Balmer Lawrie & Company Ltd
NSE: BALMLAWRIE BSE: 523319
₹177.49
(-0.97%)
Fri, 13 Feb 2026, 05:26 pm
Market Cap30.67B
PE Ratio11.36
Dividend4.74
Producer Manufacturing
Industrial Conglomerates
24.5KBalmer Lawrie & Company Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 14.62B | 15.26B | 17.27B | 19.65B | 19.60B | 23.25B | 26.19B | 29.62B | 30.68B | 31.96B | 15.91B | 17.04B | 17.20B | 17.72B | 15.32B | 15.26B | 20.51B | 23.12B | 23.28B | 25.05B |
| Gross profit | 1.31B | 1.33B | 1.38B | 1.56B | 2.23B | 2.58B | 2.83B | 3.05B | 3.08B | 3.28B | 3.33B | 3.40B | 3.52B | 3.49B | 2.80B | 2.04B | 2.54B | 2.99B | 3.96B | 4.40B |
| Operating expenses (excl. COGS) | -469.48M | -320.84M | -402.40M | -410.40M | -1.06B | -1.23B | -1.48B | -1.58B | -1.85B | -2.09B | -1.48B | -1.51B | -1.45B | -1.30B | -1.25B | -976.07M | -1.22B | -1.41B | -1.22B | -1.78B |
| Selling/general/admin expenses, total | — | — | — | — | -1.07B | -1.26B | -1.49B | -1.51B | -1.81B | -2.07B | -1.43B | -1.47B | -1.42B | -1.26B | -1.14B | -1.08B | -1.21B | -1.39B | -1.42B | -1.68B |
| Research & development | -17.28M | -19.07M | — | — | 0 | — | — | — | — | — | -54.33M | -52.93M | -62.89M | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | — | — | — | — | -1.07B | -1.26B | -1.49B | -1.51B | -1.81B | -2.07B | -1.38B | -1.41B | -1.42B | -1.26B | -1.14B | -1.08B | -1.21B | -1.39B | -1.42B | -1.68B |
| Other operating expenses, total | -469.48M | -320.84M | -402.40M | -410.40M | 17.50M | 36.00M | 3.96M | -72.82M | -40.43M | -17.07M | -41.15M | -44.14M | -23.70M | -35.97M | -110.36M | 100.51M | -17.77M | -22.81M | 198.92M | -99.90M |
| Operating income | 822.85M | 994.50M | 975.20M | 1.15B | 1.18B | 1.35B | 1.34B | 1.47B | 1.23B | 1.20B | 1.85B | 1.89B | 2.07B | 2.19B | 1.56B | 1.07B | 1.32B | 1.58B | 2.74B | 2.62B |
| Non-operating income, total | 80.51M | 207.44M | 487.40M | 479.30M | 356.30M | 528.40M | 677.34M | 821.38M | 989.70M | 985.20M | 544.55M | 469.30M | 310.49M | 274.55M | 178.66M | 162.50M | 40.69M | 58.68M | 5.59M | 141.62M |
| Interest expense, net of interest capitalized | -117.62M | -98.18M | -94.10M | -143.40M | -237.50M | -204.30M | -224.98M | -220.37M | -213.32M | -226.95M | -14.89M | -45.37M | -42.27M | -71.24M | -148.70M | -119.16M | -135.89M | -179.40M | -220.50M | -265.25M |
| Interest capitalized | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 259.53M | 327.64M | 594.20M | 630.00M | 732.80M | 752.20M | 966.64M | 1.05B | 1.19B | 1.22B | 558.72M | 514.76M | 461.46M | 348.97M | 327.51M | 281.79M | 178.05M | 238.88M | 409.13M | 401.42M |
| Non-operating interest income | 8.63M | 13.02M | 78.20M | 162.40M | 197.80M | 173.50M | 279.32M | 343.21M | 359.97M | 269.49M | 338.06M | 376.79M | 291.25M | 301.87M | 323.53M | 292.15M | 177.33M | 164.81M | 287.04M | 299.12M |
| Miscellaneous non-operating expense | 250.90M | 314.62M | 516.00M | 467.60M | 535.00M | 578.70M | 687.32M | 708.24M | 832.54M | 950.35M | 220.66M | 137.97M | 170.22M | 47.10M | 3.98M | -10.36M | 723.00K | 74.07M | 122.09M | 102.30M |
| Unusual income/expense | -61.39M | -22.02M | -12.70M | -7.30M | -139.00M | -19.50M | -64.31M | -9.71M | 10.51M | -7.68M | 721.00K | -91.00K | -108.70M | -3.18M | -154.00K | -137.00K | -1.46M | -807.00K | -183.04M | 5.45M |
