BALMLAWRIEDiversified
Balmer Lawrie & Co Ltd — Profit & Loss Statement
₹149.08
-2.93%
Balmer Lawrie & Co Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -4.73 Cr | -1.62 Cr | — |
| Tax Rate For Calcs | 0.29 | 0.27 | 0.35 | 0.35 | — |
| Normalized EBITDA | 362.60 Cr | 355.70 Cr | 247.47 Cr | 209.44 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -13.52 Cr | -4.65 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -13.52 Cr | -4.65 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 201.50 Cr | 203.46 Cr | 171.85 Cr | 137.58 Cr | — |
| Reconciled Depreciation | 60.27 Cr | 59.16 Cr | 56.79 Cr | 56.55 Cr | — |
| Reconciled Cost Of Revenue | 1.66K Cr | 1.54K Cr | 1.65K Cr | 1.46K Cr | — |
| EBITDA | 362.60 Cr | 355.70 Cr | 233.95 Cr | 204.79 Cr | — |
| EBIT | 302.33 Cr | 296.54 Cr | 177.16 Cr | 148.24 Cr | — |
| Net Interest Income | -26.52 Cr | -22.05 Cr | -1.46 Cr | 4.14 Cr | — |
| Net Non Operating Interest Income Expense | -26.52 Cr | -22.05 Cr | -1.46 Cr | 4.14 Cr | — |
| Interest Expense Non Operating | 26.52 Cr | 22.05 Cr | 12.84 Cr | 12.21 Cr | — |
| Operating Income | 252.31 Cr | 245.51 Cr | 171.39 Cr | 129.41 Cr | — |
| Operating Expense | 607.63 Cr | 550.18 Cr | 387.16 Cr | 400.43 Cr | — |
| Other Operating Expenses | 290.95 Cr | 247.61 Cr | 112.18 Cr | 110.68 Cr | — |
| Depreciation And Amortization In Income Statement | 60.27 Cr | 59.16 Cr | 56.79 Cr | 56.55 Cr | — |
| Depreciation Income Statement | 60.27 Cr | 59.16 Cr | 55.69 Cr | 55.42 Cr | — |
| Gross Profit | 859.94 Cr | 795.69 Cr | 558.55 Cr | 529.83 Cr | — |
| Cost Of Revenue | 1.66K Cr | 1.54K Cr | 1.65K Cr | 1.46K Cr | — |
| Total Revenue | 2.52K Cr | 2.34K Cr | 2.21K Cr | 1.99K Cr | — |
| Operating Revenue | 2.52K Cr | 2.34K Cr | 2.21K Cr | 1.99K Cr | — |
| Interest Expense | 26.52 Cr | 22.05 Cr | 12.84 Cr | 12.21 Cr | — |
| Normalized Income | 201.50 Cr | 203.46 Cr | 180.64 Cr | 140.62 Cr | — |
| Net Income From Continuing And Discontinued Operation | 201.50 Cr | 203.46 Cr | 171.85 Cr | 137.58 Cr | — |
| Total Expenses | 2.26K Cr | 2.09K Cr | 2.04K Cr | 1.86K Cr | — |
| Diluted Average Shares | 17.10 Cr | 17.10 Cr | 17.10 Cr | 17.10 Cr | — |
| Basic Average Shares | 17.10 Cr | 17.10 Cr | 17.10 Cr | 17.10 Cr | — |
| Diluted EPS | 15.55 | 14.02 | 10.05 | 8.05 | — |
| Basic EPS | 15.55 | 14.02 | 10.05 | 8.05 | — |
| Diluted NI Availto Com Stockholders | 265.96 Cr | 239.76 Cr | 171.85 Cr | 137.58 Cr | — |
| Net Income Common Stockholders | 265.96 Cr | 239.76 Cr | 171.85 Cr | 137.58 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 265.96 Cr | 239.76 Cr | 171.85 Cr | 137.58 Cr | — |
| Minority Interests | 6.68 Cr | 4.15 Cr | 4.22 Cr | 3.59 Cr | — |
| Net Income Including Noncontrolling Interests | 259.27 Cr | 235.61 Cr | 167.63 Cr | 134.00 Cr | — |
| Net Income Extraordinary | 64.46 Cr | 36.30 Cr | — | 45.30 Cr | 32.70 Cr |
| Net Income Discontinuous Operations | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income Continuous Operations | 194.82 Cr | 199.31 Cr | 167.63 Cr | 134.00 Cr | — |
| Tax Provision | 80.99 Cr | 75.18 Cr | 57.44 Cr | 47.34 Cr | — |
| Pretax Income | 275.81 Cr | 274.49 Cr | 164.32 Cr | 136.03 Cr | — |
| Other Non Operating Income Expenses | 50.03 Cr | 51.03 Cr | 6.03 Cr | 6.10 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -13.52 Cr | -4.65 Cr | — |
| Write Off | — | 32.15 Cr | 14.74 Cr | 7.95 Cr | 21.07 Cr |
| Impairment Of Capital Assets | — | 0.97 Cr | 0.08 Cr | 0.15 Cr | 0.01 Cr |
| Total Other Finance Cost | — | 6.71 Cr | 5.10 Cr | 1.38 Cr | 0.89 Cr |
| Interest Income Non Operating | — | 35.81 Cr | 16.48 Cr | 17.73 Cr | 29.22 Cr |
| Amortization | — | 0.95 Cr | 1.11 Cr | 1.13 Cr | 1.35 Cr |
| Interest Income | — | 35.81 Cr | 16.48 Cr | 17.73 Cr | 29.22 Cr |
| Rent Expense Supplemental | — | 11.32 Cr | 19.50 Cr | 7.74 Cr | 7.15 Cr |
| Other Special Charges | — | -0.28 Cr | -1.31 Cr | -3.44 Cr | -0.12 Cr |
| Selling General And Administration | — | 60.21 Cr | 58.84 Cr | 61.69 Cr | 55.40 Cr |
| Selling And Marketing Expense | — | 52.76 Cr | 51.97 Cr | 54.68 Cr | 47.26 Cr |
| General And Administrative Expense | — | 7.45 Cr | 6.88 Cr | 7.01 Cr | 8.14 Cr |
| Rent And Landing Fees | — | 11.32 Cr | 19.50 Cr | 7.74 Cr | 7.15 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Balmer Lawrie & Co Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.