BSL
|
BSL Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹805 Cr | ₹813 Cr | ₹630 Cr | ₹565 Cr | ₹418 Cr |
| Sales | ₹734 Cr | ₹740 Cr | ₹561 Cr | ₹506 Cr | ₹370 Cr |
| Job Work/ Contract Receipts | ₹60 Cr | ₹62 Cr | ₹65 Cr | ₹56 Cr | ₹43 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹11 Cr | ₹11 Cr | ₹4.11 Cr | ₹3.55 Cr | ₹4.41 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹667 Cr | ₹666 Cr | ₹472 Cr | ₹436 Cr | ₹321 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-23 Cr | ₹2.07 Cr | ₹-32 Cr | ₹-13 Cr | ₹25 Cr |
| Raw Material Consumed | ₹393 Cr | ₹370 Cr | ₹254 Cr | ₹225 Cr | ₹131 Cr |
| Opening Raw Materials | ₹84 Cr | ₹58 Cr | ₹47 Cr | ₹36 Cr | ₹32 Cr |
| Purchases Raw Materials | ₹376 Cr | ₹374 Cr | ₹230 Cr | ₹210 Cr | ₹119 Cr |
| Closing Raw Materials | ₹92 Cr | ₹84 Cr | ₹58 Cr | ₹47 Cr | ₹33 Cr |
| Other Direct Purchases / Brought in cost | ₹16 Cr | ₹11 Cr | ₹15 Cr | ₹17 Cr | ₹6.97 Cr |
| Other raw material cost | ₹9.54 Cr | ₹10 Cr | ₹20 Cr | ₹9.49 Cr | ₹6.50 Cr |
| Power & Fuel Cost | ₹58 Cr | ₹58 Cr | ₹46 Cr | ₹45 Cr | ₹33 Cr |
| Electricity & Power | ₹58 Cr | ₹58 Cr | ₹46 Cr | ₹45 Cr | ₹33 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹95 Cr | ₹91 Cr | ₹76 Cr | ₹69 Cr | ₹56 Cr |
| Salaries, Wages & Bonus | ₹84 Cr | ₹80 Cr | ₹66 Cr | ₹60 Cr | ₹50 Cr |
| Contributions to EPF & Pension Funds | ₹7.07 Cr | ₹7.00 Cr | ₹6.20 Cr | ₹5.61 Cr | ₹4.42 Cr |
| Workmen and Staff Welfare Expenses | ₹1.64 Cr | ₹1.50 Cr | ₹1.14 Cr | ₹0.99 Cr | ₹0.79 Cr |
| Other Employees Cost | ₹2.16 Cr | ₹2.26 Cr | ₹1.86 Cr | ₹1.53 Cr | ₹1.06 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹25 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹5.40 Cr | ₹6.18 Cr | ₹13 Cr | ₹11 Cr | ₹5.17 Cr |
| Repairs and Maintenance | ₹3.74 Cr | ₹4.22 Cr | ₹3.34 Cr | ₹3.04 Cr | ₹2.68 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹13 Cr | ₹14 Cr | ₹11 Cr | ₹8.77 Cr | ₹8.03 Cr |
| General and Administration Expenses | ₹24 Cr | ₹22 Cr | ₹18 Cr | ₹16 Cr | ₹10 Cr |
| Rent , Rates & Taxes | ₹1.33 Cr | ₹1.21 Cr | ₹0.93 Cr | ₹0.77 Cr | ₹0.71 Cr |
| Insurance | ₹1.26 Cr | ₹1.29 Cr | ₹1.02 Cr | ₹1.14 Cr | ₹1.00 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹1.65 Cr | ₹1.39 Cr | ₹1.24 Cr | ₹0.26 Cr | ₹0.16 Cr |
| Other Administration | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹8.46 Cr |
| Selling and Distribution Expenses | ₹28 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr | ₹16 Cr |
| Advertisement & Sales Promotion | ₹0.99 Cr | ₹1.03 Cr | ₹1.70 Cr | ₹1.20 Cr | ₹0.96 Cr |
| Sales Commissions & Incentives | ₹11 Cr | ₹10 Cr | ₹7.88 Cr | ₹7.24 Cr | ₹6.14 Cr |
| Freight and Forwarding | ₹6.87 Cr | ₹5.04 Cr | ₹4.51 Cr | ₹9.39 Cr | ₹4.32 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹8.25 Cr | ₹7.28 Cr | ₹5.46 Cr | ₹5.44 Cr | ₹4.20 Cr |