| Pretax income | 903.37M | 1.20B | 1.46B | 1.63B | 1.53B | 1.88B | 2.02B | 2.29B | 2.22B | 2.18B | 2.40B | 2.36B | 2.38B | 2.47B | 1.73B | 1.23B | 1.36B | 1.64B | 2.74B | 2.76B |
| Taxes | -344.79M | -369.80M | -464.40M | -537.00M | -334.90M | -594.70M | -541.55M | -615.55M | -664.05M | -660.08M | -759.02M | -812.28M | -734.86M | -854.67M | -552.74M | -401.91M | -473.38M | -574.43M | -751.82M | -809.91M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.81M | 0 | 0 | 0 | 0 | 4.08M | 22.26M | 64.19M | 50.35M | 35.87M | 42.17M | 41.54M | 66.83M |
| After tax other income/expense | 0 | -8.94K | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 558.58M | 832.13M | 998.20M | 1.09B | 1.20B | 1.28B | 1.48B | 1.66B | 1.56B | 1.52B | 1.64B | 1.55B | 1.65B | 1.99B | 1.61B | 1.20B | 1.38B | 1.72B | 2.40B | 2.66B |
| Net income | 558.58M | 832.13M | 998.20M | 1.09B | 1.20B | 1.28B | 1.48B | 1.66B | 1.56B | 1.52B | 1.64B | 1.55B | 1.65B | 1.99B | 1.61B | 1.20B | 1.38B | 1.72B | 2.40B | 2.66B |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 558.58M | 832.13M | 998.20M | 1.09B | 1.20B | 1.28B | 1.48B | 1.66B | 1.56B | 1.52B | 1.64B | 1.55B | 1.65B | 1.99B | 1.61B | 1.20B | 1.38B | 1.72B | 2.40B | 2.66B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 1.12B | 1.27B | 1.24B | 1.38B | 1.50B | 1.66B | 1.69B | 1.85B | 1.58B | 1.66B | 2.09B | 2.15B | 2.34B | 2.49B | 2.07B | 1.62B | 1.88B | 2.15B | 3.33B | 3.22B |
| EBIT | 822.85M | 994.50M | 975.20M | 1.15B | 1.18B | 1.35B | 1.34B | 1.47B | 1.23B | 1.20B | 1.85B | 1.89B | 2.07B | 2.19B | 1.56B | 1.07B | 1.32B | 1.58B | 2.74B | 2.62B |
| Total operating expenses | -13.80B | -14.26B | -16.30B | -18.50B | -18.43B | -21.90B | -24.84B | -28.16B | -29.45B | -30.77B | -14.06B | -15.14B | -15.13B | -15.53B | -13.76B | -14.19B | -19.19B | -21.53B | -20.54B | -22.43B |
| Prepaid expenses | 0 | 0 | 40.00M | 55.30M | 47.40M | 67.10M | — | — | — | — | 65.72M | 65.31M | 96.36M | 84.81M | 55.87M | 69.57M | 115.41M | 84.83M | 57.24M | 67.76M |
| Deferred income, current | — | — | — | — | — | — | 52.88M | 60.05M | 212.53M | 95.65M | 100.50M | 97.94M | 142.87M | 131.00M | 292.93M | 115.33M | 108.54M | 96.89M | 146.34M | 168.56M |
| Capital and operating lease obligations | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 134.97M | 211.35M | 211.35M | 223.30M | 223.30M | 224.73M | 224.73M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 337.26M | 312.06M | 207.20M | 137.40M | 180.70M | 125.80M | 59.06M | 15.05M | 0 | 1.21M | 307.61M | 320.22M | 631.48M | 736.40M | 883.40M | 984.21M | 1.09B | 1.29B | 1.29B | 1.42B |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | 355.00K | 355.00K | 355.00K | 355.00K | 855.00K | 455.00K | 49.22M | 39.60M | 34.38M | 30.58M |
| Minority interest | 8.67M | 11.28M | 0 | 22.90M | 20.20M | 0 | 30.57M | 34.60M | 0 | 0 | 0 | 0 | 528.12M | 505.86M | 441.67M | 391.32M | 354.79M | 312.61M | 271.07M | 204.24M |
| Change in accrued expenses | — | — | 0 | 0 | 0 | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -90.10M | -173.00M | -219.80M | -282.20M | -419.10M | -447.40M | -439.70M | -469.50M | -909.40M | -1.09B | -618.00M | -687.00M | -964.70M | -1.37B | -1.50B | -1.28B | -1.02B | -1.11B | -1.28B | -1.45B |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800