AGI GREENPAC
|
AGI GREENPAC Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,283 Cr | ₹1,433 Cr | ₹1,262 Cr | ₹1,863 Cr | ₹1,610 Cr |
Sales | ₹2,237 Cr | ₹1,414 Cr | ₹1,245 Cr | ₹1,844 Cr | ₹1,597 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.05 Cr | ₹0.44 Cr | ₹0.33 Cr | ₹0.77 Cr | ₹0.35 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹46 Cr | ₹18 Cr | ₹17 Cr | ₹19 Cr | ₹12 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,281 Cr | ₹1,430 Cr | ₹1,260 Cr | ₹1,859 Cr | ₹1,605 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹18 Cr | ₹-42 Cr | ₹33 Cr | ₹-82 Cr | ₹7.27 Cr |
Raw Material Consumed | ₹744 Cr | ₹436 Cr | ₹350 Cr | ₹772 Cr | ₹604 Cr |
Opening Raw Materials | ₹82 Cr | ₹56 Cr | ₹43 Cr | ₹65 Cr | ₹55 Cr |
Purchases Raw Materials | ₹689 Cr | ₹459 Cr | ₹364 Cr | ₹762 Cr | ₹614 Cr |
Closing Raw Materials | ₹71 Cr | ₹82 Cr | ₹56 Cr | ₹101 Cr | ₹65 Cr |
Other Direct Purchases / Brought in cost | ₹44 Cr | ₹2.41 Cr | ₹0.01 Cr | ₹46 Cr | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹478 Cr | ₹332 Cr | ₹246 Cr | ₹357 Cr | ₹354 Cr |
Electricity & Power | ₹471 Cr | ₹328 Cr | ₹242 Cr | ₹352 Cr | ₹349 Cr |
Oil, Fuel & Natural gas | ₹6.46 Cr | ₹4.50 Cr | ₹3.86 Cr | ₹5.14 Cr | ₹4.42 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹173 Cr | ₹141 Cr | ₹127 Cr | ₹227 Cr | ₹201 Cr |
Salaries, Wages & Bonus | ₹160 Cr | ₹129 Cr | ₹117 Cr | ₹206 Cr | ₹180 Cr |
Contributions to EPF & Pension Funds | ₹6.63 Cr | ₹6.56 Cr | ₹5.75 Cr | ₹12 Cr | ₹12 Cr |
Workmen and Staff Welfare Expenses | ₹6.08 Cr | ₹5.01 Cr | ₹5.04 Cr | ₹9.66 Cr | ₹9.27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹272 Cr | ₹221 Cr | ₹179 Cr | ₹212 Cr | ₹201 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹23 Cr | ₹21 Cr | ₹25 Cr | ₹23 Cr |
Packing Material Consumed | ₹125 Cr | ₹114 Cr | ₹83 Cr | ₹105 Cr | ₹102 Cr |
Other Mfg Exp | ₹118 Cr | ₹84 Cr | ₹76 Cr | ₹82 Cr | ₹75 Cr |
General and Administration Expenses | ₹76 Cr | ₹40 Cr | ₹25 Cr | ₹42 Cr | ₹29 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹6.89 Cr | ₹5.50 Cr | ₹7.37 Cr | ₹6.25 Cr |
Insurance | ₹6.66 Cr | ₹5.83 Cr | ₹5.47 Cr | ₹3.99 Cr | ₹2.70 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹23 Cr | ₹3.57 Cr | - | - | - |
Traveling and conveyance | ₹12 Cr | ₹6.73 Cr | ₹3.54 Cr | ₹11 Cr | ₹13 Cr |
Other Administration | ₹24 Cr | ₹17 Cr | ₹10 Cr | ₹20 Cr | ₹7.36 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹7.37 Cr | ₹7.89 Cr | ₹6.37 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹2.36 Cr | ₹1.55 Cr | ₹1.26 Cr | ₹0.90 Cr | ₹0.93 Cr |
Sales Commissions & Incentives | ₹3.20 Cr | ₹2.09 Cr | ₹1.55 Cr | ₹0.53 Cr | ₹0.70 Cr |
Freight and Forwarding | ₹2.42 Cr | ₹1.84 Cr | ₹1.35 Cr | ₹1.47 Cr | ₹1.67 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹5.07 Cr | ₹1.90 Cr | ₹3.73 Cr | ₹3.46 Cr | ₹7.45 Cr |
Miscellaneous Expenses | ₹49 Cr | ₹31 Cr | ₹25 Cr | ₹65 Cr | ₹25 Cr |
Bad debts /advances written off | ₹2.53 Cr | ₹1.26 Cr | ₹0.39 Cr | ₹0.40 Cr | ₹0.34 Cr |
