Home > Income Statement > BOROSIL RENEWABLES

BOROSIL RENEWABLES
Income Statement

COMMUNITY POLL
for BOROSIL RENEWABLES
Please provide your vote to see the results

BOROSIL RENEWABLES Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2019Mar2018Mar2017Mar2016
INCOME :
Gross Sales ₹762 Cr₹636 Cr₹577 Cr₹423 Cr₹336 Cr
     Sales ₹759 Cr₹632 Cr₹575 Cr₹422 Cr₹334 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹0.49 Cr₹1.02 Cr₹0.41 Cr--
     Revenue from property development -----
     Other Operational Income ₹2.57 Cr₹2.35 Cr₹1.52 Cr₹1.47 Cr₹1.50 Cr
Less: Excise Duty -₹3.16 Cr₹20 Cr₹8.17 Cr₹10 Cr
Net Sales ₹762 Cr₹633 Cr₹557 Cr₹415 Cr₹326 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-81 Cr₹11 Cr₹-9.27 Cr₹1.02 Cr₹-0.97 Cr
Raw Material Consumed ₹344 Cr₹225 Cr₹215 Cr₹179 Cr₹144 Cr
     Opening Raw Materials ₹13 Cr₹10 Cr₹11 Cr₹5.36 Cr-
     Purchases Raw Materials ₹114 Cr₹82 Cr₹73 Cr₹54 Cr₹43 Cr
     Closing Raw Materials ₹14 Cr₹13 Cr₹10 Cr₹11 Cr₹5.36 Cr
     Other Direct Purchases / Brought in cost ₹231 Cr₹145 Cr₹142 Cr₹130 Cr₹107 Cr
     Other raw material cost -----
Power & Fuel Cost ₹75 Cr₹55 Cr₹52 Cr₹33 Cr₹24 Cr
     Electricity & Power ₹75 Cr₹55 Cr₹52 Cr₹33 Cr₹24 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹89 Cr₹73 Cr₹72 Cr₹47 Cr₹36 Cr
     Salaries, Wages & Bonus ₹78 Cr₹63 Cr₹66 Cr₹41 Cr₹32 Cr
     Contributions to EPF & Pension Funds ₹3.79 Cr₹4.18 Cr₹2.82 Cr₹2.35 Cr₹1.82 Cr
     Workmen and Staff Welfare Expenses ₹5.54 Cr₹4.43 Cr₹3.37 Cr₹3.01 Cr₹2.54 Cr
     Other Employees Cost ₹2.22 Cr₹1.28 Cr₹0.48 Cr₹0.01 Cr-
Other Manufacturing Expenses ₹82 Cr₹58 Cr₹43 Cr₹23 Cr₹21 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹22 Cr₹14 Cr₹0.96 Cr₹0.06 Cr-
     Repairs and Maintenance ₹2.51 Cr₹3.54 Cr₹2.22 Cr₹1.90 Cr₹1.24 Cr
     Packing Material Consumed ₹45 Cr₹32 Cr₹32 Cr₹17 Cr₹15 Cr
     Other Mfg Exp ₹12 Cr₹8.25 Cr₹7.96 Cr₹4.39 Cr₹4.92 Cr
General and Administration Expenses ₹43 Cr₹39 Cr₹33 Cr₹29 Cr₹22 Cr
     Rent , Rates & Taxes ₹4.88 Cr₹5.24 Cr₹2.87 Cr₹1.96 Cr₹2.86 Cr
     Insurance ₹1.89 Cr₹1.40 Cr₹0.97 Cr₹0.73 Cr₹0.76 Cr
     Printing and stationery -----
     Professional and legal fees ₹14 Cr₹12 Cr₹13 Cr₹12 Cr₹6.94 Cr
     Traveling and conveyance ₹16 Cr₹14 Cr₹12 Cr₹10 Cr₹8.39 Cr
     Other Administration ₹22 Cr₹20 Cr₹16 Cr₹14 Cr₹11 Cr
Selling and Distribution Expenses ₹88 Cr₹68 Cr₹67 Cr₹47 Cr₹40 Cr
     Advertisement & Sales Promotion ₹37 Cr₹26 Cr₹26 Cr₹15 Cr₹9.73 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹40 Cr₹32 Cr₹30 Cr₹23 Cr₹22 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹11 Cr₹9.84 Cr₹11 Cr₹9.21 Cr₹7.62 Cr
Miscellaneous Expenses ₹20 Cr₹14 Cr₹24 Cr₹36 Cr₹9.82 Cr
     Bad debts /advances written off ₹1.26 Cr₹0.09 Cr₹0.05 Cr-₹0.10 Cr
     Provision for doubtful debts --₹1.13 Cr--
     Losson disposal of fixed assets(net) ₹0.39 Cr-₹1.22 Cr₹0.12 Cr-
