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 | ₹6,092.1 Cr | 1.7% | 34.7% | 48.9% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹125,914.0 Cr | 6.7% | 13.2% | 8% | Stock Analytics | |
| BOSCH | ₹108,163.0 Cr | 0.5% | -1.6% | 5.2% | Stock Analytics | |
| UNO MINDA | ₹74,515.7 Cr | -2.2% | 4.6% | 26.3% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹37,514.1 Cr | -0.5% | -6.1% | 14.4% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹31,474.6 Cr | -0.1% | 7.1% | -23.5% | Stock Analytics | |
LG BALAKRISHNAN & BROS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| LG BALAKRISHNAN & BROS | 1.7% |
34.7% |
48.9% |
| SENSEX | 0.7% |
0.9% |
6.1% |
You may also like the below Video Courses