Provision for doubtful debts | ₹7.46 Cr | ₹2.10 Cr | ₹7.68 Cr | ₹2.24 Cr | ₹0.68 Cr |
Losson disposal of fixed assets(net) | ₹0.04 Cr | ₹0.88 Cr | ₹0.00 Cr | ₹11 Cr | ₹0.16 Cr |
Losson foreign exchange fluctuations | ₹17 Cr | ₹5.78 Cr | - | ₹26 Cr | ₹7.77 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹25 Cr | ₹16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,822 Cr | ₹1,167 Cr | ₹994 Cr | ₹1,600 Cr | ₹1,431 Cr |
Operating Profit (Excl OI) | ₹459 Cr | ₹262 Cr | ₹266 Cr | ₹259 Cr | ₹173 Cr |
Other Income | ₹28 Cr | ₹44 Cr | ₹14 Cr | ₹32 Cr | ₹39 Cr |
Interest Received | ₹3.52 Cr | ₹3.41 Cr | ₹11 Cr | ₹1.39 Cr | ₹1.77 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.07 Cr | ₹3.22 Cr | ₹0.84 Cr | ₹3.00 Cr | ₹5.13 Cr |
Profits on sale of Investments | - | - | - | - | ₹0.03 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹25 Cr | ₹38 Cr | ₹2.59 Cr | ₹28 Cr | ₹32 Cr |
Operating Profit | ₹488 Cr | ₹307 Cr | ₹280 Cr | ₹291 Cr | ₹213 Cr |
Interest | ₹57 Cr | ₹28 Cr | ₹33 Cr | ₹73 Cr | ₹59 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.25 Cr | ₹0.72 Cr | ₹0.79 Cr | ₹4.01 Cr | ₹10 Cr |
Other Interest | ₹54 Cr | ₹27 Cr | ₹32 Cr | ₹69 Cr | ₹49 Cr |
PBDT | ₹430 Cr | ₹279 Cr | ₹247 Cr | ₹218 Cr | ₹154 Cr |
Depreciation | ₹126 Cr | ₹99 Cr | ₹95 Cr | ₹143 Cr | ₹131 Cr |
Profit Before Taxation & Exceptional Items | ₹304 Cr | ₹179 Cr | ₹153 Cr | ₹75 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹304 Cr | ₹179 Cr | ₹153 Cr | ₹75 Cr | ₹22 Cr |
Provision for Tax | ₹55 Cr | ₹63 Cr | ₹38 Cr | ₹27 Cr | ₹7.12 Cr |
Current Income Tax | ₹72 Cr | ₹37 Cr | ₹21 Cr | ₹13 Cr | ₹4.97 Cr |
Deferred Tax | ₹-16 Cr | ₹26 Cr | ₹36 Cr | ₹27 Cr | ₹3.39 Cr |
Other taxes | - | ₹-0.39 Cr | ₹-20 Cr | ₹-13 Cr | ₹-1.24 Cr |
Profit After Tax | ₹249 Cr | ₹117 Cr | ₹115 Cr | ₹48 Cr | ₹15 Cr |
Extra items | ₹13 Cr | ₹77 Cr | ₹-27 Cr | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹700 Cr | ₹533 Cr | ₹466 Cr | ₹444 Cr | ₹555 Cr |
Appropriations | ₹962 Cr | ₹726 Cr | ₹554 Cr | ₹492 Cr | ₹570 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹32 Cr | ₹26 Cr | ₹22 Cr | ₹26 Cr | ₹126 Cr |
Equity Dividend % | ₹250.00 | ₹250.00 | ₹200.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹38.45 | ₹18.01 | ₹17.74 | ₹6.70 | ₹2.11 |
Adjusted EPS | ₹38.45 | ₹18.01 | ₹17.74 | ₹6.70 | ₹2.11 |
Compare Income Statement of peers of AGI GREENPAC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AGI GREENPAC | ₹8,017.6 Cr | -0.2% | 37% | 53.6% | Stock Analytics | |
UFLEX | ₹3,843.1 Cr | -6.4% | -2.7% | 20.3% | Stock Analytics | |
TCPL PACKAGING | ₹2,865.4 Cr | -4.5% | 2.5% | 56.2% | Stock Analytics | |
ARROW GREENTECH | ₹1,239.9 Cr | -5% | -9.7% | 103% | Stock Analytics | |
PYRAMID TECHNOPLAST | ₹746.4 Cr | -6.7% | 7.9% | 8.2% | Stock Analytics | |
KAIRA CAN COMPANY | ₹172.4 Cr | 2.7% | 2.1% | -15.9% | Stock Analytics |
AGI GREENPAC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AGI GREENPAC | -0.2% |
37% |
53.6% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses