BHANSALI ENGINEERING POLYMERS LTD.
NSE : BEPLBSE : 500052ISIN
CODE : INE922A01025Industry : ChemicalsHouse
: Private
BSE99.300.4 (+0.4 % )
PREV CLOSE (Rs.) 98.90
OPEN PRICE (Rs.) 99.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 3607
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE99.40 0.4 (+0.4 % )
PREV CLOSE(Rs.) 99.00
OPEN PRICE (Rs.) 99.20
BID PRICE (QTY) 99.40 (237 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 78424
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 16077.90 | 16383.47 | 15243.44 | 12953.04 | 14439.12 |
| Sales | 16077.90 | 16383.47 | 15243.44 | 12953.04 | 14439.12 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA | NA | NA |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Less: Excise Duty | 2452.34 | 2443.97 | 2323.96 | 1909.74 | 2191.32 |
| Net Sales | 13625.57 | 13939.50 | 12919.48 | 11043.30 | 12247.80 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 340.02 | -328.88 | 135.87 | -181.32 | -90.32 |
| Raw Material Consumed | 9514.91 | 7814.85 | 6715.17 | 9114.70 | 10249.19 |
| Opening Raw Materials | 1289.94 | 788.51 | 1608.08 | 703.36 | 597.15 |
| Purchases Raw Materials | 8803.37 | 7364.20 | 3993.99 | 6831.22 | 7094.41 |
| Closing Raw Materials | 1349.25 | 1289.94 | 788.51 | 1608.08 | 703.36 |
| Other Direct Purchases / Brought in cost | 770.86 | 952.08 | 1901.60 | 3188.20 | 3260.99 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 376.50 | 300.26 | 272.12 | 329.01 | 311.90 |
| Electricity & Power | 376.50 | 300.26 | 272.12 | 329.01 | 311.90 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 467.85 | 725.95 | 679.72 | 287.01 | 324.39 |
| Salaries, Wages & Bonus | 429.39 | 688.38 | 652.36 | 254.59 | 294.41 |
| Contributions to EPF & Pension Funds | 13.71 | 13.23 | 12.46 | 13.73 | 11.61 |
| Workmen and Staff Welfare Expenses | 24.75 | 24.35 | 14.90 | 18.68 | 18.37 |
| Other Employees Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 237.52 | 225.37 | 185.84 | 158.01 | 131.66 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 39.20 | 62.06 | 35.69 | 13.61 | 19.91 |
| Packing Material Consumed | 65.35 | 50.86 | 42.34 | 42.97 | 48.54 |
| Other Mfg Exp | 132.98 | 112.45 | 107.82 | 101.43 | 63.20 |
| General and Administration Expenses | 171.97 | 155.91 | 168.69 | 214.20 | 165.92 |
| Rent , Rates & Taxes | 69.32 | 82.98 | 104.73 | 125.29 | 87.87 |
| Insurance | 15.69 | 18.54 | 16.19 | 22.40 | 14.89 |
| Printing and stationery | NA | NA | 1.66 | 2.10 | 2.54 |
| Professional and legal fees | 15.54 | 8.37 | 8.30 | 10.62 | 8.97 |
| Traveling and conveyance | 65.18 | 40.29 | 32.11 | 47.79 | 45.33 |
| Other Administration | 6.24 | 5.73 | 5.70 | 6.01 | 6.31 |
| Selling and Distribution Expenses | 298.81 | 229.20 | 185.78 | 180.67 | 220.97 |
| Advertisement & Sales Promotion | NA | NA | NA | NA | NA |
| Sales Commissions & Incentives | NA | NA | NA | NA | 36.87 |
| Freight and Forwarding | 298.81 | 229.12 | 185.78 | 180.64 | 183.53 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.08 | 0.00 | 0.03 | 0.56 |
| Miscellaneous Expenses | 448.31 | 184.86 | 110.20 | 77.62 | 143.87 |
| Bad debts /advances written off | NA | NA | 30.80 | 1.99 | NA |
| Provision for doubtful debts | NA | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | 0.98 | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | 14.82 | 83.72 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 448.31 | 184.86 | 78.41 | 60.82 | 60.15 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 11855.88 | 9307.52 | 8453.39 | 10179.89 | 11457.57 |
| Operating Profit (Excl OI) | 1769.68 | 4631.98 | 4466.09 | 863.41 | 790.23 |
| Other Income | 289.13 | 190.19 | 101.85 | 59.01 | 68.98 |
| Interest Received | 284.18 | 152.06 | 56.60 | 43.71 | 30.11 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | 1.27 | NA | 0.24 | 0.04 | 0.93 |
| Profits on sale of Investments | NA | 1.23 | NA | 11.18 | 2.19 |
| Provision Written Back | NA | NA | NA | NA | NA |
| Foreign Exchange Gains | 0.53 | 27.65 | 44.18 | NA | NA |
| Others | 3.15 | 9.25 | 0.83 | 4.07 | 35.75 |
| Operating Profit | 2058.81 | 4822.17 | 4567.93 | 922.41 | 859.21 |
| Interest | 11.72 | 1.68 | 6.30 | 1.12 | 12.13 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | NA | NA | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 4.23 | 1.20 | 1.20 | 1.00 | 5.61 |
| Other Interest | 7.50 | 0.48 | 5.10 | 0.12 | 6.52 |
| PBDT | 2047.09 | 4820.50 | 4561.63 | 921.29 | 847.08 |
| Depreciation | 99.16 | 99.63 | 101.87 | 95.18 | 73.40 |
| Profit Before Taxation & Exceptional Items | 1947.92 | 4720.86 | 4459.77 | 826.11 | 773.68 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | 1956.22 | 4726.70 | 4464.63 | 828.01 | 780.52 |
| Provision for Tax | 588.64 | 1226.33 | 1125.63 | 157.87 | 308.40 |
| Current Income Tax | 585.10 | 1222.17 | 1117.75 | 205.06 | 206.75 |
| Deferred Tax | 3.54 | 4.16 | 7.88 | -47.20 | 101.65 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 1367.58 | 3500.37 | 3339.00 | 670.15 | 472.12 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA | NA |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 1367.58 | 3500.37 | 3339.00 | 670.15 | 472.12 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 9327.20 | 6327.39 | 3076.01 | 2501.11 | 2086.55 |
| Appropriations | 10694.78 | 9827.76 | 6415.01 | 3171.25 | 2558.67 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 168.90 | 168.75 | 87.63 | 95.24 | 57.57 |
| Equity Dividend % | 1700.00 | 300.00 | 100.00 | 50.00 | 50.00 |
| Earnings Per Share | 8.24 | 21.10 | 20.13 | 4.04 | 2.85 |
| Adjusted EPS | 5.50 | 14.07 | 13.42 | 2.69 | 1.90 |
