Profit & Loss

BOROSIL LTD.

NSE : BOROLTDBSE : 543212ISIN CODE : INE02PY01013Industry : Consumer Durables - Domestic AppliancesHouse : Private
BSE362.75-0.15 (-0.04 %)
PREV CLOSE ( ) 362.90
OPEN PRICE ( ) 360.00
BID PRICE (QTY) 361.80 (25)
OFFER PRICE (QTY) 363.15 (72)
VOLUME 12573
TODAY'S LOW / HIGH ( )359.35 370.10
52 WK LOW / HIGH ( )298.3 482.3
NSE361.90-1 (-0.28 %)
PREV CLOSE( ) 362.90
OPEN PRICE ( ) 363.55
BID PRICE (QTY) 361.30 (29)
OFFER PRICE (QTY) 361.90 (18)
VOLUME 73436
TODAY'S LOW / HIGH( ) 359.70 370.20
52 WK LOW / HIGH ( )300 482.2
Select year
( in Million)
Particulars
Mar 2023
Mar 2022
Mar 2021
Mar 2020
Mar 2019
INCOME :
  
  
  
  
  
Gross Sales
10271.21
8398.62
5847.69
6358.53
3650.44
     Sales
10271.21
8398.62
5847.69
6358.53
3649.19
     Job Work/ Contract Receipts
     Processing Charges / Service Income
     Revenue from property development
     Other Operational Income
0.00
0.00
0.00
0.00
1.25
Less: Excise Duty
Net Sales
10271.21
8398.62
5847.69
6358.53
3650.44
EXPENDITURE :
Increase/Decrease in Stock
-367.11
-520.24
373.91
-75.03
-170.10
Raw Material Consumed
4491.20
3599.45
2059.22
2298.11
1144.35
     Opening Raw Materials
387.35
258.57
243.15
207.18
127.49
     Purchases Raw Materials
1820.25
1451.53
846.97
858.85
727.29
     Closing Raw Materials
480.07
387.35
258.57
243.15
207.18
     Other Direct Purchases / Brought in cost
2763.68
2276.70
1227.66
1475.23
496.75
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
559.71
468.15
258.31
379.52
348.05
     Electricity & Power
559.71
468.15
258.31
379.52
348.05
     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
1224.34
1027.74
842.37
793.26
428.00
     Salaries, Wages & Bonus
1062.24
912.47
734.11
701.21
363.94
     Contributions to EPF & Pension Funds
61.07
48.73
40.16
34.20
17.81
     Workmen and Staff Welfare Expenses
69.44
48.63
25.12
41.62
33.57
     Other Employees Cost
31.59
17.91
42.98
16.23
12.68
Other Manufacturing Expenses
1249.27
1073.38
633.98
856.02
616.32
     Sub-contracted / Out sourced services
376.76
308.87
207.07
272.53
219.52
     Processing Charges
13.71
14.89
8.64
8.06
5.44
     Repairs and Maintenance
30.10
22.38
15.63
15.60
11.27
     Packing Material Consumed
579.84
527.92
296.39
427.04
309.09
     Other Mfg Exp
248.88
199.32
106.25
132.80
71.00
General and Administration Expenses
518.07
315.29
217.62
485.06
201.03
     Rent , Rates & Taxes
57.95
38.78
32.83
213.24
37.44
     Insurance
60.54
55.32
20.90
15.41
7.44
     Printing and stationery
56.86
38.12
     Professional and legal fees
145.45
84.53
81.03
86.75
59.63
     Traveling and conveyance
157.96
69.84
34.23
113.87
71.91
     Other Administration
39.31
28.71
48.64
55.79
24.62
Selling and Distribution Expenses
1217.92
862.65
549.75
649.02
441.09
     Advertisement & Sales Promotion
640.24
400.16
232.30
315.22
232.40
     Sales Commissions & Incentives
     Freight and Forwarding
415.64
342.99
242.23
270.97
173.09
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
162.05
119.50
75.21
62.84
35.60
Miscellaneous Expenses
132.46
140.75
95.46
195.84
115.90
     Bad debts /advances written off
4.04
4.69
6.16
2.48
11.32
     Provision for doubtful debts
6.72
21.44
6.68
     Losson disposal of fixed assets(net)
0.03
4.10
0.33
34.66
14.46
     Losson foreign exchange fluctuations
     Losson sale of non-trade current investments
19.85
0.14
35.80
26.64
     Other Miscellaneous Expenses
128.39
105.40
67.40
122.90
56.80
Less: Expenses Capitalised
Total Expenditure
9025.85
6967.17
5030.61
5581.79
3124.63
Operating Profit (Excl OI)
1245.36
1431.45
817.08
776.74
525.81
Other Income
265.93
250.31
174.26
97.15
166.78
     Interest Received
22.75
26.08
25.54
39.48
32.47
     Dividend Received
0.01
8.17
0.02
     Profit on sale of Fixed Assets
155.87
     Profits on sale of Investments
23.43
19.96
32.31
10.60
2.51
     Provision Written Back
24.71
29.50
17.21
0.55
21.07
     Foreign Exchange Gains
1.87
10.24
7.74
1.42
5.66
     Others
37.30
164.53
91.46
36.92
105.06
Operating Profit
1511.30
1681.76
991.34
873.89
692.59
Interest
23.95
11.16
24.17
55.56
99.25
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
     Other Interest
23.95
11.16
24.17
55.56
99.25
PBDT
1487.35
1670.59
967.18
818.33
593.34
Depreciation
392.13
338.35
354.78
382.57
258.64
Profit Before Taxation & Exceptional Items
1095.22
1332.25
612.39
435.77
334.70
Exceptional Income / Expenses
93.33
-112.12
Profit Before Tax
1188.55
1220.13
612.39
435.77
334.70
Provision for Tax
286.48
367.82
188.84
82.56
85.05
     Current Income Tax
287.19
295.87
112.69
93.57
44.23
     Deferred Tax
2.34
71.62
82.90
37.42
86.12
     Other taxes
-3.05
0.34
-6.75
-48.42
-45.31
Profit After Tax
902.07
852.31
423.56
353.20
249.65
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-3.62
-15.00
-2.51
4.46
1.71
Share of Associate
Other Consolidated Items
Consolidated Net Profit
898.45
837.30
421.04
357.66
251.36
Adjustments to PAT
Profit Balance B/F
6595.67
5888.48
5467.44
5105.94
-414.60
Appropriations
7494.12
6725.78
5888.48
5463.60
-163.24
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
-0.75
130.11
-3.83
-5269.18
Equity Dividend %
100.00
Earnings Per Share
7.85
7.33
3.69
3.14
Adjusted EPS
7.85
7.33
3.69
3.14
0.00

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)

CLOSE X

RISK DISCLOSURES ON DERIVATIVES

  • 9 out of 10 individual traders in equity Futures and Options Segment, incurred net losses.
  • On an average, loss makers registered net trading loss close to ₹ 50,000.
  • Over and above the net trading losses incurred, loss makers expended an additional 28% of net trading losses as transaction costs.
  • Those making net trading profits, incurred between 15% to 50% of such profits as transaction cost.

Source:

1. SEBI study dated January 25, 2023 on “Analysis of Profit and Loss of Individual Traders dealing in equity Futures and Options (F&O) Segment”, wherein Aggregate Level findings are based on annual Profit/Loss incurred by individual traders in equity F&O during FY 2021-22.