| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 2685.7 | 2749 | 2948.4 | 2889.4 | 3902.9 |
| Other Income | 37.2 | 38.8 | 70.1 | 81.7 | 87.9 |
| Stock Adjustments | 2.7 | -65 | 104.5 | 31.6 | 5.1 |
| Total Income | 2725.6 | 2722.8 | 3123 | 3002.7 | 3995.9 |
| EXPENDITURE : | |||||
| Raw Materials | 1421.4 | 1478.6 | 1677.7 | 1463.9 | 2418.7 |
| Excise Duty | 0 | 39.1 | 145.6 | 120.4 | 179.6 |
| Power and Fuel Cost | 6.3 | 6.6 | 6.4 | 6.1 | 11.6 |
| Other Manufacturing Expenses | 121.9 | 106.8 | 181.9 | 281.1 | 96.9 |
| Employee Cost | 321.2 | 263.9 | 245.9 | 220.7 | 226.9 |
| Selling and Administration Expenses | 403.6 | 347.5 | 342.1 | 355.6 | 427.6 |
| Miscellaneous Expenses | 40.8 | 32.1 | 39.7 | 38.6 | 31.2 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 410.4 | 448.2 | 483.7 | 516.3 | 603.4 |
| Interest and Financial Charges | 9.9 | 11.3 | 6.9 | 10 | 4.6 |
| Profit before Depreciation and Tax | 400.5 | 436.9 | 476.8 | 506.3 | 598.8 |
| Depreciation | 34.2 | 33.1 | 28.9 | 24.7 | 25.3 |
| Profit Before Tax | 366.3 | 403.8 | 447.9 | 481.6 | 573.5 |
| Tax | 128.7 | 103.7 | 156.9 | 166.5 | 190.5 |
| Profit After Tax | 237.6 | 300.1 | 291 | 315.1 | 383 |
| Adjustment below Net Profit | -30.4 | -517.3 | -13.6 | -522.8 | 0 |
| P and L Balance brought forward | 1352 | 1659.4 | 1472.2 | 1781.7 | 1413.4 |
| Appropriations | 91.7 | 90.2 | 90.2 | 101.8 | 130.7 |
| P and L Bal. carried down | 1467.5 | 1352 | 1659.4 | 1472.2 | 1665.7 |
| Equity Dividend | 61.8 | 60.1 | 60.1 | 62.3 | 76.9 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0 | 15.5 |
| Equity Dividend (%) | 180 | 180 | 170 | 170 | 210 |
| Earning Per Share (Rs.) | 69.27 | 87.49 | 82.2 | 89.01 | 100.41 |
| Book Value | 549.1 | 518.45 | 580.99 | 519.6 | 555.44 |
| Extraordinary Items | -1.02 | -0.06 | 0.78 | 0.52 | 0.2 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 34.3 | 34.3 | 35.4 | 35.4 | 36.6 |
| Reserves and Surplus | 1849.1 | 1744 | 2021.3 | 1804 | 1996.3 |
| Total Shareholders Funds | 1883.4 | 1778.3 | 2056.7 | 1839.4 | 2032.9 |
| Secured Loans | 0 | 0 | 0 | 0 | 0 |
| Unsecured Loans | 113.7 | 84.2 | 83.6 | 75 | 62.2 |
| Total Debt | 113.7 | 84.2 | 83.6 | 75 | 62.2 |
| Total Liabilities | 1997.1 | 1862.5 | 2140.3 | 1914.4 | 2095.1 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 432.7 | 415.6 | 392.5 | 314.2 | 434 |
| Less: Accum. Depreciation | 108 | 81.2 | 50.5 | 23.9 | 112.2 |
| Net Block | 324.7 | 334.4 | 342 | 290.3 | 321.8 |
| Capital Work in Progress | 40.7 | 36.1 | 24.1 | 16.9 | 0.6 |
| Investments | 350.9 | 0 | 49.7 | 67.6 | 28.8 |
| Current Assets, Loans and Advances | |||||
| Inventories | 878.1 | 739.9 | 768.1 | 664.6 | 564.7 |
| Sundry Debtors | 593.7 | 658.8 | 556.5 | 405 | 571.1 |
| Cash and Bank Balance | 328.3 | 417.8 | 839 | 763.2 | 1130.4 |
| Loans and Advances | 385.1 | 348.5 | 249.3 | 253.2 | 171.3 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 839.7 | 473.9 | 471 | 354 | 595.9 |
| Provisions | 64.7 | 199.1 | 217.4 | 192.4 | 97.7 |
| Net Current Assets | 1280.8 | 1492 | 1724.5 | 1539.6 | 1743.9 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 1997.1 | 1862.5 | 2140.3 | 1914.4 | 2095.1 |
| Contingent Liabilities | 96.6 | 129 | 125.1 | 206.7 | 187.5 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BAYER CROPSCIENCE LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
