 Cr | ₹840 Cr | ₹585 Cr | ₹636 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.28 Cr | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹949 Cr | ₹742 Cr | ₹840 Cr | ₹585 Cr | ₹636 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-97 Cr | ₹-27 Cr | ₹-52 Cr | ₹37 Cr | ₹-7.50 Cr |
| Raw Material Consumed | ₹477 Cr | ₹370 Cr | ₹360 Cr | ₹206 Cr | ₹230 Cr |
| Opening Raw Materials | ₹7.96 Cr | ₹39 Cr | ₹26 Cr | ₹24 Cr | ₹21 Cr |
| Purchases Raw Materials | ₹62 Cr | ₹35 Cr | ₹145 Cr | ₹85 Cr | ₹86 Cr |
| Closing Raw Materials | ₹8.66 Cr | ₹7.96 Cr | ₹39 Cr | ₹26 Cr | ₹24 Cr |
| Other Direct Purchases / Brought in cost | ₹416 Cr | ₹304 Cr | ₹228 Cr | ₹123 Cr | ₹148 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹61 Cr | ₹35 Cr | ₹47 Cr | ₹26 Cr | ₹38 Cr |
| Electricity & Power | ₹61 Cr | ₹35 Cr | ₹47 Cr | ₹26 Cr | ₹38 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹87 Cr | ₹64 Cr | ₹103 Cr | ₹84 Cr | ₹79 Cr |
| Salaries, Wages & Bonus | ₹76 Cr | ₹55 Cr | ₹91 Cr | ₹73 Cr | ₹70 Cr |
| Contributions to EPF & Pension Funds | ₹4.09 Cr | ₹3.02 Cr | ₹4.87 Cr | ₹4.02 Cr | ₹3.42 Cr |
| Workmen and Staff Welfare Expenses | ₹5.50 Cr | ₹3.90 Cr | ₹4.86 Cr | ₹2.51 Cr | ₹4.16 Cr |
| Other Employees Cost | ₹1.14 Cr | ₹1.79 Cr | ₹1.79 Cr | ₹4.30 Cr | ₹1.62 Cr |
| Other Manufacturing Expenses | ₹111 Cr | ₹83 Cr | ₹107 Cr | ₹63 Cr | ₹86 Cr |
| Sub-contracted / Out sourced services | ₹33 Cr | ₹22 Cr | ₹31 Cr | ₹21 Cr | ₹27 Cr |
| Processing Charges | ₹0.05 Cr | ₹0.04 Cr | ₹1.49 Cr | ₹0.86 Cr | ₹0.81 Cr |
| Repairs and Maintenance | ₹0.86 Cr | ₹0.84 Cr | ₹2.24 Cr | ₹1.56 Cr | ₹1.56 Cr |
| Packing Material Consumed | ₹54 Cr | ₹44 Cr | ₹53 Cr | ₹30 Cr | ₹43 Cr |
| Other Mfg Exp | ₹23 Cr | ₹16 Cr | ₹20 Cr | ₹11 Cr | ₹13 Cr |
| General and Administration Expenses | ₹32 Cr | ₹40 Cr | ₹32 Cr | ₹22 Cr | ₹49 Cr |
| Rent , Rates & Taxes | ₹3.72 Cr | ₹12 Cr | ₹3.88 Cr | ₹3.28 Cr | ₹21 Cr |
| Insurance | ₹2.65 Cr | ₹3.33 Cr | ₹5.53 Cr | ₹2.09 Cr | ₹1.54 Cr |
| Printing and stationery | ₹5.38 Cr | ₹4.02 Cr | ₹3.81 Cr | - | - |
| Professional and legal fees | ₹8.70 Cr | ₹9.79 Cr | ₹8.45 Cr | ₹8.10 Cr | ₹8.68 Cr |
| Traveling and conveyance | ₹8.52 Cr | ₹8.49 Cr | ₹6.98 Cr | ₹3.42 Cr | ₹11 Cr |
| Other Administration | ₹2.88 Cr | ₹2.71 Cr | ₹2.87 Cr | ₹4.86 Cr | ₹5.58 Cr |
| Selling and Distribution Expenses | ₹126 Cr | ₹104 Cr | ₹86 Cr | ₹55 Cr | ₹65 Cr |
| Advertisement & Sales Promotion | ₹68 Cr | ₹57 Cr | ₹40 Cr | ₹23 Cr | ₹32 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹44 Cr | ₹34 Cr | ₹34 Cr | ₹24 Cr | ₹27 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹7.52 Cr | ₹6.28 Cr |
| Miscellaneous Expenses | ₹16 Cr | ₹7.92 Cr | ₹14 Cr | ₹9.55 Cr | ₹20 Cr |
| Bad debts /advances written off | ₹2.81 Cr | ₹0.40 Cr | ₹0.47 Cr | ₹0.62 Cr | ₹0.25 Cr |
| Provision for doubtful debts | - | - | ₹0.67 Cr | ₹2.14 Cr | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.41 Cr | ₹0.03 Cr | ₹3.47 Cr |
| Losson foreign exchange fluctuations | - | ₹0.12 Cr | - | - | - |
| Losson sale of non-trade current investments | ₹1.82 Cr | - | ₹1.99 Cr | ₹0.01 Cr | ₹3.58 Cr |
