Pay to Marwadi

Company Profile

LG BALAKRISHNAN & BROS LTD.

NSE : LGBBROSLTDBSE : 500250ISIN CODE : INE337A01034Industry : Auto AncillaryHouse : Elgi
BSE718.3050.8 (+7.61 % )
PREV CLOSE (Rs.) 667.50
OPEN PRICE (Rs.) 666.40
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 56501
TODAY'S LOW / HIGH (Rs.)663.00 723.80
52 WK LOW / HIGH (Rs.)399.05 735.55
NSE717.85 50.95 (+7.64 % )
PREV CLOSE(Rs.) 666.90
OPEN PRICE (Rs.) 670.00
BID PRICE (QTY) 717.85 (3504 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 461030
TODAY'S LOW / HIGH(Rs.) 663.95 724.00
52 WK LOW / HIGH (Rs.)399.25 736

Profit & Loss

(Rs in Million)
Particulars Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
INCOME :               
Gross Sales 21020.88 16089.93 15428.28 16879.99 14540.30
     Sales 19297.46 15016.78 14477.80 15646.34 13653.29
     Job Work/ Contract Receipts NA NA NA NA NA
     Processing Charges / Service Income NA NA NA NA 26.53
     Revenue from property development NA NA NA NA NA
     Other Operational Income 1723.42 1073.15 950.48 1233.65 860.48
Less: Excise Duty NA NA NA NA 360.30
Net Sales 21020.88 16089.93 15428.28 16879.99 14180.00
EXPENDITURE : NA NA NA NA NA
Increase/Decrease in Stock -745.96 78.73 81.48 -434.01 -73.22
Raw Material Consumed 10236.19 7321.36 6972.06 8135.63 6520.98
     Opening Raw Materials 786.71 509.80 621.79 594.03 482.68
     Purchases Raw Materials 10769.25 7598.27 6895.39 8163.39 6457.92
     Closing Raw Materials 1319.77 786.71 545.12 621.79 594.03
     Other Direct Purchases / Brought in cost NA NA NA NA 174.41
     Other raw material cost 0.00 0.00 0.00 0.00 0.00
Power & Fuel Cost 830.52 679.77 693.82 695.58 566.07
     Electricity & Power 830.52 679.77 693.82 695.58 566.07
     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 2968.77 2461.58 2595.18 2557.00 2040.01
     Salaries, Wages & Bonus 2697.25 2232.71 2357.65 2316.04 1758.73
     Contributions to EPF & Pension Funds 142.69 128.19 134.34 118.44 160.33
     Workmen and Staff Welfare Expenses 128.83 100.67 103.20 122.52 120.96
     Other Employees Cost 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 2724.20 2060.88 2250.28 2687.46 2182.33
     Sub-contracted / Out sourced services NA NA NA NA NA
     Processing Charges 919.45 692.79 767.29 933.70 758.78
     Repairs and Maintenance 488.68 380.75 407.97 496.28 372.78
     Packing Material Consumed NA NA NA NA NA
     Other Mfg Exp 1316.07 987.34 1075.03 1257.48 1050.77
General and Administration Expenses 304.35 264.89 325.45 379.89 344.93
     Rent , Rates & Taxes 79.20 67.96 70.93 85.77 80.46
     Insurance 45.32 46.05 40.56 36.74 31.72
     Printing and stationery 3.09 2.01 2.13 3.49 6.09
     Professional and legal fees 40.70 31.02 32.98 29.56 21.63
     Traveling and conveyance 30.94 24.19 77.28 81.14 80.03
     Other Administration 136.05 117.85 178.86 224.33 205.03
Selling and Distribution Expenses 725.73 658.50 616.61 708.16 607.40
     Advertisement & Sales Promotion 39.23 56.36 69.22 89.60 81.42
     Sales Commissions & Incentives NA NA NA NA NA
     Freight and Forwarding 686.50 602.14 547.39 618.56 521.90
     Handling and Clearing Charges 0.00 0.00 0.00 0.00 0.00
     Other Selling Expenses 0.00 0.00 0.00 0.00 4.08
Miscellaneous Expenses 83.69 40.27 31.81 64.84 36.02
     Bad debts /advances written off NA NA 1.84 2.84 NA
     Provision for doubtful debts 10.93 NA NA 6.49 0.82
     Losson disposal of fixed assets(net) 0.91 0.09 0.53 0.98 0.86
     Losson foreign exchange fluctuations 3.73 NA NA 21.15 2.30
     Losson sale of non-trade current investments NA NA NA NA NA
     Other Miscellaneous Expenses 68.12 40.18 29.44 33.38 32.04
Less: Expenses Capitalised NA NA NA NA NA
Total Expenditure 17127.49 13565.97 13566.70 14794.56 12224.53
Operating Profit (Excl OI) 3893.39 2523.96 1861.58 2085.43 1955.47
Other Income 120.41 83.49 47.94 28.19 53.09
     Interest Received 77.21 40.87 9.92 7.46 12.88
     Dividend Received 3.31 0.08 3.70 1.52 13.24
     Profit on sale of Fixed Assets 1.01 4.11 9.31 1.07 11.51
     Profits on sale of Investments NA NA NA NA NA
     Provision Written Back NA 12.82 0.95 NA NA
     Foreign Exchange Gains NA 0.99 10.34 NA NA
     Others 38.88 24.63 13.72 18.15 15.46
Operating Profit 4013.80 2607.45 1909.52 2113.61 2008.56
Interest 92.22 109.33 162.83 127.37 118.84
     InterestonDebenture / Bonds NA NA NA NA NA
     Interest on Term Loan 72.83 88.05 138.68 112.56 105.71
     Intereston Fixed deposits NA NA NA NA NA
     Bank Charges etc 8.63 8.91 10.42 14.81 13.12
     Other Interest 10.77 12.38 13.73 0.00 0.00
PBDT 3921.58 2498.12 1746.70 1986.25 1889.72
Depreciation 832.18 833.18 786.57 680.54 577.95
Profit Before Taxation & Exceptional Items 3089.40 1664.94 960.13 1305.71 1311.78
Exceptional Income / Expenses 227.38 136.23 188.25 120.50 NA
Profit Before Tax 3316.77 1801.17 1148.38 1426.20 1311.78
Provision for Tax 859.36 472.75 247.15 459.91 426.61
     Current Income Tax 843.44 495.09 295.07 425.25 412.00
     Deferred Tax -45.58 -22.34 -67.56 34.66 14.61
     Other taxes -29.67 -44.69 -115.48 69.32 29.22
Profit After Tax 2457.42 1328.42 901.22 966.30 885.17
Extra items 0.00 0.00 0.00 0.00 0.00
Minority Interest -2.65 6.15 3.51 0.05 -34.26
Share of Associate NA NA 11.60 29.34 9.66
Other Consolidated Items NA NA NA NA NA
Consolidated Net Profit 2454.77 1334.57 916.33 995.70 860.58
Adjustments to PAT NA NA 0.00 NA NA
Profit Balance B/F 1107.73 761.63 952.15 1076.76 1098.42
Appropriations 3562.50 2096.20 1868.48 2072.45 1959.00
     General Reserves 2000.00 1000.00 771.13 950.00 750.00
     Proposed Equity Dividend NA NA NA NA NA
     Corporate dividend tax NA NA 32.26 NA NA
     Other Appropriation 302.03 -11.54 129.74 170.31 132.24
Equity Dividend % 150.00 100.00 50.00 50.00 45.00
Earnings Per Share 78.20 42.51 29.19 31.72 54.83
Adjusted EPS 78.20 42.51 29.19 31.72 27.41