BLUE STAR LTD.
NSE : BLUESTARCOBSE : 500067ISIN
CODE : INE472A01039Industry : Air ConditionersHouse
: Private
BSE1447.50-20.85 (-1.42 % )
PREV CLOSE (Rs.) 1468.35
OPEN PRICE (Rs.) 1492.30
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 18187
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1447.90 -22.7 (-1.54 % )
PREV CLOSE(Rs.) 1470.60
OPEN PRICE (Rs.) 1490.60
BID PRICE (QTY) 1447.90 (242 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 907077
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 | 79773.20 | 60640.80 | 42635.90 | 53601.90 | 52348.40 |
| Sales | 54028.80 | 38953.70 | 27708.90 | 34107.60 | 34352.10 |
| Job Work/ Contract Receipts | 18261.80 | 15386.00 | 5006.10 | 13975.50 | 12801.70 |
| Processing Charges / Service Income | 6694.20 | 5655.60 | 9635.40 | 5322.10 | 4925.60 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 788.40 | 645.50 | 285.50 | 196.70 | 269.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 79773.20 | 60640.80 | 42635.90 | 53601.90 | 52348.40 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -1853.30 | -509.40 | 308.10 | -79.50 | 1704.40 |
| Raw Material Consumed | 44183.80 | 33957.50 | 22237.20 | 27457.80 | 24894.20 |
| Opening Raw Materials | 3906.80 | 1886.20 | 1436.40 | 1367.10 | 1087.00 |
| Purchases Raw Materials | 31394.60 | 24941.70 | 13886.10 | 18354.90 | 15579.30 |
| Closing Raw Materials | 4586.20 | 3906.80 | 1886.20 | 1436.40 | 1367.10 |
| Other Direct Purchases / Brought in cost | 13468.60 | 11036.40 | 8800.90 | 9172.20 | 9595.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 275.00 | 175.40 | 138.50 | 175.90 | 172.20 |
| Electricity & Power | 275.00 | 175.40 | 138.50 | 175.90 | 172.20 |
| 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 | 5914.40 | 5085.50 | 3818.10 | 4845.10 | 4214.90 |
| Salaries, Wages & Bonus | 5275.10 | 4608.00 | 3395.10 | 4346.50 | 3759.30 |
| Contributions to EPF & Pension Funds | 182.50 | 155.50 | 134.80 | 145.10 | 132.10 |
| Workmen and Staff Welfare Expenses | 410.80 | 283.00 | 236.10 | 314.00 | 289.90 |
| Other Employees Cost | 46.00 | 39.00 | 52.10 | 39.50 | 33.60 |
| Other Manufacturing Expenses | 20128.60 | 14292.80 | 10478.20 | 13183.50 | 13079.10 |
| Sub-contracted / Out sourced services | 4091.10 | 3361.70 | 2871.30 | 3072.20 | 2660.20 |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 390.40 | 265.20 | 203.90 | 243.10 | 224.40 |
| Packing Material Consumed | NA | NA | NA | NA | NA |
| Other Mfg Exp | 15647.10 | 10665.90 | 7403.00 | 9868.20 | 10194.50 |
| General and Administration Expenses | 2068.30 | 1443.90 | 994.80 | 1687.80 | 1875.30 |
| Rent , Rates & Taxes | 617.10 | 498.40 | 367.20 | 502.40 | 769.40 |
| Insurance | 63.00 | 52.80 | 50.60 | 40.00 | 25.40 |
| Printing and stationery | 46.80 | 26.10 | 19.70 | 43.40 | 40.50 |
| Professional and legal fees | 764.20 | 594.40 | 376.60 | 599.00 | 528.40 |
| Traveling and conveyance | 557.70 | 259.00 | 164.30 | 487.10 | 498.30 |
| Other Administration | 19.50 | 13.20 | 16.40 | 15.90 | 13.30 |
| Selling and Distribution Expenses | 2861.10 | 2048.10 | 1676.90 | 2602.60 | 2298.10 |
| Advertisement & Sales Promotion | 1176.90 | 824.20 | 696.40 | 1240.70 | 951.80 |
