SHRI BAJRANG ALLIANCE
|
SHRI BAJRANG ALLIANCE Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹398 Cr | ₹570 Cr | ₹524 Cr | ₹171 Cr | ₹214 Cr |
Sales | ₹398 Cr | ₹570 Cr | ₹524 Cr | ₹166 Cr | ₹206 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.85 Cr | ₹0.30 Cr | ₹0.04 Cr | ₹5.14 Cr | ₹8.15 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹398 Cr | ₹570 Cr | ₹524 Cr | ₹171 Cr | ₹214 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹4.98 Cr | ₹-14 Cr | ₹11 Cr | ₹-9.89 Cr |
Raw Material Consumed | ₹340 Cr | ₹492 Cr | ₹431 Cr | ₹110 Cr | ₹186 Cr |
Opening Raw Materials | ₹27 Cr | ₹14 Cr | ₹12 Cr | ₹9.14 Cr | ₹16 Cr |
Purchases Raw Materials | ₹250 Cr | ₹355 Cr | ₹411 Cr | ₹103 Cr | ₹65 Cr |
Closing Raw Materials | ₹48 Cr | ₹27 Cr | ₹14 Cr | ₹12 Cr | ₹9.14 Cr |
Other Direct Purchases / Brought in cost | ₹111 Cr | ₹150 Cr | ₹22 Cr | ₹9.59 Cr | ₹114 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹13 Cr | ₹19 Cr | ₹12 Cr | ₹6.37 Cr | ₹5.30 Cr |
Electricity & Power | ₹13 Cr | ₹19 Cr | ₹12 Cr | ₹6.37 Cr | ₹5.30 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹16 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.08 Cr |
Salaries, Wages & Bonus | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹7.54 Cr |
Contributions to EPF & Pension Funds | ₹0.92 Cr | ₹0.75 Cr | ₹0.67 Cr | ₹0.60 Cr | ₹0.43 Cr |
Workmen and Staff Welfare Expenses | ₹0.63 Cr | ₹0.36 Cr | ₹0.29 Cr | ₹0.35 Cr | ₹0.33 Cr |
Other Employees Cost | - | - | - | - | ₹-0.21 Cr |
Other Manufacturing Expenses | ₹11 Cr | ₹12 Cr | ₹47 Cr | ₹4.10 Cr | ₹4.93 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.77 Cr | ₹8.62 Cr | ₹44 Cr | ₹1.25 Cr | ₹1.91 Cr |
Repairs and Maintenance | ₹0.37 Cr | ₹0.18 Cr | ₹0.11 Cr | ₹1.49 Cr | ₹0.57 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹7.40 Cr | ₹3.07 Cr | ₹3.26 Cr | ₹1.35 Cr | ₹2.45 Cr |
General and Administration Expenses | ₹8.08 Cr | ₹9.21 Cr | ₹8.88 Cr | ₹7.94 Cr | ₹4.82 Cr |
Rent , Rates & Taxes | ₹0.42 Cr | ₹1.44 Cr | ₹0.31 Cr | ₹0.30 Cr | ₹0.31 Cr |
Insurance | ₹0.16 Cr | ₹0.19 Cr | ₹0.27 Cr | ₹0.21 Cr | ₹0.10 Cr |
Printing and stationery | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.12 Cr | ₹0.10 Cr |
Professional and legal fees | ₹1.21 Cr | ₹1.05 Cr | ₹1.11 Cr | ₹1.54 Cr | ₹2.01 Cr |
Traveling and conveyance | ₹1.50 Cr | ₹1.15 Cr | ₹1.35 Cr | ₹1.07 Cr | ₹0.54 Cr |
Other Administration | ₹4.74 Cr | ₹5.32 Cr | ₹5.79 Cr | ₹4.70 Cr | ₹1.76 Cr |
Selling and Distribution Expenses | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹5.62 Cr |
Advertisement & Sales Promotion | ₹2.73 Cr | ₹1.67 Cr | ₹0.33 Cr | ₹1.87 Cr | ₹2.50 Cr |
Sales Commissions & Incentives | ₹0.16 Cr | ₹0.45 Cr | ₹0.76 Cr | ₹0.07 Cr | ₹0.04 Cr |
Freight and Forwarding | ₹7.36 Cr | ₹3.84 Cr | ₹2.31 Cr | ₹2.14 Cr | ₹0.59 Cr |
Handling and Clearing Charges | ₹3.70 Cr | ₹2.22 Cr | ₹1.88 Cr | ₹0.77 Cr | ₹0.61 Cr |
Other Selling Expenses | ₹3.27 Cr | ₹6.46 Cr | ₹8.84 Cr | ₹6.55 Cr | ₹1.89 Cr |
Miscellaneous Expenses | ₹0.30 Cr | ₹0.22 Cr | ₹0.52 Cr | ₹0.04 Cr | ₹0.07 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹0.42 Cr | ₹0.04 Cr | ₹0.07 Cr |
