LG BALAKRISHNAN & BROS
|
LG BALAKRISHNAN & BROS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,578 Cr | ₹2,346 Cr | ₹2,203 Cr | ₹2,102 Cr | ₹1,609 Cr |
Sales | ₹2,404 Cr | ₹2,192 Cr | ₹2,035 Cr | ₹1,930 Cr | ₹1,502 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15 Cr | ₹3.11 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹159 Cr | ₹151 Cr | ₹168 Cr | ₹172 Cr | ₹107 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,578 Cr | ₹2,346 Cr | ₹2,203 Cr | ₹2,102 Cr | ₹1,609 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-26 Cr | ₹17 Cr | ₹-0.17 Cr | ₹-75 Cr | ₹7.87 Cr |
Raw Material Consumed | ₹1,155 Cr | ₹1,052 Cr | ₹1,026 Cr | ₹1,024 Cr | ₹732 Cr |
Opening Raw Materials | ₹97 Cr | ₹94 Cr | ₹132 Cr | ₹79 Cr | ₹51 Cr |
Purchases Raw Materials | ₹1,160 Cr | ₹1,055 Cr | ₹988 Cr | ₹1,077 Cr | ₹760 Cr |
Closing Raw Materials | ₹102 Cr | ₹97 Cr | ₹94 Cr | ₹132 Cr | ₹79 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹128 Cr | ₹103 Cr | ₹92 Cr | ₹83 Cr | ₹68 Cr |
Electricity & Power | ₹128 Cr | ₹103 Cr | ₹92 Cr | ₹83 Cr | ₹68 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹417 Cr | ₹352 Cr | ₹320 Cr | ₹286 Cr | ₹239 Cr |
Salaries, Wages & Bonus | ₹375 Cr | ₹316 Cr | ₹287 Cr | ₹259 Cr | ₹217 Cr |
Contributions to EPF & Pension Funds | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹13 Cr |
Workmen and Staff Welfare Expenses | ₹22 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹348 Cr | ₹306 Cr | ₹279 Cr | ₹272 Cr | ₹206 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹102 Cr | ₹95 Cr | ₹88 Cr | ₹92 Cr | ₹69 Cr |
Repairs and Maintenance | ₹67 Cr | ₹57 Cr | ₹50 Cr | ₹49 Cr | ₹38 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹180 Cr | ₹154 Cr | ₹141 Cr | ₹132 Cr | ₹99 Cr |
General and Administration Expenses | ₹51 Cr | ₹48 Cr | ₹33 Cr | ₹41 Cr | ₹33 Cr |
Rent , Rates & Taxes | ₹9.00 Cr | ₹12 Cr | ₹8.09 Cr | ₹7.92 Cr | ₹6.80 Cr |
Insurance | ₹3.05 Cr | ₹2.60 Cr | ₹2.99 Cr | ₹4.53 Cr | ₹4.61 Cr |
Printing and stationery | ₹0.99 Cr | ₹0.26 Cr | ₹0.30 Cr | ₹0.31 Cr | ₹0.20 Cr |
Professional and legal fees | ₹6.16 Cr | ₹4.49 Cr | ₹4.17 Cr | ₹4.07 Cr | ₹3.10 Cr |
Traveling and conveyance | ₹9.07 Cr | ₹8.13 Cr | ₹6.68 Cr | ₹3.09 Cr | ₹2.42 Cr |
Other Administration | ₹23 Cr | ₹21 Cr | ₹11 Cr | ₹21 Cr | ₹16 Cr |
Selling and Distribution Expenses | ₹79 Cr | ₹66 Cr | ₹65 Cr | ₹73 Cr | ₹66 Cr |
Advertisement & Sales Promotion | ₹10 Cr | ₹6.88 Cr | ₹5.76 Cr | ₹3.92 Cr | ₹5.64 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹69 Cr | ₹60 Cr | ₹59 Cr | ₹69 Cr | ₹60 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹9.87 Cr | ₹7.28 Cr | ₹7.35 Cr | ₹8.37 Cr | ₹4.03 Cr |
Bad debts /advances written off | ₹0.63 Cr | - | - | - | - |
Provision for doubtful debts | - | - | ₹1.85 Cr | ₹1.09 Cr | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.09 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹0.37 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹9.24 Cr | ₹7.28 Cr | ₹5.50 Cr | ₹6.81 Cr | ₹4.02 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,162 Cr | ₹1,951 Cr | ₹1,822 Cr | ₹1,713 Cr | ₹1,357 Cr |
Operating Profit (Excl OI) | ₹416 Cr | ₹395 Cr | ₹381 Cr | ₹389 Cr | ₹252 Cr |