| Sales Commissions & Incentives | 267.80 | 183.40 | 168.60 | 265.90 | 252.40 |
| Freight and Forwarding | 1073.10 | 844.30 | 676.40 | 840.10 | 874.50 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 343.30 | 196.20 | 135.50 | 255.90 | 219.40 |
| Miscellaneous Expenses | 1591.00 | 682.30 | 586.00 | 901.10 | 644.80 |
| Bad debts /advances written off | 346.30 | NA | 1.00 | NA | 28.50 |
| Provision for doubtful debts | 634.80 | 258.60 | 341.80 | 479.80 | 175.20 |
| Losson disposal of fixed assets(net) | 69.50 | 6.50 | NA | 1.90 | 16.10 |
| Losson foreign exchange fluctuations | 51.40 | 49.40 | 41.80 | 97.00 | 40.60 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 489.00 | 367.80 | 201.40 | 322.40 | 384.40 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 75168.90 | 57176.10 | 40237.80 | 50774.30 | 48883.00 |
| Operating Profit (Excl OI) | 4604.30 | 3464.70 | 2398.10 | 2827.60 | 3465.40 |
| Other Income | 632.20 | 357.20 | 623.50 | 447.20 | 246.90 |
| Interest Received | 55.80 | 142.70 | 102.20 | 79.90 | 141.40 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA | NA | NA |
| Profits on sale of Investments | NA | NA | 329.50 | NA | NA |
| Provision Written Back | NA | NA | NA | 0.20 | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 576.40 | 214.50 | 191.80 | 367.10 | 105.50 |
| Operating Profit | 5236.50 | 3821.90 | 3021.60 | 3274.80 | 3712.30 |
| Interest | 547.00 | 464.00 | 647.20 | 294.70 | 478.70 |
| InterestonDebenture / Bonds | 168.40 | 283.90 | NA | NA | NA |
| Interest on Term Loan | 214.60 | 48.10 | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 77.20 | 61.30 | 45.80 | 56.60 | 79.10 |
| Other Interest | 86.80 | 70.70 | 601.40 | 238.10 | 399.60 |
| PBDT | 4689.50 | 3357.90 | 2374.40 | 2980.10 | 3233.60 |
| Depreciation | 847.80 | 859.80 | 922.90 | 879.90 | 749.00 |
| Profit Before Taxation & Exceptional Items | 3841.70 | 2498.10 | 1451.50 | 2100.20 | 2484.60 |
| Exceptional Income / Expenses | 1708.10 | NA | NA | -40.30 | 26.80 |
| Profit Before Tax | 5553.80 | 2509.00 | 1477.50 | 2059.90 | 2511.40 |
| Provision for Tax | 1546.90 | 829.00 | 470.90 | 653.20 | 419.90 |
| Current Income Tax | 1350.30 | 629.80 | 277.50 | 372.70 | 370.10 |
| Deferred Tax | 196.60 | 199.20 | 193.40 | 280.50 | 49.80 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 4006.90 | 1680.00 | 1006.60 | 1406.70 | 2091.50 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | -2.30 | -2.90 | -3.10 | -4.50 | -3.40 |
| Share of Associate | NA | NA | NA | 30.30 | -187.50 |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 4004.60 | 1677.10 | 1003.50 | 1432.50 | 1900.60 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 5926.40 | 4634.60 | 3631.10 | 4447.40 | 3739.60 |
| Appropriations | 9931.00 | 6311.70 | 4634.60 | 5879.90 | 5640.20 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 197.90 | NA |
| Other Appropriation | 963.10 | 385.30 | NA | 1223.10 | 1192.80 |
| Equity Dividend % | 600.00 | 500.00 | 200.00 | 500.00 | 500.00 |
| Earnings Per Share | 41.58 | 17.42 | 10.42 | 14.88 | 19.74 |
| Adjusted EPS | 20.79 | 8.71 | 5.21 | 7.44 | 9.87 |
