Profit Loss Account | Berger Paints India Ltd. | R Wadiwala Securities Pvt Ltd

BERGER PAINTS INDIA LTD.

NSE : BERGEPAINTBSE : 509480ISIN CODE : INE463A01038Industry : PaintsHouse : UK Paints (India)
BSE538.45-2 (-0.37 %)
PREV CLOSE (Rs.) 540.45
OPEN PRICE (Rs.) 540.50
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 29343
TODAY'S LOW / HIGH (Rs.)531.10 543.35
52 WK LOW / HIGH (Rs.)437.8 604.6
NSE540.05-0.05 (-0.01 %)
PREV CLOSE( Rs. ) 540.10
OPEN PRICE (Rs.) 540.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 540.05 (208)
VOLUME 122982
TODAY'S LOW / HIGH(Rs.) 536.40 543.50
52 WK LOW / HIGH (Rs.)437.75 605

Profit & Loss

Select year
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
136447.80
131493.70
124201.30
101902.80
80835.70
     Sales
133910.30
129499.10
122285.60
99524.20
77751.80
     Job Work/ Contract Receipts
549.00
1007.50
391.10
1318.50
2276.80
     Processing Charges / Service Income
1116.20
NA
NA
NA
NA
     Revenue from property development
NA
NA
NA
NA
NA
     Other Operational Income
872.30
987.10
1524.60
1060.10
807.10
Less: Excise Duty
NA
NA
NA
NA
NA
Net Sales
115447.10
111989.20
105678.40
87617.80
68175.90
EXPENDITURE :
NA
NA
NA
NA
NA
Increase/Decrease in Stock
-1344.10
1247.50
-932.40
-3814.90
-1866.50
Raw Material Consumed
61559.00
58043.40
60656.00
51246.00
35792.90
     Opening Raw Materials
7015.00
7137.70
8057.30
4932.90
3602.50
     Purchases Raw Materials
51816.30
48683.00
50025.00
46732.50
30947.00
     Closing Raw Materials
7488.80
7015.00
7137.70
8057.30
4932.90
     Other Direct Purchases / Brought in cost
10216.50
9237.70
9711.40
7637.90
6176.30
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
918.60
883.20
832.70
681.30
564.70
     Electricity & Power
918.60
883.20
832.70
681.30
564.70
     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
8147.00
7130.30
6091.90
5431.20
4851.40
     Salaries, Wages & Bonus
7245.30
6306.30
5308.00
4690.30
4173.90
     Contributions to EPF & Pension Funds
503.90
427.80
371.50
357.30
319.90
     Workmen and Staff Welfare Expenses
336.60
339.10
366.80
328.00
328.60
     Other Employees Cost
61.20
57.10
45.60
55.60
29.00
Other Manufacturing Expenses
16695.30
15937.50
15696.30
14199.30
11261.80
     Sub-contracted / Out sourced services
1639.20
568.30
298.10
545.20
1190.10
     Processing Charges
339.00
421.00
491.40
444.80
313.30
     Repairs and Maintenance
546.20
535.60
475.80
419.30
319.80
     Packing Material Consumed
7404.40
7169.10
7581.60
6859.60
4759.20
     Other Mfg Exp
6766.50
7243.50
6849.40
5930.40
4679.40
General and Administration Expenses
3595.10
3395.00
2886.20
2103.40
1663.30
     Rent , Rates & Taxes
342.30
297.60
409.50
237.50
124.20
     Insurance
141.80
149.80
127.20
124.00
103.70
     Printing and stationery
586.90
541.00
554.80
386.10
346.30
     Professional and legal fees
212.30
253.50
142.30
93.50
75.10
     Traveling and conveyance
1075.60
949.90
710.90
481.10
343.00
     Other Administration
1236.20
1203.20
941.50
