BOROSIL RENEWABLES
|
BOROSIL RENEWABLES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2019 | Mar2018 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,376 Cr | ₹894 Cr | ₹762 Cr | ₹636 Cr | ₹577 Cr |
| Sales | ₹1,365 Cr | ₹891 Cr | ₹759 Cr | ₹632 Cr | ₹575 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.00 Cr | - | ₹0.49 Cr | ₹1.02 Cr | ₹0.41 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹11 Cr | ₹3.31 Cr | ₹2.57 Cr | ₹2.35 Cr | ₹1.52 Cr |
| Less: Excise Duty | - | - | - | ₹3.16 Cr | ₹20 Cr |
| Net Sales | ₹1,374 Cr | ₹894 Cr | ₹762 Cr | ₹633 Cr | ₹557 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹12 Cr | ₹-54 Cr | ₹-81 Cr | ₹11 Cr | ₹-9.27 Cr |
| Raw Material Consumed | ₹351 Cr | ₹211 Cr | ₹344 Cr | ₹225 Cr | ₹215 Cr |
| Opening Raw Materials | ₹80 Cr | - | ₹13 Cr | ₹10 Cr | ₹11 Cr |
| Purchases Raw Materials | ₹310 Cr | ₹291 Cr | ₹114 Cr | ₹82 Cr | ₹73 Cr |
| Closing Raw Materials | ₹40 Cr | ₹80 Cr | ₹14 Cr | ₹13 Cr | ₹10 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹231 Cr | ₹145 Cr | ₹142 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹412 Cr | ₹242 Cr | ₹75 Cr | ₹55 Cr | ₹52 Cr |
| Electricity & Power | ₹412 Cr | ₹242 Cr | ₹75 Cr | ₹55 Cr | ₹52 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹218 Cr | ₹117 Cr | ₹89 Cr | ₹73 Cr | ₹72 Cr |
| Salaries, Wages & Bonus | ₹184 Cr | ₹101 Cr | ₹78 Cr | ₹63 Cr | ₹66 Cr |
| Contributions to EPF & Pension Funds | ₹2.96 Cr | ₹2.17 Cr | ₹3.79 Cr | ₹4.18 Cr | ₹2.82 Cr |
| Workmen and Staff Welfare Expenses | ₹31 Cr | ₹13 Cr | ₹5.54 Cr | ₹4.43 Cr | ₹3.37 Cr |
| Other Employees Cost | ₹0.61 Cr | ₹0.98 Cr | ₹2.22 Cr | ₹1.28 Cr | ₹0.48 Cr |
| Other Manufacturing Expenses | ₹166 Cr | ₹91 Cr | ₹82 Cr | ₹58 Cr | ₹43 Cr |
| Sub-contracted / Out sourced services | ₹34 Cr | ₹22 Cr | - | - | - |
| Processing Charges | ₹0.70 Cr | ₹0.07 Cr | ₹22 Cr | ₹14 Cr | ₹0.96 Cr |
| Repairs and Maintenance | ₹28 Cr | ₹10 Cr | ₹2.51 Cr | ₹3.54 Cr | ₹2.22 Cr |
| Packing Material Consumed | ₹59 Cr | ₹33 Cr | ₹45 Cr | ₹32 Cr | ₹32 Cr |
| Other Mfg Exp | ₹45 Cr | ₹26 Cr | ₹12 Cr | ₹8.25 Cr | ₹7.96 Cr |
| General and Administration Expenses | ₹49 Cr | ₹60 Cr | ₹43 Cr | ₹39 Cr | ₹33 Cr |
| Rent , Rates & Taxes | ₹2.88 Cr | ₹1.58 Cr | ₹4.88 Cr | ₹5.24 Cr | ₹2.87 Cr |
| Insurance | ₹11 Cr | ₹6.63 Cr | ₹1.89 Cr | ₹1.40 Cr | ₹0.97 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹18 Cr | ₹35 Cr | ₹14 Cr | ₹12 Cr | ₹13 Cr |
| Traveling and conveyance | ₹12 Cr | ₹9.55 Cr | ₹16 Cr | ₹14 Cr | ₹12 Cr |
| Other Administration | ₹5.29 Cr | ₹6.83 Cr | ₹6.28 Cr | ₹6.19 Cr | ₹4.09 Cr |
| Selling and Distribution Expenses | ₹82 Cr | ₹68 Cr | ₹88 Cr | ₹68 Cr | ₹67 Cr |
| Advertisement & Sales Promotion | ₹2.99 Cr | ₹2.11 Cr | ₹37 Cr | ₹26 Cr | ₹26 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹76 Cr | ₹63 Cr | ₹40 Cr | ₹32 Cr | ₹30 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.33 Cr | ₹2.79 Cr | ₹11 Cr | ₹9.84 Cr | ₹11 Cr |
| Miscellaneous Expenses | ₹27 Cr | ₹16 Cr | ₹20 Cr | ₹14 Cr | ₹24 Cr |
| Bad debts /advances written off | ₹0.00 Cr | ₹1.49 Cr | ₹1.26 Cr | ₹0.09 Cr | ₹0.05 Cr |
| Provision for doubtful debts | - | - | - | - | ₹1.13 Cr |
| Losson disposal of fixed assets(net) | ₹0.22 Cr | ₹0.35 Cr | ₹0.39 Cr | - | ₹1.22 Cr |