Other Income | ₹55 Cr | ₹49 Cr | ₹26 Cr | ₹12 Cr | ₹8.35 Cr |
Interest Received | ₹48 Cr | ₹43 Cr | ₹21 Cr | ₹7.72 Cr | ₹4.09 Cr |
Dividend Received | ₹0.50 Cr | ₹0.50 Cr | ₹0.29 Cr | ₹0.33 Cr | ₹0.01 Cr |
Profit on sale of Fixed Assets | ₹0.06 Cr | ₹0.10 Cr | ₹0.34 Cr | ₹0.10 Cr | ₹0.41 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.41 Cr | ₹1.26 Cr | - | - | ₹1.28 Cr |
Foreign Exchange Gains | ₹4.49 Cr | ₹3.57 Cr | ₹3.35 Cr | - | ₹0.10 Cr |
Others | ₹1.38 Cr | ₹1.24 Cr | ₹1.12 Cr | ₹3.89 Cr | ₹2.46 Cr |
Operating Profit | ₹471 Cr | ₹445 Cr | ₹407 Cr | ₹401 Cr | ₹261 Cr |
Interest | ₹11 Cr | ₹8.88 Cr | ₹7.72 Cr | ₹9.22 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹8.82 Cr | ₹7.00 Cr | ₹5.42 Cr | ₹7.28 Cr | ₹8.81 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.23 Cr | ₹0.80 Cr | ₹1.12 Cr | ₹0.86 Cr | ₹0.89 Cr |
Other Interest | ₹1.36 Cr | ₹1.08 Cr | ₹1.19 Cr | ₹1.08 Cr | ₹1.24 Cr |
PBDT | ₹460 Cr | ₹436 Cr | ₹399 Cr | ₹392 Cr | ₹250 Cr |
Depreciation | ₹92 Cr | ₹78 Cr | ₹79 Cr | ₹83 Cr | ₹83 Cr |
Profit Before Taxation & Exceptional Items | ₹368 Cr | ₹358 Cr | ₹320 Cr | ₹309 Cr | ₹166 Cr |
Exceptional Income / Expenses | ₹23 Cr | ₹6.81 Cr | ₹20 Cr | ₹23 Cr | ₹14 Cr |
Profit Before Tax | ₹391 Cr | ₹365 Cr | ₹340 Cr | ₹332 Cr | ₹180 Cr |
Provision for Tax | ₹89 Cr | ₹93 Cr | ₹88 Cr | ₹86 Cr | ₹47 Cr |
Current Income Tax | ₹96 Cr | ₹96 Cr | ₹87 Cr | ₹84 Cr | ₹50 Cr |
Deferred Tax | ₹-7.02 Cr | ₹-2.60 Cr | ₹0.92 Cr | ₹-4.56 Cr | ₹-2.23 Cr |
Other taxes | - | - | - | ₹6.15 Cr | - |
Profit After Tax | ₹302 Cr | ₹271 Cr | ₹252 Cr | ₹246 Cr | ₹133 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.01 Cr | ₹-0.15 Cr | ₹-0.40 Cr | ₹-0.27 Cr | ₹0.62 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹302 Cr | ₹271 Cr | ₹252 Cr | ₹245 Cr | ₹133 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹154 Cr | ₹132 Cr | ₹126 Cr | ₹111 Cr | ₹76 Cr |
Appropriations | ₹456 Cr | ₹403 Cr | ₹378 Cr | ₹356 Cr | ₹210 Cr |
General Reserves | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹200 Cr | ₹100 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹59 Cr | ₹49 Cr | ₹46 Cr | ₹30 Cr | ₹-1.15 Cr |
Equity Dividend % | ₹200.00 | ₹180.00 | ₹160.00 | ₹150.00 | ₹100.00 |
Earnings Per Share | ₹94.73 | ₹86.44 | ₹80.25 | ₹78.20 | ₹42.51 |
Adjusted EPS | ₹94.73 | ₹86.44 | ₹80.25 | ₹78.20 | ₹42.51 |
Compare Income Statement of peers of LG BALAKRISHNAN & BROS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
LG BALAKRISHNAN & BROS | ₹3,948.9 Cr | -1.8% | -4.7% | -3% | Stock Analytics | |
BOSCH | ₹113,039.0 Cr | -6.8% | 5.8% | 19.2% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹96,520.4 Cr | -7% | -10.6% | -21.9% | Stock Analytics | |
UNO MINDA | ₹62,352.6 Cr | 2.1% | -1.4% | 11.6% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹35,382.3 Cr | -4.6% | -4.9% | -0.8% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,672.8 Cr | 0.5% | -2.1% | -31.5% | Stock Analytics |
LG BALAKRISHNAN & BROS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
LG BALAKRISHNAN & BROS | -1.8% |
-4.7% |
-3% |
SENSEX | -0.9% |
-4.4% |
1.6% |
You may also like the below Video Courses