Bosch
BSE: 500530 | NSE: BOSCHLTD | ISIN: INE323A01026 | Auto Ancillaries
Profit & Loss account of Bosch |
------------------- in Rs. Cr. ------------------- |
|
Dec '04 |
Dec '05 |
Dec '06 |
Dec '07 |
Dec '08 |
 |
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Income |
|
|
|
|
| Sales Turnover |
2,615.33 |
3,312.36 |
4,212.79 |
4,783.99 |
5,131.33 |
| Excise Duty |
255.35 |
312.20 |
406.65 |
488.71 |
491.12 |
| Net Sales |
2,359.98 |
3,000.16 |
3,806.14 |
4,295.28 |
4,640.21 |
| Other Income |
83.84 |
114.89 |
269.74 |
224.38 |
330.51 |
| Stock Adjustments |
16.56 |
71.55 |
60.16 |
26.70 |
33.46 |
| Total Income |
2,460.38 |
3,186.60 |
4,136.04 |
4,546.36 |
5,004.18 |
| Expenditure |
|
|
|
|
| Raw Materials |
1,129.25 |
1,701.94 |
2,128.85 |
2,417.16 |
2,642.41 |
| Power & Fuel Cost |
35.15 |
37.66 |
45.09 |
53.20 |
53.83 |
| Employee Cost |
338.15 |
373.57 |
393.78 |
480.65 |
530.40 |
| Other Manufacturing Expenses |
66.95 |
92.32 |
102.45 |
95.27 |
103.92 |
| Selling and Admin Expenses |
183.94 |
267.04 |
346.20 |
428.32 |
497.85 |
| Miscellaneous Expenses |
87.22 |
63.64 |
149.83 |
103.30 |
122.64 |
| Preoperative Exp Capitalised |
-20.66 |
-32.50 |
-14.03 |
-19.26 |
-29.10 |
| Total Expenses |
1,820.00 |
2,503.67 |
3,152.17 |
3,558.64 |
3,921.95 |
|
Dec '04 |
Dec '05 |
Dec '06 |
Dec '07 |
Dec '08 |
|
|
12 mths |
12 mths |
12 mths |
12 mths |
12 mths |
|
| Operating Profit |
556.54 |
568.04 |
714.13 |
763.34 |
751.72 |
| PBDIT |
640.38 |
682.93 |
983.87 |
987.72 |
1,082.23 |
| Interest |
4.22 |
13.56 |
6.41 |
3.75 |
8.73 |
| PBDT |
636.16 |
669.37 |
977.46 |
983.97 |
1,073.50 |
| Depreciation |
98.88 |
198.09 |
246.48 |
253.91 |
302.46 |
| Other Written Off |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Profit Before Tax |
537.28 |
471.28 |
730.98 |
730.06 |
771.04 |
| Extra-ordinary items |
30.74 |
83.89 |
88.76 |
146.74 |
94.79 |
| PBT (Post Extra-ord Items) |
568.02 |
555.17 |
819.74 |
876.80 |
865.83 |
| Tax |
192.70 |
211.55 |
270.39 |
265.90 |
231.94 |
| Reported Net Profit |
374.77 |
343.07 |
547.99 |
609.21 |
633.86 |
| Total Value Addition |
690.74 |
801.73 |
1,023.32 |
1,141.48 |
1,279.55 |
| Preference Dividend |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Equity Dividend |
32.05 |
38.46 |
51.28 |
80.13 |
80.06 |
| Corporate Dividend Tax |
4.19 |
5.70 |
7.57 |
13.62 |
13.61 |
| Per share data (annualised) |
|
|
|
|
| Shares in issue (lakhs) |
380.51 |
380.51 |
380.51 |
380.51 |
380.51 |
| Earning Per Share (Rs) |
98.49 |
90.16 |
144.01 |
160.10 |
166.58 |
| Equity Dividend (%) |
100.00 |
120.00 |
160.00 |
250.00 |
250.00 |
| Book Value (Rs) |
329.53 |
408.09 |
536.63 |
673.67 |
813.49 |
|
|
|
|
| Source : Religare Technova |
| Explore Bosch connections |
|