| Losson foreign exchange fluctuations | ₹0.52 Cr | - | ₹0.05 Cr | ₹0.92 Cr | - |
| Losson sale of non-trade current investments | - | - | ₹4.91 Cr | ₹1.82 Cr | - |
| Other Miscellaneous Expenses | ₹26 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,317 Cr | ₹751 Cr | ₹660 Cr | ₹543 Cr | ₹497 Cr |
| Operating Profit (Excl OI) | ₹57 Cr | ₹143 Cr | ₹102 Cr | ₹90 Cr | ₹60 Cr |
| Other Income | ₹18 Cr | ₹20 Cr | ₹39 Cr | ₹31 Cr | ₹43 Cr |
| Interest Received | ₹3.30 Cr | ₹2.32 Cr | ₹12 Cr | ₹15 Cr | ₹9.88 Cr |
| Dividend Received | - | - | ₹0.41 Cr | ₹0.59 Cr | ₹2.80 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹0.02 Cr | - |
| Profits on sale of Investments | - | ₹2.49 Cr | ₹6.77 Cr | ₹4.55 Cr | ₹5.73 Cr |
| Provision Written Back | ₹2.06 Cr | ₹0.31 Cr | ₹1.07 Cr | ₹0.61 Cr | ₹0.27 Cr |
| Foreign Exchange Gains | - | ₹7.20 Cr | - | - | ₹1.48 Cr |
| Others | ₹13 Cr | ₹7.74 Cr | ₹18 Cr | ₹9.84 Cr | ₹23 Cr |
| Operating Profit | ₹75 Cr | ₹163 Cr | ₹141 Cr | ₹120 Cr | ₹103 Cr |
| Interest | ₹29 Cr | ₹7.79 Cr | ₹6.08 Cr | ₹6.82 Cr | ₹7.77 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹29 Cr | ₹7.79 Cr | ₹6.08 Cr | ₹6.82 Cr | ₹7.77 Cr |
| PBDT | ₹46 Cr | ₹155 Cr | ₹135 Cr | ₹113 Cr | ₹95 Cr |
| Depreciation | ₹132 Cr | ₹54 Cr | ₹45 Cr | ₹37 Cr | ₹32 Cr |
| Profit Before Taxation & Exceptional Items | ₹-86 Cr | ₹101 Cr | ₹90 Cr | ₹76 Cr | ₹63 Cr |
| Exceptional Income / Expenses | ₹32 Cr | - | - | ₹-1.95 Cr | ₹91 Cr |
| Profit Before Tax | ₹-53 Cr | ₹101 Cr | ₹92 Cr | ₹76 Cr | ₹156 Cr |
| Provision for Tax | ₹-2.46 Cr | ₹30 Cr | ₹32 Cr | ₹27 Cr | ₹19 Cr |
| Current Income Tax | ₹2.46 Cr | ₹24 Cr | ₹34 Cr | ₹27 Cr | ₹15 Cr |
| Deferred Tax | ₹-3.83 Cr | ₹6.59 Cr | ₹-2.81 Cr | ₹1.51 Cr | ₹4.24 Cr |
| Other taxes | ₹-1.09 Cr | - | ₹0.79 Cr | ₹-2.12 Cr | - |
| Profit After Tax | ₹-50 Cr | ₹71 Cr | ₹60 Cr | ₹49 Cr | ₹137 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹3.38 Cr | ₹-1.01 Cr | ₹-5.52 Cr | ₹-3.94 Cr | ₹-8.72 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-47 Cr | ₹70 Cr | ₹54 Cr | ₹45 Cr | ₹128 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹330 Cr | ₹260 Cr | ₹767 Cr | ₹728 Cr | ₹600 Cr |
| Appropriations | ₹283 Cr | ₹330 Cr | ₹821 Cr | ₹774 Cr | ₹728 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.15 Cr | - | ₹31 Cr | ₹6.95 Cr | - |
| Equity Dividend % | - | - | ₹65.00 | ₹250.00 | ₹250.00 |
| Earnings Per Share | ₹-3.59 | ₹5.34 | ₹5.90 | ₹19.56 | ₹554.79 |
| Adjusted EPS | ₹-3.59 | ₹5.34 | ₹5.90 | ₹4.89 | ₹13.87 |
Compare Income Statement of peers of BOROSIL RENEWABLES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BOROSIL RENEWABLES | ₹9,324.0 Cr | 1.8% | 7.5% | 48.5% | Stock Analytics | |
| ASAHI INDIA GLASS | ₹23,786.0 Cr | -2.1% | 4.8% | 27.7% | Stock Analytics | |
| LA OPALA RG | ₹2,550.8 Cr | -1.4% | -6% | -32.8% | Stock Analytics | |
| SEJAL GLASS | ₹833.3 Cr | -12.4% | 12.9% | 58.5% | Stock Analytics | |
| EMPIRE INDUSTRIES | ₹637.1 Cr | -0.2% | -1.3% | 3.3% | Stock Analytics | |
| HALDYN GLASS | ₹495.4 Cr | -4.2% | -9.2% | -44.7% | Stock Analytics | |
BOROSIL RENEWABLES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BOROSIL RENEWABLES | 1.8% |
7.5% |
48.5% |
| SENSEX | -2% |
2.6% |
4.2% |
You may also like the below Video Courses