CLOSE X

Badjate Group

COMPANY
more from company profile
HomeMarketsEquity Profit & Loss

Profit & Loss

BALMER LAWRIE & COMPANY LTD.

NSE : BALMLAWRIEBSE : 523319ISIN CODE : INE164A01016Industry : DiversifiedHouse : PSU
BSE178.350.7 (+0.39 %)
PREV CLOSE ( ) 177.65
OPEN PRICE ( ) 177.65
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 4854
TODAY'S LOW / HIGH ( )176.50 181.00
52 WK LOW / HIGH ( )146.7 241.75
Select year
(Rs.in Million)
Particulars
Mar 2025
Mar 2024
Mar 2023
Mar 2022
Mar 2021
INCOME :
  
  
  
  
  
Gross Sales
25156.40
23392.30
23214.80
20553.50
15289.80
     Sales
14243.90
14379.80
13534.50
12836.10
8669.60
     Job Work/ Contract Receipts
     Processing Charges / Service Income
9215.50
7550.30
8566.60
7079.10
6116.00
     Revenue from property development
     Other Operational Income
1697.00
1462.20
1113.80
638.20
504.30
Less: Excise Duty
Net Sales
25156.40
23392.30
23214.80
20553.50
15289.80
EXPENDITURE :
Increase/Decrease in Stock
-18.10
25.40
-137.70
-46.90
3.40
Raw Material Consumed
16575.00
15409.90
16374.00
14395.80
9864.10
     Opening Raw Materials
1212.40
1310.00
1422.60
1073.30
914.70
     Purchases Raw Materials
16001.20
14804.10
15888.10
14617.40
9986.70
     Closing Raw Materials
1195.20
1219.20
1310.00
1422.60
1073.30
     Other Direct Purchases / Brought in cost
556.70
515.00
373.40
127.70
36.00
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
417.60
402.60
388.20
349.50
284.10
     Electricity & Power
417.60
402.60
388.20
349.50
284.10
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
2564.20
2434.10
2484.80
2254.50
2159.80
     Salaries, Wages & Bonus
2016.00
1880.20
1932.40
1831.50
1768.20
     Contributions to EPF & Pension Funds
245.40
232.50
216.80
209.30
218.60
     Workmen and Staff Welfare Expenses
302.80
321.40
335.60
213.70
173.00
     Other Employees Cost
0.00
0.00
0.00
0.00
0.00
Other Manufacturing Expenses
598.10
551.60
510.40
522.70
399.90
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
244.80
227.80
231.20
254.70
164.20
     Packing Material Consumed
     Other Mfg Exp
353.30
323.80
279.20
268.00
235.70
General and Administration Expenses
943.80
829.50
898.90
759.40
676.60
     Rent , Rates & Taxes
203.70
135.10
218.30
92.20
88.30
     Insurance
37.30
43.30
42.50
38.20
35.60
     Printing and stationery
19.30
18.20
19.60
15.20
13.10
     Professional and legal fees
     Traveling and conveyance
117.00
108.70
89.90
48.90
32.50
     Other Administration
683.50
632.80
618.40
613.90
539.60
Selling and Distribution Expenses
171.60
164.70
160.50
94.60
83.80
     Advertisement & Sales Promotion
     Sales Commissions & Incentives
41.80
34.70
44.70
35.10
35.30
     Freight and Forwarding
19.90
16.70
16.70
14.70
14.90
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
109.90
113.30
99.20
44.80
33.60
Miscellaneous Expenses
840.50
874.60
647.20
608.40
684.50
     Bad debts /advances written off
64.70
72.00
147.40
79.50
210.70
     Provision for doubtful debts
67.60
54.00
97.10
85.30
95.60
     Losson disposal of fixed assets(net)
0.60
0.60
0.20
1.40
0.40
     Losson foreign exchange fluctuations
6.10
     Losson sale of non-trade current investments
     Other Miscellaneous Expenses
707.60
748.10
402.50
442.20
371.70
Less: Expenses Capitalised
Total Expenditure
22092.80
20692.40
21326.50
18938.00
14156.20
Operating Profit (Excl OI)
3063.60
2699.90
1888.40
1615.40
1133.70
Other Income
562.40
857.10
502.10
446.30
763.60
     Interest Received
299.10
358.10
164.80
177.30
292.20
     Dividend Received
1.50
0.80
0.40
0.20
0.60
     Profit on sale of Fixed Assets
18.90
3.30
13.30
35.80
1.60
     Profits on sale of Investments
4.90
     Provision Written Back
137.20
423.00
245.00
161.80
423.60
     Foreign Exchange Gains
17.90
20.60
18.30
10.20
     Others
87.80
51.30
60.30
61.00
40.70
Operating Profit
3626.00
3557.00
2390.50
2061.70
1897.20
Interest
265.30
220.50
179.40
135.90
119.20
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
92.80
67.10
51.00
13.80
8.90
     Other Interest
172.40
153.40
128.40
122.10
110.20
PBDT
3360.80
3336.50
2211.10
1925.80
1778.10
Depreciation
602.70
591.60
567.90
565.50
550.20
Profit Before Taxation & Exceptional Items
2758.10
2744.90
1643.20
1360.30
1227.80
Exceptional Income / Expenses
Profit Before Tax
2758.10
2744.90
1643.20
1360.30
1227.80
Provision for Tax
809.90
751.80
574.40
473.40
401.90
     Current Income Tax
874.80
860.10
572.60
456.90
387.90
     Deferred Tax
-64.80
-108.30
44.80
16.50
66.70
     Other taxes
0.00
0.00
-42.90
0.00
-52.70
Profit After Tax
1948.20
1993.10
1068.70
887.00
825.90
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-66.80
-41.50
-42.20
Share of Associate
644.60
363.00
607.60
453.00
327.00
Other Consolidated Items
Consolidated Net Profit
2525.90
2314.50
1634.20
1340.00
1152.90
Adjustments to PAT
Profit Balance B/F
13453.10
12254.60
11002.70
10486.60
10583.20
Appropriations
15979.10
14569.10
12636.90
11826.60
11736.20
     General Reserves
     Proposed Equity Dividend
     Corporate dividend tax
     Other Appropriation
1170.10
1116.00
600.20
823.90
1248.60
Equity Dividend %
85.00
85.00
75.00
65.00
60.00
Earnings Per Share
15.00
14.00
10.00
8.00
7.00
Adjusted EPS
15.00
14.00
10.00
8.00
7.00