781.20
671.00
Selling and Distribution Expenses
5767.20
5265.60
4091.80
3322.60
2808.30
     Advertisement & Sales Promotion
4912.30
4454.20
3378.90
2713.00
2294.30
     Sales Commissions & Incentives
NA
NA
NA
NA
NA
     Freight and Forwarding
854.90
811.40
712.90
609.60
514.00
     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
1548.10
1473.50
1483.90
1138.20
1220.20
     Bad debts /advances written off
273.40
213.10
227.00
76.00
175.70
     Provision for doubtful debts
NA
NA
NA
NA
NA
     Losson disposal of fixed assets(net)
3.70
NA
37.60
NA
NA
     Losson foreign exchange fluctuations
35.20
40.40
190.40
64.50
147.60
     Losson sale of non-trade current investments
NA
NA
NA
NA
NA
     Other Miscellaneous Expenses
1235.80
1220.00
1028.90
997.70
896.90
Less: Expenses Capitalised
NA
NA
NA
NA
NA
Total Expenditure
96886.20
93376.00
90806.40
74307.10
56296.10
Operating Profit (Excl OI)
18560.90
18613.20
14872.00
13310.70
11879.80
Other Income
947.80
636.80
515.70
645.90
514.90
     Interest Received
258.90
255.40
158.70
201.60
163.20
     Dividend Received
NA
NA
NA
NA
NA
     Profit on sale of Fixed Assets
NA
12.40
NA
67.90
0.70
     Profits on sale of Investments
NA
NA
NA
NA
NA
     Provision Written Back
34.70
51.40
34.90
45.10
NA
     Foreign Exchange Gains
NA
NA
NA
NA
NA
     Others
654.20
317.60
322.10
331.30
351.00
Operating Profit
19508.70
19250.00
15387.70
13956.60
12394.70
Interest
632.70
782.50
992.30
507.20
441.00
     InterestonDebenture / Bonds
NA
NA
NA
NA
NA
     Interest on Term Loan
134.50
366.10
626.90
229.40
248.70
     Intereston Fixed deposits
NA
NA
NA
NA
NA
     Bank Charges etc
NA
NA
NA
NA
NA
     Other Interest
498.20
416.40
365.40
277.80
192.30
PBDT
18876.00
18467.50
14395.40
13449.40
11953.70
Depreciation
3541.90
3308.80
2640.30
2265.10
2111.40
Profit Before Taxation & Exceptional Items
15334.10
15158.70
11755.10
11184.30
9842.30
Exceptional Income / Expenses
NA
NA
NA
NA
NA
Profit Before Tax
15684.70
15568.90
11623.40
11222.90
9786.20
Provision for Tax
3856.60
3870.70
3019.40
2893.40
2589.00
     Current Income Tax
3868.80
3754.60
2990.30
2860.60
2578.80
     Deferred Tax
-12.20
116.10
29.10
32.80
10.20
     Other taxes
0.00
0.00
0.00
0.00
0.00
Profit After Tax
11828.10
11698.20
8604.00
8329.50
7197.20
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-24.10
-20.80
-9.80
-1.30
0.30
Share of Associate
NA
NA
NA
NA
NA
Other Consolidated Items
NA
NA
NA
NA
NA
Consolidated Net Profit
11804.00
11677.40
8594.20
8328.20
7197.50
Adjustments to PAT
NA
NA
NA
NA
NA
Profit Balance B/F
48346.90
39779.60
34203.70
28597.10
21700.50
Appropriations
60150.90
51457.00
42797.90
36925.30
28898.00
     General Reserves
NA
NA
NA
NA
NA
     Proposed Equity Dividend
NA
NA
NA
NA
NA
     Corporate dividend tax
NA
NA
NA
NA
NA
     Other Appropriation
4087.90
3110.10
3018.30
2721.60
300.90
Equity Dividend %
380.00
350.00
320.00
310.00
280.00
Earnings Per Share
10.12
10.02
8.85
8.57
7.41
Adjusted EPS
10.12
10.02
7.37
7.15
6.18