     Losson foreign exchange fluctuations ₹0.05 Cr₹0.92 Cr---
     Losson sale of non-trade current investments ₹4.91 Cr₹1.82 Cr-₹24 Cr-
     Other Miscellaneous Expenses ₹13 Cr₹11 Cr₹21 Cr₹11 Cr₹9.72 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹660 Cr₹543 Cr₹497 Cr₹395 Cr₹296 Cr
Operating Profit (Excl OI) ₹102 Cr₹90 Cr₹60 Cr₹20 Cr₹29 Cr
Other Income ₹39 Cr₹31 Cr₹43 Cr₹39 Cr₹66 Cr
     Interest Received ₹12 Cr₹15 Cr₹9.88 Cr₹17 Cr₹17 Cr
     Dividend Received ₹0.41 Cr₹0.59 Cr₹2.80 Cr₹18 Cr₹14 Cr
     Profit on sale of Fixed Assets -₹0.02 Cr--₹27 Cr
     Profits on sale of Investments ₹6.77 Cr₹4.55 Cr₹5.73 Cr₹1.69 Cr₹5.14 Cr
     Provision Written Back ₹1.07 Cr₹0.61 Cr₹0.27 Cr₹0.20 Cr₹0.11 Cr
     Foreign Exchange Gains --₹1.48 Cr₹0.29 Cr₹1.07 Cr
     Others ₹18 Cr₹9.84 Cr₹23 Cr₹1.79 Cr₹2.27 Cr
Operating Profit ₹141 Cr₹120 Cr₹103 Cr₹58 Cr₹96 Cr
Interest ₹6.08 Cr₹6.82 Cr₹7.77 Cr₹3.56 Cr₹2.16 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹6.08 Cr₹6.82 Cr₹7.77 Cr₹3.56 Cr₹2.16 Cr
PBDT ₹135 Cr₹113 Cr₹95 Cr₹55 Cr₹94 Cr
Depreciation ₹45 Cr₹37 Cr₹32 Cr₹21 Cr₹18 Cr
Profit Before Taxation & Exceptional Items ₹90 Cr₹76 Cr₹63 Cr₹34 Cr₹75 Cr
Exceptional Income / Expenses -₹-1.95 Cr₹91 Cr-₹-9.91 Cr
Profit Before Tax ₹92 Cr₹76 Cr₹156 Cr₹36 Cr₹65 Cr
Provision for Tax ₹32 Cr₹27 Cr₹19 Cr₹6.42 Cr₹15 Cr
     Current Income Tax ₹34 Cr₹27 Cr₹15 Cr₹11 Cr₹9.32 Cr
     Deferred Tax ₹-2.81 Cr₹1.51 Cr₹4.24 Cr₹-0.86 Cr₹10 Cr
     Other taxes ₹0.79 Cr₹-2.12 Cr-₹-3.86 Cr₹-4.49 Cr
Profit After Tax ₹60 Cr₹49 Cr₹137 Cr₹29 Cr₹50 Cr
Extra items -----
Minority Interest ₹-5.52 Cr₹-3.94 Cr₹-8.72 Cr₹-4.49 Cr₹-1.14 Cr
Share of Associate ----₹0.32 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹54 Cr₹45 Cr₹128 Cr₹25 Cr₹49 Cr
Adjustments to PAT -----
Profit Balance B/F ₹767 Cr₹728 Cr₹600 Cr₹756 Cr₹645 Cr
Appropriations ₹821 Cr₹774 Cr₹728 Cr₹780 Cr₹695 Cr
     General Reserves ---₹5.00 Cr₹5.00 Cr
     Proposed Equity Dividend ---₹7.52 Cr₹7.52 Cr
     Corporate dividend tax ---₹2.71 Cr₹1.53 Cr
     Other Appropriation ₹31 Cr₹6.95 Cr-₹159 Cr₹6.06 Cr
Equity Dividend % ₹65.00₹250.00₹250.00₹250.00₹250.00
Earnings Per Share ₹5.90₹19.56₹554.79₹106.75₹164.47
Adjusted EPS ₹5.90₹4.89₹13.87₹2.67₹4.11

Compare Income Statement of peers of BOROSIL RENEWABLES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
BOROSIL RENEWABLES ₹6,706.4 Cr -1.5% -5.4% 1.2% Stock Analytics
ASAHI INDIA GLASS ₹14,662.0 Cr -0.7% 9.1% 26.1% Stock Analytics
LA OPALA RG ₹3,639.1 Cr 0.2% 1.6% -15% Stock Analytics
HALDYN GLASS ₹809.2 Cr -4.5% -2.1% 102.7% Stock Analytics
EMPIRE INDUSTRIES ₹644.7 Cr -1.2% 17.4% 49.2% Stock Analytics
SEJAL GLASS ₹343.8 Cr -0.3% -14.3% 30.2% Stock Analytics


BOROSIL RENEWABLES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
BOROSIL RENEWABLES

-1.5%

-5.4%

1.2%

SENSEX

-0.6%

0.3%

21.8%


You may also like the below Video Courses