Losson disposal of fixed assets(net) | ₹0.04 Cr | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.26 Cr | ₹0.22 Cr | ₹0.10 Cr | - | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹394 Cr | ₹565 Cr | ₹513 Cr | ₹162 Cr | ₹205 Cr |
Operating Profit (Excl OI) | ₹4.15 Cr | ₹4.63 Cr | ₹11 Cr | ₹9.06 Cr | ₹9.07 Cr |
Other Income | ₹2.86 Cr | ₹4.34 Cr | ₹1.46 Cr | ₹1.94 Cr | ₹0.36 Cr |
Interest Received | ₹0.28 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.08 Cr | ₹0.19 Cr |
Dividend Received | ₹0.03 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.12 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.29 Cr | ₹0.10 Cr | - | - | - |
Foreign Exchange Gains | ₹0.20 Cr | ₹0.14 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.00 Cr |
Others | ₹2.06 Cr | ₹3.95 Cr | ₹1.23 Cr | ₹1.85 Cr | ₹0.06 Cr |
Operating Profit | ₹7.01 Cr | ₹8.97 Cr | ₹12 Cr | ₹11 Cr | ₹9.43 Cr |
Interest | ₹1.26 Cr | ₹1.05 Cr | ₹2.45 Cr | ₹2.77 Cr | ₹4.48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.03 Cr | ₹0.30 Cr | ₹0.23 Cr | ₹0.55 Cr | ₹0.09 Cr |
Other Interest | ₹0.22 Cr | ₹0.75 Cr | ₹2.23 Cr | ₹2.21 Cr | ₹4.39 Cr |
PBDT | ₹5.75 Cr | ₹7.92 Cr | ₹9.88 Cr | ₹8.24 Cr | ₹4.95 Cr |
Depreciation | ₹3.21 Cr | ₹3.05 Cr | ₹2.79 Cr | ₹2.60 Cr | ₹2.08 Cr |
Profit Before Taxation & Exceptional Items | ₹2.54 Cr | ₹4.87 Cr | ₹7.10 Cr | ₹5.63 Cr | ₹2.87 Cr |
Exceptional Income / Expenses | - | - | - | ₹1.23 Cr | - |
Profit Before Tax | ₹2.54 Cr | ₹4.87 Cr | ₹7.10 Cr | ₹6.86 Cr | ₹2.87 Cr |
Provision for Tax | ₹0.51 Cr | ₹1.74 Cr | ₹1.45 Cr | ₹3.06 Cr | ₹0.69 Cr |
Current Income Tax | ₹0.76 Cr | ₹0.89 Cr | ₹1.24 Cr | ₹1.17 Cr | ₹0.48 Cr |
Deferred Tax | ₹-0.04 Cr | ₹0.23 Cr | ₹0.08 Cr | ₹2.64 Cr | ₹0.70 Cr |
Other taxes | ₹-0.20 Cr | ₹0.62 Cr | ₹0.13 Cr | ₹-0.74 Cr | ₹-0.49 Cr |
Profit After Tax | ₹2.03 Cr | ₹3.13 Cr | ₹5.65 Cr | ₹3.80 Cr | ₹2.18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹31 Cr | ₹38 Cr | ₹29 Cr | ₹68 Cr | ₹29 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹33 Cr | ₹41 Cr | ₹34 Cr | ₹72 Cr | ₹31 Cr |
Adjustments to PAT | ₹0.03 Cr | - | - | - | - |
Profit Balance B/F | ₹252 Cr | ₹211 Cr | ₹177 Cr | ₹105 Cr | ₹74 Cr |
Appropriations | ₹285 Cr | ₹252 Cr | ₹211 Cr | ₹177 Cr | ₹105 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.03 Cr | - | ₹0.07 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹36.22 | ₹45.40 | ₹37.97 | ₹80.08 | ₹34.21 |
Adjusted EPS | ₹36.22 | ₹45.40 | ₹37.97 | ₹80.08 | ₹34.21 |
Compare Income Statement of peers of SHRI BAJRANG ALLIANCE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SHRI BAJRANG ALLIANCE | ₹181.7 Cr | 1.9% | -4.5% | -23.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹77,110.3 Cr | -0.6% | -13% | -22.8% | Stock Analytics | |
THERMAX | ₹39,004.6 Cr | -0% | -10.3% | -23.7% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹20,880.8 Cr | -3.5% | -11.1% | -15% | Stock Analytics | |
TRIVENI TURBINE | ₹16,246.7 Cr | -3.2% | -21.7% | -34.3% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹14,982.9 Cr | -0.2% | -15% | -0.1% | Stock Analytics |
SHRI BAJRANG ALLIANCE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SHRI BAJRANG ALLIANCE | 1.9% |
-4.5% |
-23.5% |
SENSEX | -0% |
-2.4% |
1.2% |
You may also like the below Video Courses