| Other Miscellaneous Expenses | ₹12 Cr | ₹7.40 Cr | ₹11 Cr | ₹6.74 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹812 Cr | ₹677 Cr | ₹697 Cr | ₹503 Cr | ₹558 Cr |
| Operating Profit (Excl OI) | ₹136 Cr | ₹65 Cr | ₹143 Cr | ₹82 Cr | ₹78 Cr |
| Other Income | ₹14 Cr | ₹22 Cr | ₹25 Cr | ₹17 Cr | ₹9.72 Cr |
| Interest Received | ₹1.33 Cr | ₹1.18 Cr | ₹2.61 Cr | ₹2.55 Cr | ₹3.95 Cr |
| Dividend Received | - | - | ₹0.00 Cr | - | ₹0.82 Cr |
| Profit on sale of Fixed Assets | ₹0.19 Cr | ₹16 Cr | - | - | - |
| Profits on sale of Investments | ₹7.24 Cr | ₹1.06 Cr | ₹2.00 Cr | ₹3.23 Cr | ₹1.06 Cr |
| Provision Written Back | ₹2.89 Cr | ₹2.74 Cr | ₹2.95 Cr | ₹1.72 Cr | ₹0.06 Cr |
| Foreign Exchange Gains | ₹1.20 Cr | - | ₹1.02 Cr | ₹0.77 Cr | ₹0.14 Cr |
| Others | ₹1.55 Cr | ₹1.40 Cr | ₹16 Cr | ₹9.15 Cr | ₹3.69 Cr |
| Operating Profit | ₹151 Cr | ₹87 Cr | ₹168 Cr | ₹99 Cr | ₹87 Cr |
| Interest | ₹8.77 Cr | ₹2.51 Cr | ₹1.12 Cr | ₹2.42 Cr | ₹5.56 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹8.77 Cr | ₹2.51 Cr | ₹1.12 Cr | ₹2.42 Cr | ₹5.56 Cr |
| PBDT | ₹142 Cr | ₹84 Cr | ₹167 Cr | ₹97 Cr | ₹82 Cr |
| Depreciation | ₹54 Cr | ₹28 Cr | ₹34 Cr | ₹35 Cr | ₹38 Cr |
| Profit Before Taxation & Exceptional Items | ₹88 Cr | ₹57 Cr | ₹133 Cr | ₹61 Cr | ₹44 Cr |
| Exceptional Income / Expenses | - | ₹9.33 Cr | ₹-11 Cr | - | - |
| Profit Before Tax | ₹88 Cr | ₹66 Cr | ₹122 Cr | ₹61 Cr | ₹44 Cr |
| Provision for Tax | ₹22 Cr | ₹14 Cr | ₹37 Cr | ₹19 Cr | ₹8.26 Cr |
| Current Income Tax | ₹17 Cr | ₹15 Cr | ₹30 Cr | ₹11 Cr | ₹9.36 Cr |
| Deferred Tax | ₹4.67 Cr | ₹-0.41 Cr | ₹7.16 Cr | ₹8.29 Cr | ₹3.74 Cr |
| Other taxes | ₹0.11 Cr | ₹-0.39 Cr | ₹0.03 Cr | ₹-0.68 Cr | ₹-4.84 Cr |
| Profit After Tax | ₹66 Cr | ₹52 Cr | ₹85 Cr | ₹42 Cr | ₹35 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | ₹-1.50 Cr | ₹-0.25 Cr | ₹0.45 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹66 Cr | ₹52 Cr | ₹84 Cr | ₹42 Cr | ₹36 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹393 Cr | ₹657 Cr | ₹589 Cr | ₹547 Cr | ₹511 Cr |
| Appropriations | ₹459 Cr | ₹709 Cr | ₹673 Cr | ₹589 Cr | ₹546 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.16 Cr | ₹316 Cr | ₹13 Cr | - | ₹-0.38 Cr |
| Equity Dividend % | - | - | - | ₹100.00 | - |
| Earnings Per Share | ₹5.75 | ₹4.53 | ₹7.33 | ₹3.69 | ₹3.14 |
| Adjusted EPS | ₹5.75 | ₹4.53 | ₹7.33 | ₹3.69 | ₹3.14 |
Compare Income Statement of peers of BOROSIL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BOROSIL | ₹4,041.9 Cr | -1.4% | -1.9% | -26.1% | Stock Analytics | |
| CROMPTON GREAVES CONSUMER ELECTRICALS | ₹17,830.0 Cr | -2.1% | -3.6% | -29% | Stock Analytics | |
| WHIRLPOOL OF INDIA | ₹16,987.5 Cr | -4.2% | 12.3% | -33.1% | Stock Analytics | |
| PG ELECTROPLAST | ₹15,028.0 Cr | -7.5% | 1.3% | -14.2% | Stock Analytics | |
| EUREKA FORBES | ₹10,347.9 Cr | -4.2% | -2.6% | -4.7% | Stock Analytics | |
| TTK PRESTIGE | ₹9,146.9 Cr | -0.3% | 5% | -26.1% | Stock Analytics | |
BOROSIL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BOROSIL | -1.4% |
-1.9% |
-26.1% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses