BHAGIRADHA CHEMICALS & INDUSTRIES LTD.
NSE : BHAGCHEMBSE : 531719ISIN
CODE : INE414D01027Industry : Pesticides & AgrochemicalsHouse
: Private
BSE191.05-3.95 (-2.03 % )
PREV CLOSE (Rs.) 195.00
OPEN PRICE (Rs.) 194.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 24440
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE191.00 -3.75 (-1.93 % )
PREV CLOSE(Rs.) 194.75
OPEN PRICE (Rs.) 194.40
BID PRICE (QTY) 191.00 (80 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 132945
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 |
|---|---|---|---|---|
| INCOME : | ||||
| Gross Sales | 5020.91 | 4356.67 | 3178.98 | 2456.72 |
| Sales | 5019.99 | 4345.72 | 3175.12 | 2416.32 |
| Job Work/ Contract Receipts | NA | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA | NA |
| Revenue from property development | NA | NA | NA | NA |
| Other Operational Income | 0.92 | 10.95 | 3.86 | 40.39 |
| Less: Excise Duty | NA | NA | NA | NA |
| Net Sales | 5020.91 | 4356.67 | 3178.98 | 2456.72 |
| EXPENDITURE : | NA | NA | NA | NA |
| Increase/Decrease in Stock | -239.86 | 12.09 | 47.53 | 78.84 |
| Raw Material Consumed | 3335.10 | 2721.08 | 1938.56 | 1493.36 |
| Opening Raw Materials | 256.10 | 175.55 | 181.96 | 130.57 |
| Purchases Raw Materials | 3241.72 | 2764.22 | 1842.87 | 1472.44 |
| Closing Raw Materials | 166.84 | 256.10 | 175.55 | 181.96 |
| Other Direct Purchases / Brought in cost | 4.12 | 37.41 | 89.27 | 72.31 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 406.17 | 310.47 | 244.70 | 181.75 |
| Electricity & Power | 406.17 | 310.47 | 244.70 | 181.75 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 274.88 | 222.47 | 179.27 | 178.23 |
| Salaries, Wages & Bonus | 229.38 | 185.57 | 150.10 | 151.56 |
| Contributions to EPF & Pension Funds | 15.78 | 13.46 | 10.91 | 10.69 |
| Workmen and Staff Welfare Expenses | 21.53 | 17.83 | 13.51 | 11.76 |
| Other Employees Cost | 8.18 | 5.62 | 4.76 | 4.22 |
| Other Manufacturing Expenses | 319.75 | 280.23 | 203.63 | 208.50 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA |
| Repairs and Maintenance | 68.18 | 59.20 | 46.86 | 52.23 |
| Packing Material Consumed | 38.89 | 33.79 | 22.54 | 23.87 |
| Other Mfg Exp | 212.67 | 187.25 | 134.24 | 132.39 |
| General and Administration Expenses | 73.48 | 52.43 | 49.58 | 46.42 |
| Rent , Rates & Taxes | 9.15 | 5.68 | 7.22 | 3.83 |
| Insurance | 13.02 | 10.91 | 11.42 | 13.92 |
| Printing and stationery | 2.90 | 2.57 | 1.81 | 1.41 |
| Professional and legal fees | 20.00 | 11.73 | 10.77 | 11.04 |
| Traveling and conveyance | 4.70 | 2.47 | 0.91 | 3.17 |
| Other Administration | 23.70 | 19.08 | 17.46 | 13.05 |
| Selling and Distribution Expenses | 53.43 | 50.74 | 27.64 | 84.97 |
| Advertisement & Sales Promotion | NA | NA | NA | NA |
| Sales Commissions & Incentives | NA | NA | NA | NA |
| Freight and Forwarding | NA | NA | NA | NA |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 53.43 | 50.74 | 27.64 | 84.97 |
| Miscellaneous Expenses | 24.72 | 24.39 | 19.21 | 15.38 |
| Bad debts /advances written off | NA | NA | NA | NA |
| Provision for doubtful debts | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 24.72 | 24.39 | 19.21 | 15.38 |
| Less: Expenses Capitalised | NA | NA | NA | NA |
| Total Expenditure | 4247.66 | 3673.90 | 2710.12 | 2287.45 |
| Operating Profit (Excl OI) | 773.25 | 682.77 | 468.85 | 169.26 |
| Other Income | 12.59 | 8.49 | 6.38 | 16.71 |
| Interest Received | 3.47 | 2.66 | 2.54 | 2.30 |
| Dividend Received | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA | NA |
| Profits on sale of Investments | NA | NA | NA | NA |
| Provision Written Back | NA | NA | NA | NA |
| Foreign Exchange Gains | 5.81 | 1.39 | 1.64 | 4.89 |
| Others | 3.32 | 4.44 | 2.20 | 9.52 |
| Operating Profit | 785.84 | 691.27 | 475.24 | 185.97 |
| Interest | 49.93 | 90.88 | 82.70 | 54.85 |
| InterestonDebenture / Bonds | NA | NA | NA | NA |
| Interest on Term Loan | 2.97 | 12.50 | 11.01 | 9.85 |
| Intereston Fixed deposits | NA | NA | NA | NA |
| Bank Charges etc | 25.64 | 38.92 | 34.23 | 6.32 |
| Other Interest | 21.33 | 39.46 | 37.47 | 38.67 |
| PBDT | 735.91 | 600.39 | 392.53 | 131.12 |
| Depreciation | 98.08 | 87.30 | 81.65 | 66.60 |
| Profit Before Taxation & Exceptional Items | 637.83 | 513.08 | 310.88 | 64.52 |
| Exceptional Income / Expenses | NA | NA | 10.54 | 24.70 |
| Profit Before Tax | 637.83 | 513.08 | 321.42 | 89.23 |
| Provision for Tax | 186.32 | 155.61 | 88.23 | 24.16 |
| Current Income Tax | 110.93 | 88.11 | 56.72 | 14.07 |
| Deferred Tax | 19.68 | 20.65 | 75.24 | 22.18 |
| Other taxes | 55.70 | 46.85 | -43.73 | -12.10 |
| Profit After Tax | 451.52 | 357.48 | 233.19 | 65.07 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA |
| Share of Associate | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA |
| Consolidated Net Profit | 451.52 | 357.48 | 233.19 | 65.07 |
| Adjustments to PAT | NA | NA | NA | NA |
| Profit Balance B/F | 1169.80 | 820.63 | 587.45 | 554.88 |
| Appropriations | 1621.32 | 1178.11 | 820.63 | 619.95 |
| General Reserves | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA |
| Other Appropriation | 20.81 | NA | NA | 23.59 |
| Equity Dividend % | 40.00 | 30.00 | NA | NA |
| Earnings Per Share | 43.39 | 43.02 | 28.06 | 7.83 |
| Adjusted EPS | 4.34 | 3.77 | 2.46 | 0.69 |
