ADF FOODS
|
ADF FOODS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹450 Cr | ₹421 Cr | ₹370 Cr | ₹285 Cr | ₹231 Cr |
Sales | ₹444 Cr | ₹405 Cr | ₹361 Cr | ₹273 Cr | ₹231 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹6.14 Cr | ₹16 Cr | ₹8.38 Cr | ₹12 Cr | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹450 Cr | ₹421 Cr | ₹370 Cr | ₹285 Cr | ₹231 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹14 Cr | ₹0.68 Cr | ₹-17 Cr | ₹-19 Cr | ₹-11 Cr |
Raw Material Consumed | ₹161 Cr | ₹178 Cr | ₹203 Cr | ₹145 Cr | ₹107 Cr |
Opening Raw Materials | ₹7.19 Cr | ₹3.22 Cr | ₹3.56 Cr | ₹2.75 Cr | ₹2.99 Cr |
Purchases Raw Materials | ₹103 Cr | ₹93 Cr | ₹78 Cr | ₹60 Cr | ₹65 Cr |
Closing Raw Materials | ₹6.43 Cr | ₹7.19 Cr | ₹3.22 Cr | ₹3.56 Cr | ₹2.75 Cr |
Other Direct Purchases / Brought in cost | ₹57 Cr | ₹89 Cr | ₹125 Cr | ₹86 Cr | ₹42 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹7.41 Cr | ₹5.95 Cr | ₹5.80 Cr | ₹5.54 Cr |
Electricity & Power | ₹11 Cr | ₹7.15 Cr | ₹5.76 Cr | ₹5.65 Cr | ₹5.40 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.39 Cr | ₹0.26 Cr | ₹0.18 Cr | ₹0.14 Cr | ₹0.14 Cr |
Employee Cost | ₹30 Cr | ₹24 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹2.05 Cr | ₹1.54 Cr | ₹0.81 Cr | ₹0.71 Cr | ₹0.78 Cr |
Workmen and Staff Welfare Expenses | ₹0.84 Cr | ₹0.61 Cr | ₹0.58 Cr | ₹0.59 Cr | ₹0.85 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹46 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr | ₹26 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹1.05 Cr | ₹0.97 Cr | ₹0.82 Cr | ₹0.59 Cr | ₹0.59 Cr |
Repairs and Maintenance | ₹3.98 Cr | ₹2.59 Cr | ₹1.75 Cr | ₹2.24 Cr | ₹1.44 Cr |
Packing Material Consumed | ₹40 Cr | ₹31 Cr | ₹29 Cr | ₹23 Cr | ₹24 Cr |
Other Mfg Exp | ₹0.82 Cr | ₹0.36 Cr | ₹0.09 Cr | - | - |
General and Administration Expenses | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
Rent , Rates & Taxes | ₹5.84 Cr | ₹4.45 Cr | ₹1.15 Cr | ₹1.24 Cr | ₹2.81 Cr |
Insurance | ₹1.84 Cr | ₹1.58 Cr | ₹1.18 Cr | ₹0.93 Cr | ₹0.87 Cr |
Printing and stationery | ₹0.15 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.21 Cr | ₹0.15 Cr |
Professional and legal fees | ₹11 Cr | ₹6.35 Cr | ₹6.66 Cr | ₹5.96 Cr | ₹4.21 Cr |
Traveling and conveyance | ₹3.64 Cr | ₹3.35 Cr | ₹2.13 Cr | ₹4.08 Cr | ₹3.49 Cr |
Other Administration | ₹1.42 Cr | ₹1.14 Cr | ₹0.91 Cr | ₹0.98 Cr | ₹1.35 Cr |
Selling and Distribution Expenses | ₹77 Cr | ₹87 Cr | ₹44 Cr | ₹39 Cr | ₹32 Cr |
Advertisement & Sales Promotion | ₹22 Cr | ₹25 Cr | ₹21 Cr | ₹24 Cr | ₹11 Cr |
Sales Commissions & Incentives | - | - | - | - | ₹3.47 Cr |
Freight and Forwarding | ₹55 Cr | ₹63 Cr | ₹23 Cr | ₹15 Cr | ₹17 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.22 Cr | ₹5.81 Cr | ₹3.77 Cr | ₹4.82 Cr | ₹14 Cr |
Bad debts /advances written off | - | - | - | ₹1.06 Cr | ₹0.02 Cr |
Provision for doubtful debts | ₹0.97 Cr | ₹0.09 Cr | ₹0.01 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.20 Cr | ₹0.49 Cr | - | ₹0.19 Cr | ₹0.55 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.01 Cr | ₹0.22 Cr | ₹0.84 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.05 Cr | ₹5.23 Cr | ₹3.76 Cr | ₹3.35 Cr | ₹13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹370 Cr | ₹355 Cr | ₹302 Cr | ₹232 Cr | ₹203 Cr |
