ADANI WILMAR
|
ADANI WILMAR Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹51,669 Cr | ₹58,579 Cr | ₹54,507 Cr | ₹37,319 Cr | ₹298,006 Cr |
| Sales | ₹51,561 Cr | ₹58,495 Cr | ₹54,420 Cr | ₹37,268 Cr | ₹297,296 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.01 Cr | ₹0.01 Cr | ₹1.70 Cr | ₹1.99 Cr | ₹26 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹107 Cr | ₹84 Cr | ₹85 Cr | ₹49 Cr | ₹684 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹51,225 Cr | ₹58,185 Cr | ₹54,155 Cr | ₹37,090 Cr | ₹296,570 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹24 Cr | ₹1,239 Cr | ₹-1,757 Cr | ₹-945 Cr | ₹4,697 Cr |
| Raw Material Consumed | ₹45,251 Cr | ₹51,647 Cr | ₹50,528 Cr | ₹32,464 Cr | ₹239,815 Cr |
| Opening Raw Materials | ₹3,139 Cr | ₹2,427 Cr | ₹2,085 Cr | ₹2,060 Cr | ₹16,951 Cr |
| Purchases Raw Materials | ₹42,568 Cr | ₹49,622 Cr | ₹48,536 Cr | ₹31,330 Cr | ₹217,720 Cr |
| Closing Raw Materials | ₹2,416 Cr | ₹3,139 Cr | ₹2,427 Cr | ₹2,085 Cr | ₹20,595 Cr |
| Other Direct Purchases / Brought in cost | ₹1,960 Cr | ₹2,736 Cr | ₹2,335 Cr | ₹1,159 Cr | ₹25,739 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹633 Cr | ₹639 Cr | ₹516 Cr | ₹397 Cr | ₹3,675 Cr |
| Electricity & Power | ₹633 Cr | ₹639 Cr | ₹516 Cr | ₹397 Cr | ₹3,675 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹421 Cr | ₹394 Cr | ₹392 Cr | ₹322 Cr | ₹2,239 Cr |
| Salaries, Wages & Bonus | ₹359 Cr | ₹339 Cr | ₹348 Cr | ₹292 Cr | ₹1,946 Cr |
| Contributions to EPF & Pension Funds | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹102 Cr |
| Workmen and Staff Welfare Expenses | ₹35 Cr | ₹29 Cr | ₹24 Cr | ₹15 Cr | ₹150 Cr |
| Other Employees Cost | ₹9.57 Cr | ₹10 Cr | ₹8.17 Cr | ₹4.64 Cr | ₹42 Cr |
| Other Manufacturing Expenses | ₹1,037 Cr | ₹944 Cr | ₹730 Cr | ₹1,592 Cr | ₹15,042 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹403 Cr | ₹321 Cr | ₹260 Cr | ₹201 Cr | ₹2,075 Cr |
| Repairs and Maintenance | ₹66 Cr | ₹56 Cr | ₹50 Cr | ₹35 Cr | ₹405 Cr |
| Packing Material Consumed | - | - | - | ₹971 Cr | ₹9,190 Cr |
| Other Mfg Exp | ₹568 Cr | ₹567 Cr | ₹420 Cr | ₹385 Cr | ₹3,373 Cr |
| General and Administration Expenses | ₹248 Cr | ₹255 Cr | ₹278 Cr | ₹563 Cr | ₹3,534 Cr |
| Rent , Rates & Taxes | ₹52 Cr | ₹45 Cr | ₹32 Cr | ₹430 Cr | ₹1,739 Cr |
| Insurance | ₹52 Cr | ₹57 Cr | ₹55 Cr | ₹39 Cr | ₹254 Cr |
| Printing and stationery | ₹45 Cr | ₹43 Cr | ₹41 Cr | ₹38 Cr | ₹23 Cr |
| Professional and legal fees | ₹35 Cr | ₹44 Cr | ₹39 Cr | ₹34 Cr | ₹408 Cr |
| Traveling and conveyance | ₹44 Cr | ₹41 Cr | ₹28 Cr | ₹15 Cr | ₹264 Cr |
| Other Administration | ₹19 Cr | ₹25 Cr | ₹83 Cr | ₹5.60 Cr | ₹845 Cr |
| Selling and Distribution Expenses | ₹2,052 Cr | ₹1,879 Cr | ₹1,598 Cr | ₹1,351 Cr | ₹12,600 Cr |
| Advertisement & Sales Promotion | ₹292 Cr | ₹230 Cr | ₹194 Cr | ₹255 Cr | ₹2,850 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹1,574 Cr | ₹1,480 Cr | ₹1,278 Cr | ₹1,068 Cr | ₹9,478 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹186 Cr | ₹169 Cr | ₹126 Cr | ₹27 Cr | ₹272 Cr |
| Miscellaneous Expenses | ₹427 Cr | ₹231 Cr | ₹133 Cr | ₹22 Cr | ₹1,873 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹6.26 Cr | ₹8.57 Cr | ₹1.03 Cr | ₹2.39 Cr | ₹1.38 Cr |
| Losson disposal of fixed assets(net) | - | ₹2.78 Cr | ₹0.16 Cr | ₹0.41 Cr | ₹0.05 Cr |
