|
|
| Berger Paints India Limited |
|
Financials-Berger Paints India Limited| Sector: Paints | | BSE:509480 | NSE:BERGEPAINT | Bloomberg:BRGR@IN | Reuters:BRGR.BO | | Market Lot: 1 | Face Value: 1 | ISIN Demat: INE463A01038 |
|
|
| |
| Financials (Standalone) |
|
|
|
|
../financials/latestHalf.php
| Latest Quarterly/Halfyearly |
|
| As On(Months) |
31-Dec-2020(3) |
31-Dec-2019(3) |
% Change |
| Sales of Products/Services |
18618.70 |
15017.90 |
23.98 |
| Other Operating Income |
0.00 |
0.00 |
-- |
| Other Income |
151.90 |
138.30 |
9.83 |
| Total Income |
18770.60 |
15156.20 |
23.85 |
| Total Expenses |
-15367.00 |
-12929.70 |
18.85 |
| OPBDIT |
34137.60 |
28085.90 |
21.55 |
| Interest |
0.00 |
0.00 |
-- |
| Depreciation |
-467.90 |
-12929.70 |
-96.38 |
| Exceptional & Extraordinary Items |
0.00 |
0.00 |
-- |
| Prior Period Adjustments |
0.00 |
0.00 |
-- |
| Provision for Tax |
-867.90 |
-570.70 |
52.08 |
| After Tax Profit |
2535.70 |
1655.80 |
53.14 |
| Equity Capital |
0.00 |
0.00 |
-- |
| Reserves |
0.00 |
0.00 |
-- |
| Notes to Accounts |
|
|
|
|
| As on( Months ) |
31-Mar-07(12) |
|
31-Mar-06(12) |
|
31-Mar-05(12) |
|
| Profit / Loss A/C |
Rs mn |
%OI |
Rs mn |
%OI |
Rs mn |
%OI |
| Net Sales |
11601.69 |
98.94 |
9798.31 |
98.35 |
8245.78 |
98.59 |
| Operating Income (OI) |
11725.43 |
100.00 |
9962.25 |
100.00 |
8363.73 |
100.00 |
| OPBDIT |
1282.86 |
10.94 |
1145.59 |
11.50 |
906.11 |
10.83 |
| OPBDT |
1181.72 |
10.08 |
1079.90 |
10.84 |
865.96 |
10.35 |
| OPBT |
1003.71 |
8.56 |
905.98 |
9.09 |
709.09 |
8.48 |
| Non-Operating Income |
19.18 |
0.16 |
13.61 |
0.14 |
10.64 |
0.13 |
| Extraordinary/Prior Period |
-0.71 |
-0.01 |
0.01 |
0.00 |
-42.59 |
-0.51 |
| Tax |
191.51 |
1.63 |
216.68 |
2.17 |
155.91 |
1.86 |
| Profit after tax(PAT) |
830.67 |
7.08 |
702.93 |
7.06 |
521.24 |
6.23 |
| Cash Profit |
1008.69 |
8.60 |
876.85 |
8.80 |
678.11 |
8.11 |
| Dividend-Equity |
318.87 |
2.72 |
398.58 |
4.00 |
279.01 |
3.34 |
|
| As on |
31-Mar-07 |
|
31-Mar-06 |
|
31-Mar-05 |
|
| Assets |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Gross Block |
2435.61 |
39.84 |
2247.37 |
44.51 |
1872.36 |
44.85 |
| Net Block |
1194.21 |
19.54 |
1157.74 |
22.93 |
947.64 |
22.70 |
| Capital WIP |
137.15 |
2.24 |
110.49 |
2.19 |
115.73 |
2.77 |
| Investments |
128.17 |
2.10 |
128.17 |
2.54 |
109.10 |
2.61 |
| Inventory |
2520.69 |
41.23 |
1995.79 |
39.52 |
1668.36 |
39.96 |
| Receivables |
1435.22 |
23.48 |
1095.09 |
21.69 |
846.46 |
20.28 |
| Other Current Assets |
697.60 |
11.41 |
562.38 |
11.14 |
487.33 |
11.67 |
| Balance Sheet Total(BT) |
6113.04 |
100.00 |
5049.66 |
100.00 |
4174.63 |
100.00 |
| Liabilities |
Rs mn |
%BT |
Rs mn |
%BT |
Rs mn |
%BT |
| Equity Share Capital |
637.75 |
10.43 |
398.55 |
7.89 |
398.56 |
9.55 |
| Reserves |
2106.18 |
34.45 |
1880.85 |
37.25 |
1631.11 |
39.07 |
| Total Debt |
1153.12 |
18.86 |
427.70 |
8.47 |
644.10 |
15.43 |
| Creditors and Acceptances |
1401.12 |
22.92 |
1644.01 |
32.56 |
895.83 |
21.46 |
| Other current liab/prov. |
814.88 |
13.33 |
698.54 |
13.83 |
605.03 |
14.49 |
| Balance Sheet Total(BT) |
6113.04 |
100.00 |
5049.66 |
100.00 |
4174.63 |
100.00 |
|
| As on |
31-Mar-07 |
31-Mar-06 |
31-Mar-05 |
| OPBIT/Prod.cap.empl.(%) |
30.42 |
39.36 |
30.59 |
| PBIT/Cap. Employed (%) |
29.88 |
37.94 |
28.04 |
| PAT/Networth (%) |
30.27 |
30.84 |
25.68 |
| Tax/PBT (%) |
18.74 |
23.56 |
23.02 |
| Total Debt/Networth (x) |
0.42 |
0.19 |
0.32 |
| Long Term Debt/Networth (x) |
0.00 |
0.00 |
0.00 |
| PBDIT/Finance Charges (x) |
12.87 |
17.65 |
21.77 |
| Current Ratio (x) |
2.10 |
1.56 |
2.00 |
| RM Inventory (days consumption) |
48.96 |
45.78 |
42.52 |
| FG inventory (days cost of sales) |
49.27 |
46.39 |
48.11 |
| Receivables (days gross sales) |
39.61 |
35.77 |
32.61 |
| Creditors (days cost of sales) |
48.97 |
68.06 |
43.84 |
| Op. curr. assets (days OI) |
144.00 |
133.00 |
130.00 |
|
|
Financials