Operating Profit (Excl OI) | ₹81 Cr | ₹67 Cr | ₹68 Cr | ₹53 Cr | ₹29 Cr |
Other Income | ₹11 Cr | ₹9.46 Cr | ₹5.51 Cr | ₹9.42 Cr | ₹14 Cr |
Interest Received | ₹0.86 Cr | ₹1.33 Cr | ₹1.23 Cr | ₹0.96 Cr | ₹0.53 Cr |
Dividend Received | - | - | - | ₹0.25 Cr | - |
Profit on sale of Fixed Assets | - | - | ₹0.06 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.19 Cr | ₹0.30 Cr | ₹0.24 Cr | ₹0.06 Cr | ₹0.12 Cr |
Foreign Exchange Gains | ₹4.64 Cr | ₹4.88 Cr | ₹0.52 Cr | ₹6.72 Cr | - |
Others | ₹5.53 Cr | ₹2.95 Cr | ₹3.46 Cr | ₹1.42 Cr | ₹13 Cr |
Operating Profit | ₹92 Cr | ₹76 Cr | ₹74 Cr | ₹62 Cr | ₹43 Cr |
Interest | ₹2.65 Cr | ₹1.81 Cr | ₹1.16 Cr | ₹1.33 Cr | ₹0.87 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.40 Cr | ₹0.51 Cr | ₹0.33 Cr | ₹0.71 Cr | ₹0.25 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹2.26 Cr | ₹1.30 Cr | ₹0.83 Cr | ₹0.63 Cr | ₹0.62 Cr |
PBDT | ₹89 Cr | ₹74 Cr | ₹73 Cr | ₹61 Cr | ₹42 Cr |
Depreciation | ₹14 Cr | ₹9.08 Cr | ₹5.89 Cr | ₹5.53 Cr | ₹4.31 Cr |
Profit Before Taxation & Exceptional Items | ₹75 Cr | ₹65 Cr | ₹67 Cr | ₹55 Cr | ₹38 Cr |
Exceptional Income / Expenses | - | - | - | ₹-0.33 Cr | - |
Profit Before Tax | ₹75 Cr | ₹65 Cr | ₹67 Cr | ₹55 Cr | ₹38 Cr |
Provision for Tax | ₹20 Cr | ₹17 Cr | ₹17 Cr | ₹12 Cr | ₹12 Cr |
Current Income Tax | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr | ₹13 Cr |
Deferred Tax | ₹0.35 Cr | ₹0.94 Cr | ₹3.80 Cr | ₹2.18 Cr | ₹-0.61 Cr |
Other taxes | ₹-1.98 Cr | - | - | - | - |
Profit After Tax | ₹56 Cr | ₹49 Cr | ₹50 Cr | ₹43 Cr | ₹25 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.24 Cr | ₹-0.43 Cr | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹56 Cr | ₹48 Cr | ₹50 Cr | ₹43 Cr | ₹25 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹243 Cr | ₹201 Cr | ₹151 Cr | ₹116 Cr | ₹93 Cr |
Appropriations | ₹300 Cr | ₹249 Cr | ₹201 Cr | ₹159 Cr | ₹118 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹1.22 Cr | - |
Other Appropriation | ₹8.94 Cr | ₹5.97 Cr | ₹0.03 Cr | ₹0.38 Cr | ₹1.77 Cr |
Equity Dividend % | ₹50.00 | ₹40.00 | ₹30.00 | ₹30.00 | - |
Earnings Per Share | ₹25.53 | ₹22.94 | ₹25.01 | ₹21.36 | ₹12.65 |
Adjusted EPS | ₹5.11 | ₹4.59 | ₹5.00 | ₹4.27 | ₹2.53 |
Compare Income Statement of peers of ADF FOODS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ADF FOODS | ₹3,592.1 Cr | -5.2% | 7.6% | 70.1% | Stock Analytics | |
NESTLE INDIA | ₹208,629.0 Cr | -3.5% | -2.1% | -11.3% | Stock Analytics | |
VARUN BEVERAGES | ₹207,016.0 Cr | -5.2% | -2.3% | 38.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹113,230.0 Cr | -3% | -2.2% | -2% | Stock Analytics | |
MARICO | ₹81,373.8 Cr | -2.7% | 6.3% | 18.7% | Stock Analytics | |
JUBILANT FOODWORKS | ₹44,374.6 Cr | -2.1% | 10.2% | 21.6% | Stock Analytics |
ADF FOODS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ADF FOODS | -5.2% |
7.6% |
70.1% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses