BOROSIL RENEWABLES
|
BOROSIL RENEWABLES Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2019 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,561 Cr | ₹1,480 Cr | ₹1,376 Cr | ₹894 Cr | ₹762 Cr |
| Sales | ₹1,554 Cr | ₹1,474 Cr | ₹1,365 Cr | ₹891 Cr | ₹759 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.01 Cr | ₹0.02 Cr | ₹0.00 Cr | - | ₹0.49 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹7.09 Cr | ₹6.50 Cr | ₹11 Cr | ₹3.31 Cr | ₹2.57 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,556 Cr | ₹1,479 Cr | ₹1,374 Cr | ₹894 Cr | ₹762 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹32 Cr | ₹37 Cr | ₹12 Cr | ₹-54 Cr | ₹-81 Cr |
| Raw Material Consumed | ₹349 Cr | ₹391 Cr | ₹351 Cr | ₹211 Cr | ₹344 Cr |
| Opening Raw Materials | ₹74 Cr | ₹37 Cr | ₹80 Cr | - | ₹13 Cr |
| Purchases Raw Materials | ₹313 Cr | ₹428 Cr | ₹310 Cr | ₹291 Cr | ₹114 Cr |
| Closing Raw Materials | ₹41 Cr | ₹74 Cr | ₹40 Cr | ₹80 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | ₹3.56 Cr | - | - | - | ₹231 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹337 Cr | ₹443 Cr | ₹412 Cr | ₹242 Cr | ₹75 Cr |
| Electricity & Power | ₹337 Cr | ₹443 Cr | ₹412 Cr | ₹242 Cr | ₹75 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹111 Cr | ₹210 Cr | ₹218 Cr | ₹117 Cr | ₹89 Cr |
| Salaries, Wages & Bonus | ₹93 Cr | ₹178 Cr | ₹184 Cr | ₹101 Cr | ₹78 Cr |
| Contributions to EPF & Pension Funds | ₹5.46 Cr | ₹4.29 Cr | ₹2.96 Cr | ₹2.17 Cr | ₹3.79 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹27 Cr | ₹31 Cr | ₹13 Cr | ₹5.54 Cr |
| Other Employees Cost | ₹2.33 Cr | ₹0.29 Cr | ₹0.61 Cr | ₹0.98 Cr | ₹2.22 Cr |
| Other Manufacturing Expenses | ₹155 Cr | ₹174 Cr | ₹166 Cr | ₹91 Cr | ₹82 Cr |
| Sub-contracted / Out sourced services | ₹8.41 Cr | ₹0.96 Cr | ₹0.32 Cr | - | - |
| Processing Charges | ₹22 Cr | ₹30 Cr | ₹34 Cr | ₹22 Cr | ₹22 Cr |
| Repairs and Maintenance | ₹15 Cr | ₹25 Cr | ₹28 Cr | ₹10 Cr | ₹2.51 Cr |
| Packing Material Consumed | ₹57 Cr | ₹70 Cr | ₹59 Cr | ₹33 Cr | ₹45 Cr |
| Other Mfg Exp | ₹53 Cr | ₹48 Cr | ₹45 Cr | ₹26 Cr | ₹12 Cr |
| General and Administration Expenses | ₹38 Cr | ₹45 Cr | ₹49 Cr | ₹60 Cr | ₹43 Cr |
| Rent , Rates & Taxes | ₹2.40 Cr | ₹3.16 Cr | ₹2.88 Cr | ₹1.58 Cr | ₹4.88 Cr |
| Insurance | ₹6.67 Cr | ₹8.54 Cr | ₹11 Cr | ₹6.63 Cr | ₹1.89 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹18 Cr | ₹18 Cr | ₹35 Cr | ₹14 Cr |
| Traveling and conveyance | ₹9.73 Cr | ₹10 Cr | ₹12 Cr | ₹9.55 Cr | ₹16 Cr |
| Other Administration | ₹5.28 Cr | ₹4.43 Cr | ₹5.29 Cr | ₹6.83 Cr | ₹6.28 Cr |
| Selling and Distribution Expenses | ₹72 Cr | ₹98 Cr | ₹82 Cr | ₹68 Cr | ₹88 Cr |
| Advertisement & Sales Promotion | ₹2.02 Cr | ₹2.86 Cr | ₹2.99 Cr | ₹2.11 Cr | ₹37 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹66 Cr | ₹92 Cr | ₹76 Cr | ₹63 Cr | ₹40 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.94 Cr | ₹2.91 Cr | ₹2.33 Cr | ₹2.79 Cr | ₹11 Cr |
| Miscellaneous Expenses | ₹22 Cr | ₹24 Cr | ₹27 Cr | ₹16 Cr | ₹20 Cr |
| Bad debts /advances written off | ₹2.52 Cr | - | ₹0.00 Cr | ₹1.49 Cr | ₹1.26 Cr |
| Provision for doubtful debts | ₹0.75 Cr | ₹0.08 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹2.02 Cr | ₹0.75 Cr | ₹0.22 Cr | ₹0.35 Cr | ₹0.39 Cr |
