ADITYA BIRLA REAL ESTATE
|
ADITYA BIRLA REAL ESTATE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,639 Cr | ₹3,974 Cr | ₹4,258 Cr | ₹2,692 Cr | ₹3,537 Cr |
Sales | ₹3,508 Cr | ₹3,723 Cr | ₹4,007 Cr | ₹2,450 Cr | ₹3,250 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr | ₹15 Cr |
Revenue from property development | ₹880 Cr | - | - | - | - |
Other Operational Income | ₹237 Cr | ₹238 Cr | ₹239 Cr | ₹228 Cr | ₹272 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,514 Cr | ₹3,832 Cr | ₹4,131 Cr | ₹2,617 Cr | ₹3,423 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-10 Cr | ₹-96 Cr | ₹-58 Cr | ₹46 Cr | ₹-35 Cr |
Raw Material Consumed | ₹1,771 Cr | ₹1,757 Cr | ₹2,041 Cr | ₹1,086 Cr | ₹1,383 Cr |
Opening Raw Materials | ₹253 Cr | ₹160 Cr | ₹134 Cr | ₹128 Cr | ₹136 Cr |
Purchases Raw Materials | ₹2,133 Cr | ₹2,377 Cr | ₹1,843 Cr | ₹1,013 Cr | ₹1,327 Cr |
Closing Raw Materials | ₹191 Cr | ₹253 Cr | ₹160 Cr | ₹134 Cr | ₹128 Cr |
Other Direct Purchases / Brought in cost | ₹7.49 Cr | ₹2.99 Cr | ₹224 Cr | ₹79 Cr | ₹48 Cr |
Other raw material cost | ₹-432 Cr | ₹-531 Cr | - | - | - |
Power & Fuel Cost | ₹446 Cr | ₹560 Cr | ₹486 Cr | ₹337 Cr | ₹409 Cr |
Electricity & Power | ₹446 Cr | ₹560 Cr | ₹486 Cr | ₹337 Cr | ₹409 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹321 Cr | ₹269 Cr | ₹324 Cr | ₹281 Cr | ₹302 Cr |
Salaries, Wages & Bonus | ₹278 Cr | ₹242 Cr | ₹290 Cr | ₹253 Cr | ₹272 Cr |
Contributions to EPF & Pension Funds | ₹13 Cr | ₹12 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹14 Cr | ₹11 Cr | ₹13 Cr | ₹9.08 Cr | ₹11 Cr |
Other Employees Cost | ₹15 Cr | ₹3.70 Cr | ₹4.50 Cr | ₹4.33 Cr | ₹4.36 Cr |
Other Manufacturing Expenses | ₹1,020 Cr | ₹536 Cr | ₹616 Cr | ₹416 Cr | ₹539 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹18 Cr | ₹11 Cr | ₹19 Cr | ₹11 Cr | ₹19 Cr |
Repairs and Maintenance | ₹67 Cr | ₹60 Cr | ₹46 Cr | ₹40 Cr | ₹43 Cr |
Packing Material Consumed | ₹84 Cr | ₹93 Cr | ₹109 Cr | ₹75 Cr | ₹91 Cr |
Other Mfg Exp | ₹851 Cr | ₹373 Cr | ₹442 Cr | ₹290 Cr | ₹385 Cr |
General and Administration Expenses | ₹41 Cr | ₹39 Cr | ₹40 Cr | ₹42 Cr | ₹33 Cr |
Rent , Rates & Taxes | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹22 Cr | ₹19 Cr |
Insurance | ₹20 Cr | ₹19 Cr | ₹21 Cr | ₹19 Cr | ₹12 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹1.96 Cr | ₹1.77 Cr | ₹1.54 Cr | ₹1.53 Cr | ₹1.60 Cr |
Selling and Distribution Expenses | ₹144 Cr | ₹121 Cr | ₹95 Cr | ₹55 Cr | ₹88 Cr |
Advertisement & Sales Promotion | ₹43 Cr | ₹31 Cr | ₹28 Cr | ₹8.58 Cr | ₹29 Cr |
Sales Commissions & Incentives | ₹4.28 Cr | ₹5.48 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
Freight and Forwarding | ₹73 Cr | ₹85 Cr | ₹48 Cr | ₹33 Cr | ₹44 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹24 Cr | ₹0.53 Cr | ₹3.86 Cr | ₹1.30 Cr | ₹2.88 Cr |
Miscellaneous Expenses | ₹119 Cr | ₹76 Cr | ₹144 Cr | ₹129 Cr | ₹139 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹1.67 Cr | ₹3.31 Cr | ₹0.86 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | ₹0.48 Cr | - | - | - | ₹3.23 Cr |
Other Miscellaneous Expenses | ₹118 Cr | ₹76 Cr | ₹142 Cr | ₹126 Cr | ₹135 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,852 Cr | ₹3,263 Cr | ₹3,686 Cr | ₹2,393 Cr | ₹2,859 Cr |
Operating Profit (Excl OI) | ₹661 Cr | ₹569 Cr | ₹445 Cr | ₹224 Cr | ₹565 Cr |
Other Income | ₹56 Cr | ₹25 Cr | ₹43 Cr | ₹62 Cr | ₹35 Cr |
Interest Received | ₹31 Cr | ₹5.18 Cr | ₹6.67 Cr | ₹37 Cr | ₹6.66 Cr |
Dividend Received | ₹11 Cr | ₹4.69 Cr | ₹3.26 Cr | ₹3.27 Cr | ₹2.81 Cr |
Profit on sale of Fixed Assets | - | ₹0.10 Cr | ₹1.61 Cr | ₹0.16 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹11 Cr | ₹8.00 Cr | ₹9.75 Cr |
Foreign Exchange Gains | ₹3.62 Cr | ₹0.48 Cr | ₹7.09 Cr | ₹2.58 Cr | ₹0.01 Cr |
Others | ₹11 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹16 Cr |
Operating Profit | ₹718 Cr | ₹593 Cr | ₹488 Cr | ₹285 Cr | ₹600 Cr |
Interest | ₹36 Cr | ₹34 Cr | ₹52 Cr | ₹71 Cr | ₹87 Cr |
InterestonDebenture / Bonds | ₹175 Cr | ₹70 Cr | ₹102 Cr | ₹80 Cr | ₹94 Cr |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹-140 Cr | ₹-36 Cr | ₹-50 Cr | ₹-9.19 Cr | ₹-7.21 Cr |
PBDT | ₹682 Cr | ₹559 Cr | ₹435 Cr | ₹215 Cr | ₹513 Cr |
Depreciation | ₹210 Cr | ₹196 Cr | ₹231 Cr | ₹231 Cr | ₹229 Cr |
Profit Before Taxation & Exceptional Items | ₹472 Cr | ₹363 Cr | ₹205 Cr | ₹-17 Cr | ₹284 Cr |
Exceptional Income / Expenses | - | ₹134 Cr | - | - | - |
Profit Before Tax | ₹450 Cr | ₹496 Cr | ₹205 Cr | ₹-17 Cr | ₹284 Cr |
Provision for Tax | ₹145 Cr | ₹173 Cr | ₹50 Cr | ₹-1.44 Cr | ₹-94 Cr |
Current Income Tax | ₹117 Cr | ₹93 Cr | ₹55 Cr | - | ₹54 Cr |
Deferred Tax | ₹27 Cr | ₹80 Cr | ₹84 Cr | ₹18 Cr | ₹-94 Cr |
Other taxes | ₹0.19 Cr | ₹0.55 Cr | ₹-89 Cr | ₹-19 Cr | ₹-54 Cr |
Profit After Tax | ₹305 Cr | ₹323 Cr | ₹154 Cr | ₹-15 Cr | ₹378 Cr |
Extra items | ₹-244 Cr | ₹-58 Cr | ₹7.54 Cr | ₹-19 Cr | ₹-18 Cr |
Minority Interest | ₹-9.85 Cr | ₹7.33 Cr | ₹4.83 Cr | ₹3.17 Cr | ₹4.82 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹51 Cr | ₹272 Cr | ₹167 Cr | ₹-30 Cr | ₹365 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,661 Cr | ₹1,434 Cr | ₹1,278 Cr | ₹1,158 Cr | ₹898 Cr |
Appropriations | ₹1,711 Cr | ₹1,705 Cr | ₹1,444 Cr | ₹1,128 Cr | ₹1,263 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹57 Cr | ₹45 Cr | ₹11 Cr | ₹-150 Cr | ₹105 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | ₹40.00 | ₹10.00 | ₹30.00 |
Earnings Per Share | ₹4.52 | ₹24.34 | ₹14.91 | ₹-2.73 | ₹32.70 |
Adjusted EPS | ₹4.52 | ₹24.34 | ₹14.91 | ₹-2.73 | ₹32.70 |
Compare Income Statement of peers of ADITYA BIRLA REAL ESTATE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ADITYA BIRLA REAL ESTATE | ₹22,201.5 Cr | -2.3% | 9.5% | 41% | Stock Analytics | |
GRASIM INDUSTRIES | ₹162,846.0 Cr | -1.3% | -2.3% | 12% | Stock Analytics | |
3M INDIA | ₹30,169.1 Cr | 1.5% | -6.2% | -11.6% | Stock Analytics | |
DCM SHRIRAM | ₹15,361.1 Cr | -3% | -12.5% | 6.5% | Stock Analytics | |
BIRLA CORPORATION | ₹7,767.1 Cr | 2.2% | -13.7% | -40.4% | Stock Analytics | |
SURYA ROSHNI | ₹5,025.2 Cr | 1.4% | -16.7% | -25.4% | Stock Analytics |
ADITYA BIRLA REAL ESTATE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ADITYA BIRLA REAL ESTATE | -2.3% |
9.5% |
41% |
SENSEX | -2% |
-2.3% |
2.5% |
You may also like the below Video Courses