Home > Income Statement > SHRI BAJRANG ALLIANCE

SHRI BAJRANG ALLIANCE
Income Statement

SHRI BAJRANG ALLIANCE is part of below Screeners ↓
Top Undervalued Small Cap Stocks
COMMUNITY POLL
for SHRI BAJRANG ALLIANCE
Please provide your vote to see the results

SHRI BAJRANG ALLIANCE Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹171 Cr₹214 Cr₹175 Cr₹157 Cr₹103 Cr
     Sales ₹166 Cr₹206 Cr₹175 Cr₹157 Cr₹103 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹5.14 Cr₹8.15 Cr---
Less: Excise Duty ----₹2.23 Cr
Net Sales ₹171 Cr₹214 Cr₹175 Cr₹157 Cr₹101 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹11 Cr₹-9.89 Cr₹5.90 Cr₹-6.67 Cr₹-2.25 Cr
Raw Material Consumed ₹110 Cr₹186 Cr₹149 Cr₹148 Cr₹88 Cr
     Opening Raw Materials ₹9.14 Cr₹16 Cr₹20 Cr₹11 Cr₹8.72 Cr
     Purchases Raw Materials ₹103 Cr₹65 Cr₹76 Cr₹144 Cr₹90 Cr
     Closing Raw Materials ₹12 Cr₹9.14 Cr₹16 Cr₹20 Cr₹11 Cr
     Other Direct Purchases / Brought in cost ₹9.59 Cr₹114 Cr₹69 Cr₹12 Cr₹0.58 Cr
     Other raw material cost -----
Power & Fuel Cost ₹6.37 Cr₹5.30 Cr₹4.69 Cr₹7.28 Cr₹4.80 Cr
     Electricity & Power ₹6.37 Cr₹5.30 Cr₹4.69 Cr₹7.28 Cr₹4.80 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹11 Cr₹8.08 Cr₹3.65 Cr₹2.15 Cr₹1.62 Cr
     Salaries, Wages & Bonus ₹10 Cr₹7.54 Cr₹3.43 Cr₹2.00 Cr₹1.46 Cr
     Contributions to EPF & Pension Funds ₹0.60 Cr₹0.43 Cr₹0.18 Cr₹0.14 Cr₹0.16 Cr
     Workmen and Staff Welfare Expenses ₹0.35 Cr₹0.33 Cr₹0.04 Cr₹0.00 Cr₹0.00 Cr
     Other Employees Cost -₹-0.21 Cr---
Other Manufacturing Expenses ₹4.10 Cr₹4.93 Cr₹2.39 Cr₹0.77 Cr₹0.94 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹1.25 Cr₹1.91 Cr---
     Repairs and Maintenance ₹1.49 Cr₹0.57 Cr₹0.15 Cr₹0.03 Cr₹0.02 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹1.35 Cr₹2.45 Cr₹2.24 Cr₹0.74 Cr₹0.92 Cr
General and Administration Expenses ₹7.94 Cr₹4.82 Cr₹1.18 Cr₹0.64 Cr₹0.68 Cr
     Rent , Rates & Taxes ₹0.30 Cr₹0.31 Cr₹0.08 Cr₹0.00 Cr₹0.02 Cr
     Insurance ₹0.21 Cr₹0.10 Cr₹0.02 Cr₹0.03 Cr₹0.03 Cr
     Printing and stationery ₹0.12 Cr₹0.10 Cr₹0.01 Cr₹0.02 Cr₹0.00 Cr
     Professional and legal fees ₹1.54 Cr₹2.01 Cr₹0.60 Cr₹0.18 Cr₹0.19 Cr
     Traveling and conveyance ₹1.07 Cr₹0.54 Cr₹0.06 Cr₹0.04 Cr₹0.14 Cr
     Other Administration ₹4.70 Cr₹1.76 Cr₹0.41 Cr₹0.38 Cr₹0.30 Cr
Selling and Distribution Expenses ₹11 Cr₹5.62 Cr₹0.09 Cr₹0.18 Cr₹0.06 Cr
     Advertisement & Sales Promotion ₹1.87 Cr₹2.50 Cr₹0.00 Cr₹0.01 Cr₹0.02 Cr
     Sales Commissions & Incentives ₹0.07 Cr₹0.04 Cr₹0.06 Cr₹0.08 Cr₹0.01 Cr
     Freight and Forwarding ₹2.14 Cr₹0.59 Cr---
     Handling and Clearing Charges ₹0.77 Cr₹0.61 Cr₹0.03 Cr₹0.03 Cr₹0.04 Cr
     Other Selling Expenses ₹6.55 Cr₹1.89 Cr₹0.00 Cr₹0.05 Cr-
Miscellaneous Expenses ₹0.04 Cr₹0.07 Cr₹3.91 Cr-₹1.94 Cr
     Bad debts /advances written off --₹3.80 Cr-₹1.75 Cr