| Losson foreign exchange fluctuations | ₹4.83 Cr | - | ₹0.52 Cr | - | ₹0.05 Cr |
| Losson sale of non-trade current investments | - | - | - | - | ₹4.84 Cr |
| Other Miscellaneous Expenses | ₹12 Cr | ₹23 Cr | ₹26 Cr | ₹14 Cr | ₹13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,115 Cr | ₹1,422 Cr | ₹1,317 Cr | ₹751 Cr | ₹660 Cr |
| Operating Profit (Excl OI) | ₹441 Cr | ₹58 Cr | ₹57 Cr | ₹143 Cr | ₹102 Cr |
| Other Income | ₹25 Cr | ₹35 Cr | ₹18 Cr | ₹20 Cr | ₹39 Cr |
| Interest Received | ₹3.16 Cr | ₹3.87 Cr | ₹3.30 Cr | ₹2.32 Cr | ₹12 Cr |
| Dividend Received | - | - | - | - | ₹0.41 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹6.49 Cr | ₹0.71 Cr | - | ₹2.49 Cr | ₹6.77 Cr |
| Provision Written Back | ₹0.11 Cr | ₹0.03 Cr | ₹2.06 Cr | ₹0.31 Cr | ₹2.32 Cr |
| Foreign Exchange Gains | - | ₹2.68 Cr | - | ₹7.20 Cr | - |
| Others | ₹15 Cr | ₹28 Cr | ₹13 Cr | ₹7.74 Cr | ₹17 Cr |
| Operating Profit | ₹466 Cr | ₹93 Cr | ₹75 Cr | ₹163 Cr | ₹141 Cr |
| Interest | ₹14 Cr | ₹32 Cr | ₹29 Cr | ₹7.79 Cr | ₹6.08 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹14 Cr | ₹32 Cr | ₹29 Cr | ₹7.79 Cr | ₹6.08 Cr |
| PBDT | ₹452 Cr | ₹61 Cr | ₹46 Cr | ₹155 Cr | ₹135 Cr |
| Depreciation | ₹95 Cr | ₹135 Cr | ₹132 Cr | ₹54 Cr | ₹45 Cr |
| Profit Before Taxation & Exceptional Items | ₹356 Cr | ₹-74 Cr | ₹-86 Cr | ₹101 Cr | ₹90 Cr |
| Exceptional Income / Expenses | ₹-213 Cr | - | ₹32 Cr | - | - |
| Profit Before Tax | ₹142 Cr | ₹-74 Cr | ₹-53 Cr | ₹101 Cr | ₹92 Cr |
| Provision for Tax | ₹15 Cr | ₹13 Cr | ₹-2.46 Cr | ₹30 Cr | ₹32 Cr |
| Current Income Tax | ₹16 Cr | ₹7.77 Cr | ₹2.46 Cr | ₹24 Cr | ₹34 Cr |
| Deferred Tax | ₹-0.12 Cr | ₹4.34 Cr | ₹-3.83 Cr | ₹6.59 Cr | ₹-2.81 Cr |
| Other taxes | ₹-1.04 Cr | ₹0.48 Cr | ₹-1.09 Cr | - | ₹0.79 Cr |
| Profit After Tax | ₹127 Cr | ₹-87 Cr | ₹-50 Cr | ₹71 Cr | ₹60 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.69 Cr | ₹17 Cr | ₹3.38 Cr | ₹-1.01 Cr | ₹-5.52 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹129 Cr | ₹-70 Cr | ₹-47 Cr | ₹70 Cr | ₹54 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹213 Cr | ₹283 Cr | ₹330 Cr | ₹260 Cr | ₹767 Cr |
| Appropriations | ₹342 Cr | ₹213 Cr | ₹283 Cr | ₹330 Cr | ₹821 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-35 Cr | ₹-0.13 Cr | ₹-0.15 Cr | - | ₹31 Cr |
| Equity Dividend % | - | - | - | - | ₹65.00 |
| Earnings Per Share | ₹9.21 | ₹-5.25 | ₹-3.59 | ₹5.34 | ₹5.90 |
| Adjusted EPS | ₹9.21 | ₹-5.25 | ₹-3.59 | ₹5.34 | ₹5.90 |
Compare Income Statement of peers of BOROSIL RENEWABLES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BOROSIL RENEWABLES | ₹7,882.7 Cr | -0.1% | -6.3% | -8.1% | Stock Analytics | |
| ASAHI INDIA GLASS | ₹23,292.7 Cr | 4.5% | 4.2% | 9.1% | Stock Analytics | |
| LA OPALA RG | ₹2,150.1 Cr | 5.2% | 9.6% | -28.7% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,231.0 Cr | -12.4% | -10.8% | -14.3% | Stock Analytics | |
| SEJAL GLASS | ₹820.8 Cr | -4.6% | -0.2% | 50.2% | Stock Analytics | |
| HALDYN GLASS | ₹701.2 Cr | 9.8% | 9.6% | -3.7% | Stock Analytics | |
BOROSIL RENEWABLES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BOROSIL RENEWABLES | -0.1% |
-6.3% |
-8.1% |
| SENSEX | 1.3% |
1% |
-2.9% |
You may also like the below Video Courses