ARIES AGRO
|
ARIES AGRO Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹673 Cr | ₹612 Cr | ₹548 Cr | ₹475 Cr | ₹372 Cr |
Sales | ₹673 Cr | ₹612 Cr | ₹548 Cr | ₹475 Cr | ₹372 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹516 Cr | ₹472 Cr | ₹432 Cr | ₹381 Cr | ₹296 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹7.42 Cr | ₹31 Cr | ₹6.71 Cr | ₹-12 Cr | ₹-4.42 Cr |
Raw Material Consumed | ₹226 Cr | ₹190 Cr | ₹197 Cr | ₹181 Cr | ₹113 Cr |
Opening Raw Materials | ₹64 Cr | ₹39 Cr | ₹25 Cr | ₹36 Cr | ₹39 Cr |
Purchases Raw Materials | ₹138 Cr | ₹154 Cr | ₹134 Cr | ₹90 Cr | ₹117 Cr |
Closing Raw Materials | ₹54 Cr | ₹64 Cr | ₹39 Cr | ₹25 Cr | ₹44 Cr |
Other Direct Purchases / Brought in cost | ₹78 Cr | ₹61 Cr | ₹77 Cr | ₹80 Cr | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.64 Cr | ₹2.75 Cr | ₹2.41 Cr | ₹1.95 Cr | ₹2.11 Cr |
Electricity & Power | ₹2.64 Cr | ₹2.75 Cr | ₹2.41 Cr | ₹1.95 Cr | ₹2.11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹55 Cr | ₹49 Cr | ₹43 Cr | ₹39 Cr | ₹38 Cr |
Salaries, Wages & Bonus | ₹49 Cr | ₹43 Cr | ₹39 Cr | ₹35 Cr | ₹34 Cr |
Contributions to EPF & Pension Funds | ₹4.97 Cr | ₹4.48 Cr | ₹4.08 Cr | ₹3.54 Cr | ₹3.36 Cr |
Workmen and Staff Welfare Expenses | ₹0.63 Cr | ₹0.96 Cr | ₹0.56 Cr | ₹0.56 Cr | ₹0.74 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹54 Cr | ₹50 Cr | ₹48 Cr | ₹36 Cr | ₹33 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr |
Repairs and Maintenance | ₹0.95 Cr | ₹0.95 Cr | ₹0.84 Cr | ₹0.57 Cr | ₹0.52 Cr |
Packing Material Consumed | ₹27 Cr | ₹25 Cr | ₹26 Cr | ₹19 Cr | ₹17 Cr |
Other Mfg Exp | ₹4.94 Cr | ₹5.41 Cr | ₹4.81 Cr | ₹4.26 Cr | ₹4.48 Cr |
General and Administration Expenses | ₹44 Cr | ₹40 Cr | ₹32 Cr | ₹26 Cr | ₹30 Cr |
Rent , Rates & Taxes | ₹2.52 Cr | ₹2.03 Cr | ₹2.18 Cr | ₹1.68 Cr | ₹4.13 Cr |
Insurance | ₹2.54 Cr | ₹2.48 Cr | ₹2.51 Cr | ₹2.42 Cr | ₹2.40 Cr |
Printing and stationery | ₹0.55 Cr | ₹0.50 Cr | ₹0.41 Cr | ₹0.49 Cr | ₹0.52 Cr |
Professional and legal fees | ₹3.64 Cr | ₹2.91 Cr | ₹3.10 Cr | ₹2.56 Cr | ₹2.66 Cr |
Traveling and conveyance | ₹29 Cr | ₹26 Cr | ₹19 Cr | ₹15 Cr | ₹16 Cr |
Other Administration | ₹6.45 Cr | ₹5.93 Cr | ₹4.92 Cr | ₹3.86 Cr | ₹3.71 Cr |
Selling and Distribution Expenses | ₹68 Cr | ₹57 Cr | ₹53 Cr | ₹49 Cr | ₹42 Cr |
Advertisement & Sales Promotion | ₹37 Cr | ₹28 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹30 Cr | ₹27 Cr | ₹29 Cr | ₹24 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.73 Cr | ₹1.08 Cr | ₹0.85 Cr | ₹0.72 Cr | ₹1.26 Cr |
Miscellaneous Expenses | ₹4.30 Cr | ₹4.55 Cr | ₹3.11 Cr | ₹3.68 Cr | ₹3.69 Cr |
Bad debts /advances written off | - | - | - | ₹0.10 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.03 Cr | - | - | ₹2.50 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹2.13 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.30 Cr | ₹4.52 Cr | ₹3.11 Cr | ₹1.44 Cr | ₹1.19 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹461 Cr | ₹424 Cr | ₹386 Cr | ₹325 Cr | ₹256 Cr |
Operating Profit (Excl OI) | ₹55 Cr | ₹48 Cr | ₹47 Cr | ₹57 Cr | ₹40 Cr |