     Provision for doubtful debts ₹0.04 Cr₹0.07 Cr₹0.08 Cr--
     Losson disposal of fixed assets(net) --₹0.03 Cr--
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ----₹0.19 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹162 Cr₹205 Cr₹171 Cr₹152 Cr₹96 Cr
Operating Profit (Excl OI) ₹9.06 Cr₹9.07 Cr₹3.31 Cr₹4.91 Cr₹4.51 Cr
Other Income ₹1.94 Cr₹0.36 Cr₹0.06 Cr₹0.01 Cr₹0.01 Cr
     Interest Received ₹0.08 Cr₹0.19 Cr₹0.05 Cr--
     Dividend Received ₹0.01 Cr₹0.00 Cr--₹0.00 Cr
     Profit on sale of Fixed Assets -₹0.12 Cr-₹0.00 Cr-
     Profits on sale of Investments -----
     Provision Written Back --₹0.00 Cr--
     Foreign Exchange Gains ₹0.01 Cr₹0.00 Cr₹0.01 Cr--
     Others ₹1.85 Cr₹0.06 Cr₹0.01 Cr₹0.01 Cr₹0.01 Cr
Operating Profit ₹11 Cr₹9.43 Cr₹3.38 Cr₹4.92 Cr₹4.51 Cr
Interest ₹2.77 Cr₹4.48 Cr₹2.10 Cr₹2.80 Cr₹2.12 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.55 Cr₹0.09 Cr-₹2.74 Cr₹0.05 Cr
     Other Interest ₹2.21 Cr₹4.39 Cr₹2.10 Cr₹0.06 Cr₹2.07 Cr
PBDT ₹8.24 Cr₹4.95 Cr₹1.27 Cr₹2.13 Cr₹2.39 Cr
Depreciation ₹2.60 Cr₹2.08 Cr₹0.28 Cr₹0.71 Cr₹0.74 Cr
Profit Before Taxation & Exceptional Items ₹5.63 Cr₹2.87 Cr₹0.99 Cr₹1.42 Cr₹1.65 Cr
Exceptional Income / Expenses ₹1.23 Cr----
Profit Before Tax ₹6.86 Cr₹2.87 Cr₹0.99 Cr₹1.42 Cr₹1.65 Cr
Provision for Tax ₹3.06 Cr₹0.69 Cr₹0.32 Cr₹-0.02 Cr₹0.47 Cr
     Current Income Tax ₹1.17 Cr₹0.48 Cr₹0.20 Cr₹0.39 Cr₹0.48 Cr
     Deferred Tax ₹2.64 Cr₹0.70 Cr₹0.06 Cr₹0.00 Cr₹-0.15 Cr
     Other taxes ₹-0.74 Cr₹-0.49 Cr₹0.06 Cr₹-0.41 Cr₹0.14 Cr
Profit After Tax ₹3.80 Cr₹2.18 Cr₹0.67 Cr₹1.44 Cr₹1.18 Cr
Extra items ---₹-1.33 Cr-
Minority Interest -----
Share of Associate ₹68 Cr₹29 Cr₹13 Cr₹18 Cr₹7.90 Cr
Other Consolidated Items -----
Consolidated Net Profit ₹72 Cr₹31 Cr₹14 Cr₹18 Cr₹9.07 Cr
Adjustments to PAT -----
Profit Balance B/F ₹105 Cr₹74 Cr₹60 Cr₹45 Cr₹36 Cr
Appropriations ₹177 Cr₹105 Cr₹74 Cr₹63 Cr₹45 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ----₹-0.26 Cr
Equity Dividend % -----
Earnings Per Share ₹80.08₹34.21₹15.54₹21.72₹10.08
Adjusted EPS ₹80.08₹34.21₹15.54₹21.72₹10.08

Compare Income Statement of peers of SHRI BAJRANG ALLIANCE

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
SHRI BAJRANG ALLIANCE ₹236.9 Cr 1.7% -8.9% 76.5% Stock Analytics
BHARAT ELECTRONICS ₹145,940.0 Cr 6.5% -2.2% 115.3% Stock Analytics
BHARAT HEAVY ELECTRICALS ₹84,579.3 Cr 8.1% 6.6% 223.3% Stock Analytics
THERMAX ₹49,897.3 Cr 13.6% 12.4% 77.6% Stock Analytics
AIA ENGINEERING ₹36,626.5 Cr 6.6% 4.4% 36.2% Stock Analytics
TRIVENI TURBINE ₹17,330.7 Cr 13.1% 19.6% 78.9% Stock Analytics


SHRI BAJRANG ALLIANCE Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
SHRI BAJRANG ALLIANCE

1.7%

-8.9%

76.5%

SENSEX

1.4%

-0.2%

25.7%


You may also like the below Video Courses