ALLIED BLENDERS AND DISTILLERS
|
ALLIED BLENDERS AND DISTILLERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,690 Cr | ₹7,126 Cr | ₹7,209 Cr | ₹6,396 Cr | ₹8,130 Cr |
Sales | ₹7,659 Cr | ₹7,099 Cr | ₹7,182 Cr | ₹6,376 Cr | ₹8,114 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹30 Cr | ₹27 Cr | ₹27 Cr | ₹20 Cr | ₹17 Cr |
Less: Excise Duty | ₹4,341 Cr | ₹3,959 Cr | ₹4,511 Cr | ₹4,030 Cr | ₹5,123 Cr |
Net Sales | ₹3,328 Cr | ₹3,147 Cr | ₹2,686 Cr | ₹2,348 Cr | ₹2,996 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹25 Cr | ₹-27 Cr | ₹-11 Cr | ₹27 Cr | ₹18 Cr |
Raw Material Consumed | ₹1,234 Cr | ₹1,122 Cr | ₹869 Cr | ₹634 Cr | ₹910 Cr |
Opening Raw Materials | ₹226 Cr | ₹71 Cr | ₹94 Cr | ₹80 Cr | ₹100 Cr |
Purchases Raw Materials | ₹1,192 Cr | ₹1,271 Cr | ₹830 Cr | ₹644 Cr | ₹885 Cr |
Closing Raw Materials | ₹190 Cr | ₹226 Cr | ₹60 Cr | ₹94 Cr | ₹80 Cr |
Other Direct Purchases / Brought in cost | ₹5.65 Cr | ₹5.63 Cr | ₹4.86 Cr | ₹3.73 Cr | ₹5.18 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹63 Cr | ₹76 Cr | ₹58 Cr | ₹28 Cr | ₹38 Cr |
Electricity & Power | ₹61 Cr | ₹74 Cr | ₹57 Cr | ₹26 Cr | ₹35 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.98 Cr | ₹1.97 Cr | ₹1.60 Cr | ₹1.19 Cr | ₹2.21 Cr |
Employee Cost | ₹175 Cr | ₹186 Cr | ₹193 Cr | ₹172 Cr | ₹179 Cr |
Salaries, Wages & Bonus | ₹163 Cr | ₹171 Cr | ₹181 Cr | ₹160 Cr | ₹167 Cr |
Contributions to EPF & Pension Funds | ₹8.44 Cr | ₹11 Cr | ₹10 Cr | ₹10 Cr | ₹9.74 Cr |
Workmen and Staff Welfare Expenses | ₹4.12 Cr | ₹3.26 Cr | ₹2.39 Cr | ₹1.94 Cr | ₹1.72 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1,032 Cr | ₹1,062 Cr | ₹922 Cr | ₹886 Cr | ₹1,090 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹75 Cr | ₹70 Cr | ₹63 Cr | ₹55 Cr | ₹59 Cr |
Repairs and Maintenance | ₹27 Cr | ₹21 Cr | ₹23 Cr | ₹13 Cr | ₹14 Cr |
Packing Material Consumed | ₹838 Cr | ₹879 Cr | ₹771 Cr | ₹761 Cr | ₹940 Cr |
Other Mfg Exp | ₹92 Cr | ₹92 Cr | ₹66 Cr | ₹57 Cr | ₹77 Cr |
General and Administration Expenses | ₹259 Cr | ₹251 Cr | ₹205 Cr | ₹192 Cr | ₹231 Cr |
Rent , Rates & Taxes | ₹182 Cr | ₹181 Cr | ₹149 Cr | ₹143 Cr | ₹176 Cr |
Insurance | ₹9.13 Cr | ₹7.52 Cr | ₹6.75 Cr | ₹4.99 Cr | ₹3.05 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹27 Cr | ₹26 Cr | ₹29 Cr | ₹28 Cr | ₹27 Cr |
Traveling and conveyance | ₹30 Cr | ₹26 Cr | ₹14 Cr | ₹9.26 Cr | ₹18 Cr |
Other Administration | ₹11 Cr | ₹10 Cr | ₹6.60 Cr | ₹6.54 Cr | ₹6.37 Cr |
Selling and Distribution Expenses | ₹272 Cr | ₹275 Cr | ₹224 Cr | ₹190 Cr | ₹278 Cr |
Advertisement & Sales Promotion | ₹114 Cr | ₹130 Cr | ₹94 Cr | ₹91 Cr | ₹132 Cr |
Sales Commissions & Incentives | ₹39 Cr | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹46 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹119 Cr | ₹115 Cr | ₹100 Cr | ₹75 Cr | ₹100 Cr |
Miscellaneous Expenses | ₹39 Cr | ₹18 Cr | ₹29 Cr | ₹31 Cr | ₹20 Cr |
Bad debts /advances written off | ₹15 Cr | ₹0.34 Cr | ₹11 Cr | ₹4.68 Cr | ₹4.11 Cr |
Provision for doubtful debts | ₹9.84 Cr | ₹3.52 Cr | ₹6.20 Cr | ₹11 Cr | ₹4.64 Cr |
Losson disposal of fixed assets(net) | - | ₹0.04 Cr | - | - | ₹0.57 Cr |
Losson foreign exchange fluctuations | ₹0.63 Cr | ₹3.70 Cr | - | ₹1.90 Cr | ₹0.15 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹14 Cr | ₹10 Cr | ₹11 Cr | ₹13 Cr | ₹10 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,100 Cr | ₹2,961 Cr | ₹2,490 Cr | ₹2,158 Cr | ₹2,762 Cr |
Operating Profit (Excl OI) | ₹228 Cr | ₹185 Cr | ₹195 Cr | ₹190 Cr | ₹234 Cr |
Other Income | ₹21 Cr | ₹11 Cr | ₹14 Cr | ₹23 Cr | ₹17 Cr |
Interest Received | ₹2.26 Cr | ₹2.15 Cr | ₹2.62 Cr | ₹3.05 Cr | ₹3.23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.97 Cr | - | ₹0.80 Cr | ₹0.06 Cr | - |
Profits on sale of Investments | - | - | - | - | ₹0.01 Cr |
Provision Written Back | ₹1.24 Cr | ₹2.75 Cr | ₹1.86 Cr | ₹8.51 Cr | ₹6.91 Cr |
Foreign Exchange Gains | - | - | ₹1.87 Cr | - | - |
Others | ₹16 Cr | ₹6.50 Cr | ₹6.39 Cr | ₹12 Cr | ₹6.39 Cr |
Operating Profit | ₹249 Cr | ₹197 Cr | ₹209 Cr | ₹214 Cr | ₹250 Cr |
Interest | ₹173 Cr | ₹136 Cr | ₹146 Cr | ₹142 Cr | ₹180 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹28 Cr | ₹27 Cr | ₹33 Cr | ₹34 Cr | ₹46 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.54 Cr | ₹0.84 Cr | ₹1.15 Cr | ₹0.62 Cr | ₹0.05 Cr |
Other Interest | ₹145 Cr | ₹108 Cr | ₹112 Cr | ₹108 Cr | ₹134 Cr |
PBDT | ₹76 Cr | ₹61 Cr | ₹62 Cr | ₹71 Cr | ₹70 Cr |
Depreciation | ₹58 Cr | ₹55 Cr | ₹59 Cr | ₹59 Cr | ₹69 Cr |
Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹5.95 Cr | ₹3.82 Cr | ₹13 Cr | ₹0.41 Cr |
Exceptional Income / Expenses | ₹-4.99 Cr | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹5.95 Cr | ₹3.82 Cr | ₹13 Cr | ₹0.41 Cr |
Provision for Tax | ₹11 Cr | ₹4.35 Cr | ₹2.35 Cr | ₹10 Cr | ₹-12 Cr |
Current Income Tax | ₹8.34 Cr | ₹1.24 Cr | ₹1.34 Cr | ₹4.55 Cr | - |
Deferred Tax | ₹2.69 Cr | ₹3.15 Cr | ₹2.81 Cr | ₹6.88 Cr | ₹-12 Cr |
Other taxes | ₹-0.08 Cr | ₹-0.04 Cr | ₹-1.80 Cr | ₹-1.19 Cr | ₹-0.39 Cr |
Profit After Tax | ₹1.83 Cr | ₹1.60 Cr | ₹1.48 Cr | ₹2.51 Cr | ₹13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1.83 Cr | ₹1.60 Cr | ₹1.48 Cr | ₹2.51 Cr | ₹13 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹98 Cr | ₹96 Cr | ₹94 Cr | ₹92 Cr | ₹80 Cr |
Appropriations | ₹100 Cr | ₹98 Cr | ₹96 Cr | ₹95 Cr | ₹93 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.00 Cr | ₹-0.40 Cr | ₹-0.56 Cr | ₹0.35 Cr | ₹0.48 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.07 | ₹0.07 | ₹0.06 | ₹0.11 | ₹0.54 |
Adjusted EPS | ₹0.07 | ₹0.07 | ₹0.06 | ₹0.11 | ₹0.54 |
Compare Income Statement of peers of ALLIED BLENDERS AND DISTILLERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ALLIED BLENDERS AND DISTILLERS | ₹9,277.6 Cr | -0.2% | -15.8% | NA | Stock Analytics | |
UNITED SPIRITS | ₹95,097.5 Cr | -3.2% | -11% | 17.9% | Stock Analytics | |
UNITED BREWERIES | ₹53,441.6 Cr | -0.4% | -2.1% | 17.9% | Stock Analytics | |
RADICO KHAITAN | ₹28,087.9 Cr | 7.7% | -5% | 32.2% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹5,817.4 Cr | 9.8% | -21.2% | 60.1% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹4,732.4 Cr | -5.9% | -37.3% | 13.2% | Stock Analytics |
ALLIED BLENDERS AND DISTILLERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ALLIED BLENDERS AND DISTILLERS | -0.2% |
-15.8% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses