| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 5234.84 | 4648.13 | 4422.23 | 3829.75 | 3208.82 |
| Other Income | 39.87 | 22.22 | 34.58 | 72.67 | 30.97 |
| Stock Adjustments | -170.44 | 224.26 | 16.94 | 64.88 | 24.05 |
| Total Income | 5104.27 | 4894.61 | 4473.75 | 3967.3 | 3263.84 |
| EXPENDITURE : | |||||
| Raw Materials | 2489.42 | 2672.98 | 2266.2 | 1938.42 | 2238.38 |
| Excise Duty | 0 | 9.18 | 36.99 | 31.79 | 26.88 |
| Power and Fuel Cost | 17.22 | 17.23 | 16.64 | 17.02 | 14.89 |
| Other Manufacturing Expenses | 1307.91 | 1046.71 | 1108.08 | 931.64 | 196.35 |
| Employee Cost | 421.49 | 397.72 | 339.03 | 417.25 | 273.14 |
| Selling and Administration Expenses | 417.34 | 397.86 | 405.83 | 327.29 | 242.82 |
| Miscellaneous Expenses | 76.98 | 64.81 | 43.99 | 71.18 | 137.05 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 373.91 | 288.12 | 256.99 | 232.71 | 134.33 |
| Interest and Financial Charges | 47.87 | 28.74 | 37.78 | 43.15 | 48.53 |
| Profit before Depreciation and Tax | 326.04 | 259.38 | 219.21 | 189.56 | 85.8 |
| Depreciation | 74.9 | 63.81 | 60.58 | 57.09 | 43.15 |
| Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 251.14 | 195.57 | 158.63 | 132.47 | 42.65 |
| Tax | 41.99 | 49.42 | 36.67 | 27.7 | -7.89 |
| Profit After Tax | 209.15 | 146.15 | 121.96 | 104.77 | 50.54 |
| Minority Interest after PAT | 0.34 | 0.27 | 0.18 | 0.85 | 0 |
| Profit/Loss of Associate Company | -18.75 | -1.92 | 1.27 | 0.85 | 3.64 |
| Profit after Minority Interest and P/L of Assoc. Co. | 190.06 | 143.96 | 123.05 | 104.78 | 54.18 |
| Adjustment below Net Profit | -3.32 | -1.17 | -1.04 | -13.42 | -3.43 |
| P and L Balance brought forward | 373.96 | 317.64 | 245.62 | 282.59 | 216.36 |
| Appropriations | 115.96 | 86.47 | 10.8 | 128.33 | 70.73 |
| P and L Bal. carried down | 444.74 | 373.96 | 356.83 | 245.62 | 196.38 |
| Equity Dividend | 96.2 | 71.82 | 0 | 103.44 | 46.32 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 19.76 | 14.65 | 0 | 12.62 | 9.15 |
| Equity Dividend (%) | 500 | 500 | 375 | 325 | 250 |
| Earning Per Share (Rs.) | 19.74 | 15 | 12.88 | 10.25 | 5.01 |
| Book Value | 90.66 | 82.58 | 79.24 | 50.9 | 50.65 |
| Extraordinary Items | 0.86 | 3.45 | 0.3 | -4.89 | -41.03 |
| 2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 19.26 | 19.2 | 19.11 | 17.99 | 17.99 |
| Reserves and Surplus | 853.8 | 773.53 | 738.02 | 612.43 | 437.58 |
| Total Shareholders Funds | 873.06 | 792.73 | 757.13 | 630.42 | 455.57 |
| Secured Loans | 167.19 | 198.47 | 116.1 | 155.81 | 99.64 |
| Unsecured Loans | 198.88 | 195.96 | 120.27 | 223.56 | 306.03 |
| Total Debt | 366.07 | 394.43 | 236.37 | 379.37 | 405.67 |
| Minority Interest | 1.83 | 1.52 | 1.22 | 1.01 | 0 |
| Total Liabilities | 1240.96 | 1188.68 | 994.72 | 1010.8 | 861.24 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 608 | 529.01 | 438.44 | 294.62 | 569.4 |
| Less: Accum. Depreciation | 207.8 | 137.01 | 82.33 | 35.17 | 312.81 |
| Net Block | 400.2 | 392 | 356.11 | 259.45 | 256.59 |
| Capital Work in Progress | 41.22 | 25.35 | 33.6 | 16.35 | 22.43 |
| Investments | 14.63 | 13.24 | 10.97 | 241.57 | 36.35 |
| Current Assets, Loans and Advances | |||||
| Inventories | 869.32 | 1017.08 | 595.58 | 534.76 | 478.54 |
| Sundry Debtors | 1112.05 | 950.42 | 938.98 | 790.72 | 717.84 |
| Cash and Bank Balance | 100.94 | 80.88 | 96.57 | 45.5 | 44.32 |
| Loans and Advances | 837.37 | 782.35 | 642.82 | 659.27 | 638 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 2046.79 | 2012.89 | 1640.06 | 1503.06 | 1250.8 |
| Provisions | 87.98 | 59.75 | 39.85 | 33.77 | 82.03 |
| Net Current Assets | 784.91 | 758.09 | 594.04 | 493.42 | 545.87 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 1240.96 | 1188.68 | 994.72 | 1010.79 | 861.24 |
| Contingent Liabilities | 448.63 | 353.07 | 341.73 | 298.07 | 226.92 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BLUE STAR LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