Badjate Stock & Shares Pvt. Ltd.
201, Mangalam Arcade,
Above Venus Book Centre, Dharampeth Extn. Nagpur - 440010 Maharashtra, India.

NSE Member Code 14845 BSE Member Code 6287 MCX Member Code 55240 SEBI REGISTRATION NO :
INZ000190232 in NSE, BSE AND MCX SEBI Registration No (PMS) :
INP000006527 CDSL DP ID 77800 :
IN-DP-CDSL-393-2018 Terms & Conditions Policy Privacy Policy Cancellation & Refunds Policy Grievance Redressal Mechanism Escalation Matrix Investors can refer the following Linksfor e-voting: https://evoting.cdslindia.com/Evoting/EvotingLogin https://www.evotingindia.com/ https://www.evoting.nsdl.com/ List of Active Authorised Persons Filing of complaints on SMART ODR Portal

SEBI Investor Website | SEBI Saarthi Mobile App

Click here to check Client Collateral Details PMS Fees Calculation Tool EPFO EXTRACT OF FORM 5A
call us @ +91-712-6604201-235 email us @ info@badjategroup.com
Advisory for Investors Complaints Data September 2025 Broking Complaints Data September 2025 DP

Filing complaints on SCORES Easy & quick

  • > Register on SCORES portal(https://scores.sebi.gov.in/)
  • > Mandatory details for filing complaints on SCORES
    • Name
    • PAN
    • Address
    • Mobile Number
    • E-mail ID
  • > Benefits:
    • Effective communication
    • Speedy redressal of the grievances
Process Flow of Complaint Redressal Mechanism

Details of Client Bank account of Badjate Stock & Shares Private Limited:

  • 1)Client Bank account Number : 01020340001341 / 57500000546632
  • 2)Name of Bank Account :
    BADJATE STOCK AND SHARES PRIVATE LIMITED - USCNB Account
  • 3)IFSC : HDFC0000102
  • 4)BRANCH : Shankar Nagar / Dharampeth Extn Nagpur
  • 5)MICR – 440240002

Dear Investor,
As you are aware, under the rapidly evolving dynamics of financial markets, it is crucial for investors to remain updated and well-informed about various aspects of investing in securities market. In this connection, please find a link to the BSE Investor Protection Fund website where you will find some useful educative material in the form of text and videos, so as to become an informed investor.
https://www.bseipf.com/investors_education.html We believe that an educated investor is a protected investor !!!

ATTENTION INVESTORS| KYC | IPO | CLIENT BANK A/C| DIRECT ON-BOARDING FOR PMS SERVICES

© Badjate Group 2018

Designed, Developed & Content Powered by ●●● Accord Fintech Pvt. Ltd.