| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 1566.59 | 1351.68 | 1301.5 | 1262.06 | 1176.41 |
| Other Income | 10.56 | 17.65 | 32.47 | 11.04 | 52.91 |
| Stock Adjustments | 54.09 | 55.01 | 8.4 | 49.44 | -3.38 |
| Total Income | 1631.24 | 1424.34 | 1342.37 | 1322.54 | 1225.94 |
| EXPENDITURE : | |||||
| Raw Materials | 970.32 | 792.26 | 696.8 | 677.76 | 609.22 |
| Excise Duty | 0 | 16.04 | 62.14 | 57.77 | 47.65 |
| Power and Fuel Cost | 28.16 | 20.59 | 21.77 | 23.21 | 23.76 |
| Other Manufacturing Expenses | 194.26 | 171.71 | 114.76 | 101.16 | 94.31 |
| Employee Cost | 183.42 | 167.82 | 161.96 | 156.17 | 162 |
| Selling and Administration Expenses | 47.64 | 42.26 | 95.15 | 139.16 | 124.03 |
| Miscellaneous Expenses | 35.69 | 17.22 | 13.71 | 9.95 | 9.92 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 171.76 | 196.45 | 176.1 | 157.38 | 155.05 |
| Interest and Financial Charges | 4.26 | 1.77 | 1.96 | 3.24 | 8.38 |
| Profit before Depreciation and Tax | 167.5 | 194.68 | 174.14 | 154.14 | 146.67 |
| Depreciation | 29.22 | 27.7 | 33.33 | 34.67 | 33.83 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 138.28 | 166.98 | 140.8 | 119.46 | 112.84 |
| Tax | 69.2 | 50.21 | 43.6 | 29.57 | 25.19 |
| Profit After Tax | 69.08 | 116.77 | 97.2 | 89.89 | 87.65 |
| Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
| Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
| Profit after Minority Interest and P/L of Assoc. Co. | 69.08 | 116.77 | 97.2 | 89.89 | 87.65 |
| Adjustment below Net Profit | -2.35 | -1.62 | -4.96 | -4.4 | 0.36 |
| P and L Balance brought forward | 533.33 | 476.83 | 448.95 | 373.92 | 315.78 |
| Appropriations | 77.24 | 58.65 | 64.37 | 39.9 | 29.88 |
| P and L Bal. carried down | 522.82 | 533.33 | 476.82 | 419.51 | 373.92 |
| Equity Dividend | 77.24 | 58.65 | 64.37 | 32.9 | 21.46 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 1.43 |
| Equity Dividend (%) | 400 | 500 | 450 | 230 | 150 |
| Earning Per Share (Rs.) | 9.66 | 16.33 | 13.59 | 12.57 | 12.06 |
| Book Value | 116.35 | 112.86 | 100.61 | 96.09 | 86.58 |
| Extraordinary Items | 0.03 | 0 | 11.68 | 0.48 | 28 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 |
| Reserves and Surplus | 818.38 | 793.4 | 705.21 | 673.57 | 605.45 |
| Total Shareholders Funds | 832.68 | 807.7 | 719.51 | 687.87 | 619.75 |
| Secured Loans | 39.88 | 33.66 | 38.37 | 36.28 | 30.62 |
| Unsecured Loans | 6.4 | 5.55 | 4.75 | 3.89 | 8.87 |
| Total Debt | 46.28 | 39.21 | 43.12 | 40.17 | 39.49 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 878.96 | 846.91 | 762.63 | 728.04 | 659.24 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 649.12 | 681.59 | 609.81 | 640.84 | 594.76 |
| Less: Accum. Depreciation | 464.87 | 490.15 | 417.33 | 419.57 | 368.14 |
| Net Block | 184.25 | 191.44 | 192.48 | 221.27 | 226.62 |
| Capital Work in Progress | 12.62 | 12.71 | 3.56 | 2.71 | 10.6 |
| Investments | 68.53 | 24.12 | 91.29 | 1.46 | 0.62 |
| Current Assets, Loans and Advances | |||||
| Inventories | 479.44 | 439 | 322.01 | 327.35 | 255.87 |
| Sundry Debtors | 281.66 | 256.55 | 204.81 | 220.06 | 175.58 |
| Cash and Bank Balance | 127.12 | 199.97 | 85.21 | 108.08 | 63 |
| Loans and Advances | 119.86 | 146.97 | 94.96 | 81.63 | 89.63 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 393.56 | 422.76 | 230.9 | 199.4 | 142.93 |
| Provisions | 0.96 | 1.09 | 0.78 | 35.1 | 19.76 |
| Net Current Assets | 613.56 | 618.64 | 475.31 | 502.62 | 421.39 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 878.96 | 846.91 | 762.64 | 728.06 | 659.23 |
| Contingent Liabilities | 29.63 | 24.19 | 20.78 | 13.08 | 15.82 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BANCO PRODUCTS (INDIA) LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
