Equity Analysis

Company Profile

Profit & Loss

BF Utilities Ltd

Industry : Power Generation And Supply

BSE Code

ISIN Demat

Book Value()

532430

INE243D01012

43.7974243

NSE Symbol

P/E(TTM)

Mar.Cap( Cr.)

BFUTILITIE

144.07

3629.67

EPS(TTM)

Face Value()

Div & Yield %:

6.69

Particulars(INCOME)	Mar 2023 ( Cr)	Mar 2022 ( Cr)	Mar 2021 ( Cr)	Mar 2020 ( Cr)	Mar 2019 ( Cr)	Mar 2018 ( Cr)
Operating Income	18.03	18.38	14.59	19.25	17.81	14.85
Excise Duty	0.00	0.00	0.00	0.00	0.00	0.00
Net Operating Income	18.03	18.38	14.59	19.25	17.81	14.85
Other Income	8.58	6.60	2.43	4.51	31.94	18.40
Stock Adjustments	0.01	-0.03	-0.03	0.03	-0.09	-0.12
Total Income	26.62	24.95	16.99	23.79	49.66	33.13
EXPENDITURE :
Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00
Operating Expenses	13.42	13.71	12.30	10.69	10.29	6.18
Employee Cost	1.95	1.87	1.38	1.77	1.64	1.49
Selling & Administrative Expenses	3.25	2.22	2.44	4.03	4.42	2.97
Miscellaneous Expenses	0.48	0.33	0.28	0.37	0.41	0.51
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	19.10	18.12	16.39	16.86	16.77	11.15
Operating Profit	7.52	6.82	0.60	6.93	32.90	21.98
Interest	0.04	0.21	0.56	1.09	2.45	3.57
Gross Profit	7.48	6.61	0.04	5.84	30.45	18.41
Depreciation	0.71	2.02	3.57	3.87	3.86	3.86
Profit Before Tax	6.77	4.59	-3.53	1.97	26.59	14.55
Tax	1.21	2.08	-0.64	0.44	0.05	0.40
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-0.22	-0.32	-1.17	-0.99	-0.64	-1.67
Reported Net Profit	5.77	2.83	-1.72	2.52	27.17	15.82
Extraordinary Items	0.02	0.00	0.00	0.00	0.00	0.31
Adjusted Net Profit	5.75	2.83	-1.72	2.52	27.17	15.51
Adjustment below Net Profit	0.23	0.03	0.03	0.01	-0.01	0.14
P & L Balance brought forward	112.76	109.91	111.59	109.06	81.90	65.94
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
P & L Balance carried down	118.76	112.76	109.91	111.59	109.06	81.90
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	0.00	0.00	0.00	0.00	0.00	0.00
Dividend Per Share(Rs)	0.00	0.00	0.00	0.00	0.00	0.00
Earnings Per Share-Unit Curr	1.53	0.75	-0.46	0.67	7.21	4.20
Earnings Per Share(Adj)-Unit Curr	1.53	0.75	-0.46	0.67	7.21	4.20
Book Value-Unit Curr	36.66	35.11	34.22	34.65	34.01	26.79
Book Value(Adj)-Unit Curr	36.66	35.11	34.22	34.65	34.01	26.79