| Miscellaneous Expenses | ₹11 Cr | ₹10 Cr | ₹9.41 Cr | ₹8.82 Cr | ₹5.99 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹11 Cr | ₹10 Cr | ₹9.41 Cr | ₹8.82 Cr | ₹5.99 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹607 Cr | ₹601 Cr | ₹418 Cr | ₹396 Cr | ₹293 Cr |
| Operating Profit (Excl OI) | ₹60 Cr | ₹65 Cr | ₹53 Cr | ₹40 Cr | ₹29 Cr |
| Other Income | ₹0.72 Cr | ₹0.76 Cr | ₹0.96 Cr | ₹1.51 Cr | ₹1.26 Cr |
| Interest Received | ₹0.31 Cr | ₹0.39 Cr | ₹0.32 Cr | ₹0.62 Cr | ₹0.71 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.37 Cr | ₹0.29 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.01 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.59 Cr | ₹0.44 Cr |
| Others | ₹0.04 Cr | ₹0.05 Cr | ₹0.28 Cr | ₹0.09 Cr | ₹0.10 Cr |
| Operating Profit | ₹60 Cr | ₹66 Cr | ₹54 Cr | ₹41 Cr | ₹30 Cr |
| Interest | ₹32 Cr | ₹33 Cr | ₹19 Cr | ₹14 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹7.42 Cr | ₹6.69 Cr | ₹1.68 Cr | ₹2.05 Cr | ₹2.89 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.11 Cr | ₹2.59 Cr | ₹1.89 Cr | ₹1.57 Cr | ₹1.44 Cr |
| Other Interest | ₹21 Cr | ₹23 Cr | ₹15 Cr | ₹10 Cr | ₹12 Cr |
| PBDT | ₹29 Cr | ₹33 Cr | ₹36 Cr | ₹28 Cr | ₹13 Cr |
| Depreciation | ₹18 Cr | ₹18 Cr | ₹11 Cr | ₹12 Cr | ₹12 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹15 Cr | ₹25 Cr | ₹16 Cr | ₹1.23 Cr |
| Exceptional Income / Expenses | - | - | ₹-2.15 Cr | - | - |
| Profit Before Tax | ₹11 Cr | ₹15 Cr | ₹23 Cr | ₹16 Cr | ₹1.23 Cr |
| Provision for Tax | ₹2.56 Cr | ₹3.70 Cr | ₹5.65 Cr | ₹4.51 Cr | ₹-0.13 Cr |
| Current Income Tax | - | - | ₹4.27 Cr | ₹4.88 Cr | ₹1.22 Cr |
| Deferred Tax | ₹2.56 Cr | ₹3.70 Cr | ₹1.38 Cr | ₹-0.38 Cr | ₹-1.34 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹8.16 Cr | ₹11 Cr | ₹17 Cr | ₹11 Cr | ₹1.36 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹55 Cr | ₹48 Cr | ₹35 Cr | ₹24 Cr | ₹23 Cr |
| Appropriations | ₹64 Cr | ₹60 Cr | ₹52 Cr | ₹36 Cr | ₹25 Cr |
| General Reserves | - | ₹1.50 Cr | ₹1.50 Cr | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.57 Cr | ₹2.57 Cr | ₹2.21 Cr | ₹0.55 Cr | ₹0.37 Cr |
| Equity Dividend % | ₹8.00 | ₹10.00 | ₹15.00 | ₹12.00 | - |
| Earnings Per Share | ₹7.93 | ₹10.91 | ₹16.43 | ₹11.15 | ₹1.32 |
| Adjusted EPS | ₹7.93 | ₹10.91 | ₹16.43 | ₹11.15 | ₹1.32 |
Compare Income Statement of peers of BSL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BSL | ₹195.4 Cr | 7.3% | 15.2% | -18.5% | Stock Analytics | |
| RAYMOND | ₹3,835.0 Cr | -0.2% | -7.7% | -65.7% | Stock Analytics | |
| SIYARAM SILK MILLS | ₹3,312.9 Cr | -1.9% | 8.9% | 48.2% | Stock Analytics | |
| LS INDUSTRIES | ₹2,419.1 Cr | -1.7% | -5.4% | -77% | Stock Analytics | |
| UNITED POLYFAB GUJARAT | ₹975.0 Cr | -0.5% | -3.9% | 268.7% | Stock Analytics | |
| VTM | ₹675.8 Cr | 6.5% | -0.5% | 129.5% | Stock Analytics | |
BSL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BSL | 7.3% |
15.2% |
-18.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses