SONA BLW PRECISION FORGINGS LTD.
NSE : SONACOMSBSE : 543300ISIN
CODE : INE073K01018Industry : Auto AncillaryHouse
: Private
BSE610.451.9 (+0.31 % )
PREV CLOSE (Rs.) 608.55
OPEN PRICE (Rs.) 615.00
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 113450
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE610.25 2 (+0.33 % )
PREV CLOSE(Rs.) 608.25
OPEN PRICE (Rs.) 614.45
BID PRICE (QTY) 610.25 (720 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 2226760
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 | 26755.95 | 21306.40 | 15663.00 | 10379.82 | 6992.20 |
| Sales | 25679.14 | 20332.84 | 14917.63 | 10030.10 | 6588.75 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 0.27 | 8.65 | 16.41 | 7.00 | NA |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 1076.54 | 964.91 | 728.96 | 342.72 | 403.45 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 26755.95 | 21306.40 | 15663.00 | 10379.82 | 6992.20 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 404.15 | -436.45 | -641.68 | 31.78 | 122.19 |
| Raw Material Consumed | 11795.48 | 9892.03 | 7094.78 | 4424.22 | 1928.41 |
| Opening Raw Materials | 1107.86 | 984.56 | 572.41 | 94.09 | 196.75 |
| Purchases Raw Materials | 11782.83 | 10015.33 | 7506.93 | 4902.54 | 1825.75 |
| Closing Raw Materials | 1095.21 | 1107.86 | 984.56 | 572.41 | 94.09 |
| Other Direct Purchases / Brought in cost | NA | NA | NA | NA | NA |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 652.47 | 484.30 | 390.89 | 315.72 | 393.15 |
| Electricity & Power | 652.47 | 484.30 | 390.89 | 315.72 | 393.15 |
| 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 | 1803.54 | 1688.77 | 1474.49 | 1027.30 | 490.04 |
| Salaries, Wages & Bonus | 1479.01 | 1368.69 | 1217.37 | 863.76 | 380.05 |
| Contributions to EPF & Pension Funds | 82.00 | 84.12 | 79.86 | 70.97 | 42.34 |
| Workmen and Staff Welfare Expenses | 212.35 | 169.36 | 131.89 | 92.57 | 67.65 |
| Other Employees Cost | 30.18 | 66.60 | 45.37 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 3556.68 | 2941.19 | 2132.70 | 1394.53 | 1594.62 |
| Sub-contracted / Out sourced services | 852.39 | 747.85 | 592.81 | 483.76 | 651.75 |
| Processing Charges | 478.19 | 388.71 | 287.72 | 169.35 | 200.92 |
| Repairs and Maintenance | 594.20 | 474.45 | 389.64 | 249.94 | 178.96 |
| Packing Material Consumed | 362.39 | 317.55 | 198.47 | 99.41 | 81.81 |
| Other Mfg Exp | 1269.51 | 1012.63 | 664.06 | 392.07 | 481.18 |
| General and Administration Expenses | 635.21 | 486.36 | 368.57 | 408.23 | 312.29 |
| Rent , Rates & Taxes | 31.54 | 43.65 | 30.24 | 32.14 | 36.60 |
| Insurance | 58.98 | 55.51 | 35.06 | 21.81 | 9.70 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 260.47 | 173.61 | 144.71 | 208.03 | 163.43 |
| Traveling and conveyance | 177.09 | 120.75 | 90.53 | 96.79 | 70.02 |
| Other Administration | 107.13 | 92.84 | 68.03 | 49.46 | 32.54 |
| Selling and Distribution Expenses | 616.44 | 394.69 | 296.16 | 183.50 | 118.69 |
| Advertisement & Sales Promotion | 34.17 | 13.10 | 9.14 | 13.04 | 6.23 |
| Sales Commissions & Incentives | NA | NA | NA | 5.00 | NA |
| Freight and Forwarding | 582.27 | 381.59 | 287.02 | 165.46 | 112.46 |
| 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 | 0.00 |
| Miscellaneous Expenses | 333.80 | 264.51 | 136.93 | 171.77 | 32.96 |
| Bad debts /advances written off | NA | NA | NA | NA | NA |
| Provision for doubtful debts | 43.84 | NA | NA | NA | NA |
| Losson disposal of fixed assets(net) | NA | 9.14 | 2.92 | 5.25 | 3.67 |
| Losson foreign exchange fluctuations | NA | NA | NA | 126.56 | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 289.96 | 255.37 | 134.01 | 39.96 | 29.29 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 19797.77 | 15715.40 | 11252.84 | 7957.05 | 4992.35 |
| Operating Profit (Excl OI) | 6958.18 | 5591.00 | 4410.16 | 2422.77 | 1999.85 |
| Other Income | 115.88 | 200.26 | 23.41 | 57.83 | 32.81 |
| Interest Received | 41.03 | 195.75 | 22.75 | 19.91 | 27.23 |
| Dividend Received | NA | NA | NA | NA | NA |
| Profit on sale of Fixed Assets | NA | NA | NA | NA | NA |
| Profits on sale of Investments | 71.43 | 0.03 | NA | 18.00 | NA |
| Provision Written Back | NA | NA | NA | NA | NA |
| Foreign Exchange Gains | NA | NA | NA | NA | NA |
| Others | 3.42 | 4.48 | 0.66 | 19.92 | 5.58 |
| Operating Profit | 7074.06 | 5791.26 | 4433.57 | 2480.60 | 2032.66 |
| Interest | 169.27 | 182.57 | 325.15 | 259.75 | 177.63 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | 71.55 | 71.02 | 213.06 | 177.35 | 134.07 |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 17.91 | 34.56 | 16.59 | 29.73 | 26.12 |
| Other Interest | 79.81 | 76.99 | 95.50 | 52.67 | 17.44 |
| PBDT | 6904.79 | 5608.69 | 4108.42 | 2220.85 | 1855.03 |
| Depreciation | 1780.05 | 1419.64 | 969.39 | 671.20 | 309.57 |
| Profit Before Taxation & Exceptional Items | 5124.74 | 4189.05 | 3139.03 | 1549.65 | 1545.46 |
| Exceptional Income / Expenses | -33.69 | 132.70 | -139.07 | 2320.53 | NA |
| Profit Before Tax | 5091.05 | 4321.75 | 2999.96 | 3870.18 | 1547.63 |
| Provision for Tax | 1138.08 | 706.32 | 848.31 | 266.75 | 546.49 |
| Current Income Tax | 1178.54 | 893.92 | 497.38 | 365.04 | 471.52 |
| Deferred Tax | -7.09 | -52.98 | 350.93 | -98.29 | 74.97 |
| Other taxes | -33.37 | -134.62 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 3952.97 | 3615.43 | 2151.65 | 3603.43 | 1001.14 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 730.66 |
| Minority Interest | NA | NA | NA | NA | -2.09 |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 3952.97 | 3615.43 | 2151.65 | 3603.43 | 1729.71 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 7958.43 | 4804.32 | 3553.06 | 1150.82 | -565.13 |
| Appropriations | 11911.40 | 8419.75 | 5704.71 | 4754.25 | 1164.58 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 198.99 | NA |
| Other Appropriation | 448.21 | 11.37 | -3.64 | -8.71 | 13.76 |
| Equity Dividend % | 28.10 | 15.40 | 189.30 | 96.34 | 423.98 |
| Earnings Per Share | 6.75 | 6.19 | 3.76 | 76.42 | 62.40 |
| Adjusted EPS | 6.75 | 6.19 | 3.76 | 6.37 | 5.20 |