Other Income | ₹2.97 Cr | ₹8.84 Cr | ₹3.91 Cr | ₹0.27 Cr | ₹7.24 Cr |
Interest Received | ₹0.19 Cr | ₹0.15 Cr | ₹0.26 Cr | ₹0.12 Cr | ₹0.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹0.02 Cr | ₹0.01 Cr | - |
Foreign Exchange Gains | ₹1.95 Cr | ₹8.27 Cr | ₹3.59 Cr | - | ₹7.07 Cr |
Others | ₹0.84 Cr | ₹0.43 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.02 Cr |
Operating Profit | ₹58 Cr | ₹57 Cr | ₹51 Cr | ₹57 Cr | ₹47 Cr |
Interest | ₹22 Cr | ₹23 Cr | ₹24 Cr | ₹26 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.06 Cr | ₹7.51 Cr | ₹11 Cr | ₹14 Cr | ₹19 Cr |
Intereston Fixed deposits | ₹0.70 Cr | ₹0.67 Cr | ₹0.63 Cr | ₹0.58 Cr | ₹0.56 Cr |
Bank Charges etc | ₹0.99 Cr | ₹1.69 Cr | ₹1.18 Cr | ₹1.78 Cr | ₹1.53 Cr |
Other Interest | ₹15 Cr | ₹14 Cr | ₹12 Cr | ₹9.22 Cr | ₹4.75 Cr |
PBDT | ₹36 Cr | ₹33 Cr | ₹26 Cr | ₹31 Cr | ₹21 Cr |
Depreciation | ₹7.74 Cr | ₹7.84 Cr | ₹5.78 Cr | ₹6.44 Cr | ₹5.36 Cr |
Profit Before Taxation & Exceptional Items | ₹28 Cr | ₹25 Cr | ₹20 Cr | ₹25 Cr | ₹16 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹28 Cr | ₹25 Cr | ₹20 Cr | ₹25 Cr | ₹16 Cr |
Provision for Tax | ₹9.98 Cr | ₹9.44 Cr | ₹7.34 Cr | ₹7.44 Cr | ₹7.48 Cr |
Current Income Tax | ₹9.04 Cr | ₹5.44 Cr | ₹7.32 Cr | ₹6.40 Cr | ₹6.47 Cr |
Deferred Tax | ₹0.83 Cr | ₹3.48 Cr | ₹0.43 Cr | ₹0.98 Cr | ₹0.61 Cr |
Other taxes | ₹0.12 Cr | ₹0.51 Cr | ₹-0.41 Cr | ₹0.07 Cr | ₹0.40 Cr |
Profit After Tax | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹17 Cr | ₹8.64 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | ₹1.69 Cr | ₹1.56 Cr | ₹1.94 Cr |
Share of Associate | - | - | ₹-1.34 Cr | ₹-0.78 Cr | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹18 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹156 Cr | ₹139 Cr | ₹127 Cr | ₹110 Cr | ₹103 Cr |
Appropriations | ₹174 Cr | ₹155 Cr | ₹140 Cr | ₹128 Cr | ₹114 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹0.13 Cr |
Other Appropriation | ₹1.44 Cr | ₹-0.17 Cr | ₹0.76 Cr | ₹0.59 Cr | ₹3.62 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹8.00 | ₹8.00 | ₹5.00 |
Earnings Per Share | ₹14.15 | ₹12.25 | ₹10.22 | ₹13.81 | ₹8.14 |
Adjusted EPS | ₹14.15 | ₹12.25 | ₹10.22 | ₹13.81 | ₹8.14 |
Compare Income Statement of peers of ARIES AGRO
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ARIES AGRO | ₹389.6 Cr | -11.9% | -17.9% | 55.8% | Stock Analytics | |
THE FERTILISERS AND CHEMICALS TRAVANCORE | ₹61,251.8 Cr | -5.6% | 10.7% | 22.8% | Stock Analytics | |
COROMANDEL INTERNATIONAL | ₹54,365.1 Cr | 0% | 4.4% | 54.1% | Stock Analytics | |
CHAMBAL FERTILISERS AND CHEMICALS | ₹20,046.6 Cr | -5.2% | 4.3% | 45.8% | Stock Analytics | |
GUJARAT NARMADA VALLEY FERTILIZERS & CHEMICALS | ₹8,454.2 Cr | -4.1% | -3.1% | -19.9% | Stock Analytics | |
GUJARAT STATE FERTILIZERS & CHEMICALS | ₹8,091.1 Cr | -4.4% | 0.5% | -8.9% | Stock Analytics |
ARIES AGRO Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ARIES AGRO | -11.9% |
-17.9% |
55.8% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses