AMI ORGANICS
|
AMI ORGANICS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹617 Cr | ₹520 Cr | ₹341 Cr | ₹24 Cr | ₹239 Cr |
Sales | ₹613 Cr | ₹518 Cr | ₹336 Cr | ₹24 Cr | ₹234 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.68 Cr | ₹1.95 Cr | ₹4.40 Cr | ₹0.38 Cr | ₹4.77 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹617 Cr | ₹520 Cr | ₹341 Cr | ₹24 Cr | ₹239 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-15 Cr | ₹-9.50 Cr | ₹4.81 Cr | ₹-0.90 Cr | ₹-3.62 Cr |
Raw Material Consumed | ₹346 Cr | ₹282 Cr | ₹175 Cr | ₹14 Cr | ₹152 Cr |
Opening Raw Materials | ₹78 Cr | ₹39 Cr | ₹30 Cr | ₹2.51 Cr | ₹17 Cr |
Purchases Raw Materials | ₹335 Cr | ₹322 Cr | ₹184 Cr | ₹14 Cr | ₹160 Cr |
Closing Raw Materials | ₹68 Cr | ₹78 Cr | ₹39 Cr | ₹2.97 Cr | ₹25 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹22 Cr | ₹21 Cr | ₹5.26 Cr | ₹0.45 Cr | ₹4.14 Cr |
Electricity & Power | ₹22 Cr | ₹21 Cr | ₹5.26 Cr | ₹0.45 Cr | ₹4.14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹49 Cr | ₹41 Cr | ₹21 Cr | ₹1.78 Cr | ₹12 Cr |
Salaries, Wages & Bonus | ₹43 Cr | ₹39 Cr | ₹19 Cr | ₹1.14 Cr | ₹7.42 Cr |
Contributions to EPF & Pension Funds | ₹2.70 Cr | ₹1.48 Cr | ₹1.82 Cr | ₹0.07 Cr | ₹0.45 Cr |
Workmen and Staff Welfare Expenses | ₹2.78 Cr | ₹1.16 Cr | ₹0.43 Cr | ₹0.52 Cr | ₹3.57 Cr |
Other Employees Cost | - | - | - | ₹0.05 Cr | ₹0.31 Cr |
Other Manufacturing Expenses | ₹47 Cr | ₹50 Cr | ₹41 Cr | ₹3.46 Cr | ₹17 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹30 Cr | ₹35 Cr | ₹29 Cr | ₹2.56 Cr | ₹11 Cr |
Repairs and Maintenance | ₹3.93 Cr | ₹3.36 Cr | ₹1.70 Cr | ₹0.15 Cr | ₹0.45 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹0.75 Cr | ₹5.39 Cr |
General and Administration Expenses | ₹9.93 Cr | ₹7.30 Cr | ₹4.46 Cr | ₹0.47 Cr | ₹5.71 Cr |
Rent , Rates & Taxes | ₹0.69 Cr | ₹0.91 Cr | ₹1.19 Cr | ₹0.02 Cr | ₹0.35 Cr |
Insurance | ₹2.85 Cr | ₹2.19 Cr | ₹0.50 Cr | ₹0.06 Cr | ₹0.47 Cr |
Printing and stationery | ₹0.35 Cr | ₹0.30 Cr | ₹0.37 Cr | ₹0.04 Cr | ₹0.36 Cr |
Professional and legal fees | ₹2.76 Cr | ₹1.94 Cr | ₹1.54 Cr | ₹0.23 Cr | ₹2.80 Cr |
Traveling and conveyance | ₹1.52 Cr | ₹0.61 Cr | ₹0.21 Cr | ₹0.08 Cr | ₹1.14 Cr |
Other Administration | ₹1.76 Cr | ₹1.34 Cr | ₹0.66 Cr | ₹0.05 Cr | ₹0.58 Cr |
Selling and Distribution Expenses | ₹26 Cr | ₹20 Cr | ₹7.01 Cr | ₹0.58 Cr | ₹6.04 Cr |
Advertisement & Sales Promotion | - | - | ₹0.07 Cr | ₹0.14 Cr | ₹1.32 Cr |
Sales Commissions & Incentives | ₹7.68 Cr | ₹3.60 Cr | ₹1.80 Cr | ₹0.20 Cr | ₹1.44 Cr |
Freight and Forwarding | ₹16 Cr | ₹16 Cr | ₹5.14 Cr | ₹0.23 Cr | ₹3.28 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.06 Cr | ₹0.73 Cr | - | ₹0.00 Cr | - |
Miscellaneous Expenses | ₹8.71 Cr | ₹2.49 Cr | ₹1.72 Cr | ₹0.23 Cr | ₹3.43 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.02 Cr | ₹0.02 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.75 Cr | - | ₹0.02 Cr | ₹0.08 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹2.43 Cr |
Losson sale of non-trade current investments | - | - | ₹0.32 Cr | - | - |
Other Miscellaneous Expenses | ₹7.94 Cr | ₹2.47 Cr | ₹1.38 Cr | ₹0.15 Cr | ₹1.01 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹494 Cr | ₹415 Cr | ₹260 Cr | ₹20 Cr | ₹196 Cr |
Operating Profit (Excl OI) | ₹123 Cr | ₹105 Cr | ₹80 Cr | ₹4.10 Cr | ₹42 Cr |
Other Income | ₹4.32 Cr | ₹2.76 Cr | ₹1.38 Cr | ₹0.28 Cr | ₹0.38 Cr |
Interest Received | ₹2.18 Cr | ₹2.58 Cr | ₹0.20 Cr | ₹0.01 Cr | ₹0.04 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | ₹0.16 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹2.13 Cr | ₹0.13 Cr | ₹0.66 Cr | ₹0.10 Cr | - |
Others | ₹0.01 Cr | ₹0.05 Cr | ₹0.36 Cr | ₹0.17 Cr | ₹0.35 Cr |
Operating Profit | ₹127 Cr | ₹108 Cr | ₹82 Cr | ₹4.39 Cr | ₹42 Cr |
Interest | ₹2.41 Cr | ₹6.41 Cr | ₹5.62 Cr | ₹0.56 Cr | ₹4.75 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹5.11 Cr | ₹0.53 Cr | ₹4.33 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹0.42 Cr | - | - |
Other Interest | ₹2.41 Cr | ₹6.41 Cr | ₹0.09 Cr | ₹0.03 Cr | ₹0.42 Cr |
PBDT | ₹125 Cr | ₹102 Cr | ₹76 Cr | ₹3.83 Cr | ₹38 Cr |
Depreciation | ₹12 Cr | ₹10 Cr | ₹4.19 Cr | ₹0.35 Cr | ₹2.60 Cr |
Profit Before Taxation & Exceptional Items | ₹112 Cr | ₹91 Cr | ₹72 Cr | ₹3.48 Cr | ₹35 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹112 Cr | ₹91 Cr | ₹72 Cr | ₹3.48 Cr | ₹35 Cr |
Provision for Tax | ₹29 Cr | ₹20 Cr | ₹18 Cr | ₹0.73 Cr | ₹12 Cr |
Current Income Tax | ₹26 Cr | ₹17 Cr | ₹17 Cr | ₹0.68 Cr | ₹9.69 Cr |
Deferred Tax | ₹2.51 Cr | ₹2.78 Cr | ₹0.16 Cr | ₹0.05 Cr | ₹2.12 Cr |
Other taxes | - | - | ₹0.17 Cr | - | - |
Profit After Tax | ₹83 Cr | ₹72 Cr | ₹54 Cr | ₹2.75 Cr | ₹23 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹83 Cr | ₹72 Cr | ₹54 Cr | ₹2.75 Cr | ₹23 Cr |
Adjustments to PAT | ₹0.05 Cr | - | - | - | - |
Profit Balance B/F | ₹203 Cr | ₹131 Cr | ₹97 Cr | ₹7.08 Cr | ₹57 Cr |
Appropriations | ₹286 Cr | ₹203 Cr | ₹151 Cr | ₹9.83 Cr | ₹80 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹11 Cr | - | ₹21 Cr | ₹0.08 Cr | ₹9.18 Cr |
Equity Dividend % | ₹30.00 | ₹30.00 | - | - | - |
Earnings Per Share | ₹22.86 | ₹19.75 | ₹17.14 | ₹26.16 | ₹22.19 |
Adjusted EPS | ₹22.86 | ₹19.75 | ₹5.71 | ₹8.72 | ₹7.40 |
Compare Income Statement of peers of AMI ORGANICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AMI ORGANICS | ₹8,590.6 Cr | -6.9% | -7.1% | 85.5% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹450,595.0 Cr | 0.9% | 4.4% | 50% | Stock Analytics | |
DIVIS LABORATORIES | ₹163,089.0 Cr | 4.6% | -1.1% | 55.6% | Stock Analytics | |
CIPLA | ₹124,175.0 Cr | 2.1% | 0.2% | 22.8% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹114,625.0 Cr | -1.1% | 12.1% | 18.1% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹99,672.5 Cr | 1.8% | 0.9% | 41.3% | Stock Analytics |
AMI ORGANICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AMI ORGANICS | -6.9% |
-7.1% |
85.5% |
SENSEX | 1.9% |
-0.4% |
10.4% |
You may also like the below Video Courses