| Balmer Lawrie & Company Ltd | Industry : (Diversified) | |
|---|---|---|
|
BSE Code : 523319 |
NSE Symbol : BALMLAWRIE |
P/E(TTM) : 12.18 |
|
ISIN Demat : INE164A01016 |
Div & Yield% : 4.96 |
EPS(TTM) : 14.08 |
|
Book Value(₹) : 86.96 |
Market Cap(₹Cr) : 2,932.72 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,494.49 | 2,318.59 | 2,309.98 | 2,042.45 | 1,522.10 |
| Other Income | 83.14 | 85.57 | 73.11 | 62.40 | 70.67 |
| Stock Adjustments | 1.81 | -2.54 | 13.77 | 4.69 | -0.34 |
| Total Income | 2,579.44 | 2,401.62 | 2,396.86 | 2,109.54 | 1,592.43 |
| EXPENDITURE : | |||||
| Raw Materials | 1,046.97 | 1,061.66 | 1,637.89 | 1,439.73 | 987.22 |
| Power and Fuel Cost | 41.05 | 37.92 | 36.84 | 33.12 | 26.73 |
| Other Manufacturing Expenses | 660.21 | 528.63 | 50.57 | 51.68 | 39.37 |
| Selling and Administration Expenses | 110.92 | 98.79 | 102.58 | 82.71 | 73.19 |
| Miscellaneous Expenses | 85.15 | 91.58 | 50.45 | 52.67 | 40.79 |
| Employee Benefit Expenses | 255.43 | 242.63 | 250.49 | 226.95 | 217.60 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 379.70 | 340.41 | 268.05 | 222.68 | 207.53 |
| Interest | 16.30 | 13.50 | 9.82 | 5.80 | 5.29 |
| Gross Profit | 363.40 | 326.91 | 258.23 | 216.88 | 202.24 |
| Depreciation | 49.61 | 48.26 | 46.93 | 46.74 | 45.59 |
| Profit Before Tax | 313.79 | 278.65 | 211.30 | 170.14 | 156.65 |
| Current Tax | 87.48 | 86.01 | 52.97 | 45.69 | 33.53 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -6.48 | -10.83 | 4.48 | 1.65 | 6.67 |
| Reported Net Profit | 232.80 | 203.47 | 153.86 | 122.81 | 116.45 |
| Extraordinary Items | 1.32 | 0.19 | 0.95 | 2.48 | 0.45 |
| Adjusted Net Profit | 231.48 | 203.28 | 152.91 | 120.33 | 116.00 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 949.81 | 874.59 | 831.89 | 811.68 | 823.49 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 145.35 | 128.25 | 111.15 | 102.60 | 128.25 |
| P & L Balance carried down | 1,037.26 | 949.81 | 874.59 | 831.89 | 811.68 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 85.00 | 85.00 | 75.00 | 65.00 | 60.00 |
| Dividend Per Share(Rs) | 8.50 | 8.50 | 7.50 | 6.50 | 6.00 |
| Earnings Per Share-Unit Curr | 13.61 | 11.90 | 9.00 | 7.18 | 6.81 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 89.35 | 83.46 | 79.31 | 77.18 | 76.47 |
| Book Value(Adj)-Unit Curr | 89.35 | 83.46 | 79.31 | 77.18 | 76.47 |