| Losson foreign exchange fluctuations | ₹9.57 Cr | ₹188 Cr | ₹107 Cr | - | ₹1,706 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹412 Cr | ₹32 Cr | ₹25 Cr | ₹19 Cr | ₹166 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹50,092 Cr | ₹57,226 Cr | ₹52,419 Cr | ₹35,765 Cr | ₹283,475 Cr |
| Operating Profit (Excl OI) | ₹1,133 Cr | ₹959 Cr | ₹1,736 Cr | ₹1,325 Cr | ₹13,095 Cr |
| Other Income | ₹296 Cr | ₹964 Cr | ₹172 Cr | ₹104 Cr | ₹1,100 Cr |
| Interest Received | ₹239 Cr | ₹234 Cr | ₹110 Cr | ₹75 Cr | ₹921 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹22 Cr | - | ₹33 Cr | - | ₹0.09 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹30 Cr | ₹5.27 Cr | ₹3.55 Cr | ₹8.61 Cr | ₹15 Cr |
| Foreign Exchange Gains | - | - | - | ₹12 Cr | - |
| Others | ₹5.17 Cr | ₹724 Cr | ₹27 Cr | ₹8.13 Cr | ₹163 Cr |
| Operating Profit | ₹1,429 Cr | ₹1,922 Cr | ₹1,909 Cr | ₹1,430 Cr | ₹14,195 Cr |
| Interest | ₹749 Cr | ₹775 Cr | ₹541 Cr | ₹407 Cr | ₹5,692 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹5.24 Cr | ₹90 Cr | ₹269 Cr | ₹3,723 Cr |
| Intereston Fixed deposits | ₹38 Cr | ₹34 Cr | ₹24 Cr | - | - |
| Bank Charges etc | ₹52 Cr | ₹74 Cr | ₹87 Cr | ₹47 Cr | ₹377 Cr |
| Other Interest | ₹660 Cr | ₹661 Cr | ₹340 Cr | ₹91 Cr | ₹1,592 Cr |
| PBDT | ₹680 Cr | ₹1,147 Cr | ₹1,368 Cr | ₹1,023 Cr | ₹8,503 Cr |
| Depreciation | ₹364 Cr | ₹358 Cr | ₹309 Cr | ₹268 Cr | ₹2,413 Cr |
| Profit Before Taxation & Exceptional Items | ₹316 Cr | ₹789 Cr | ₹1,059 Cr | ₹755 Cr | ₹6,090 Cr |
| Exceptional Income / Expenses | ₹-54 Cr | - | - | - | - |
| Profit Before Tax | ₹262 Cr | ₹789 Cr | ₹1,059 Cr | ₹755 Cr | ₹6,090 Cr |
| Provision for Tax | ₹92 Cr | ₹235 Cr | ₹284 Cr | ₹103 Cr | ₹2,060 Cr |
| Current Income Tax | ₹178 Cr | ₹95 Cr | ₹246 Cr | ₹282 Cr | ₹1,569 Cr |
| Deferred Tax | ₹-86 Cr | ₹141 Cr | ₹39 Cr | ₹-179 Cr | ₹522 Cr |
| Other taxes | ₹-0.04 Cr | ₹0.23 Cr | ₹-0.55 Cr | ₹0.11 Cr | ₹-31 Cr |
| Profit After Tax | ₹171 Cr | ₹554 Cr | ₹774 Cr | ₹652 Cr | ₹4,030 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹-23 Cr | ₹29 Cr | ₹29 Cr | ₹77 Cr | ₹578 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹148 Cr | ₹582 Cr | ₹804 Cr | ₹729 Cr | ₹4,609 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,888 Cr | ₹3,303 Cr | ₹2,503 Cr | ₹1,775 Cr | ₹13,149 Cr |
| Appropriations | ₹4,036 Cr | ₹3,885 Cr | ₹3,307 Cr | ₹2,503 Cr | ₹17,758 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.50 Cr | ₹-3.00 Cr | ₹4.01 Cr | ₹0.20 Cr | ₹12 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹1.14 | ₹4.48 | ₹6.18 | ₹63.74 | ₹40.32 |
| Adjusted EPS | ₹1.14 | ₹4.48 | ₹6.18 | ₹6.37 | ₹4.03 |
Compare Income Statement of peers of ADANI WILMAR
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADANI WILMAR | ₹36,040.7 Cr | 0.6% | 4.4% | -18.7% | Stock Analytics | |
| PATANJALI FOODS | ₹62,680.7 Cr | -4.8% | -2.3% | -1.6% | Stock Analytics | |
| GOKUL AGRO RESOURCES | ₹5,174.4 Cr | 0.3% | -13.4% | 21.1% | Stock Analytics | |
| CIAN AGRO INDUSTRIES & INFRASTRUCTURE | ₹4,971.7 Cr | -18.5% | -24.2% | 647% | Stock Analytics | |
| AGRO TECH FOODS | ₹2,948.1 Cr | 2.3% | -3.4% | -17.3% | Stock Analytics | |
| BCL INDUSTRIES | ₹1,167.7 Cr | -2.6% | -4.5% | -30.3% | Stock Analytics | |
ADANI WILMAR Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADANI WILMAR | 0.6% |
4.4% |
-18.7% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses