ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹726 Cr | ₹514 Cr | ₹453 Cr | ₹535 Cr | ₹412 Cr |
Sales | ₹709 Cr | ₹502 Cr | ₹444 Cr | ₹523 Cr | ₹404 Cr |
Job Work/ Contract Receipts | ₹13 Cr | ₹9.37 Cr | ₹7.32 Cr | ₹9.29 Cr | ₹4.95 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.29 Cr | ₹3.29 Cr | ₹2.35 Cr | ₹3.13 Cr | ₹2.51 Cr |
Less: Excise Duty | ₹2.00 Cr | ₹1.64 Cr | ₹17 Cr | ₹12 Cr | ₹13 Cr |
Net Sales | ₹701 Cr | ₹513 Cr | ₹436 Cr | ₹523 Cr | ₹399 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-11 Cr | ₹-2.00 Cr | ₹1.86 Cr | ₹0.53 Cr | ₹-12 Cr |
Raw Material Consumed | ₹220 Cr | ₹157 Cr | ₹121 Cr | ₹191 Cr | ₹137 Cr |
Opening Raw Materials | ₹13 Cr | ₹10 Cr | ₹6.31 Cr | ₹5.98 Cr | ₹3.20 Cr |
Purchases Raw Materials | ₹223 Cr | ₹159 Cr | ₹124 Cr | ₹189 Cr | ₹139 Cr |
Closing Raw Materials | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹6.31 Cr | ₹5.98 Cr |
Other Direct Purchases / Brought in cost | ₹1.97 Cr | ₹0.98 Cr | ₹0.87 Cr | ₹1.41 Cr | ₹0.78 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹84 Cr | ₹59 Cr | ₹44 Cr | ₹49 Cr | ₹37 Cr |
Electricity & Power | ₹84 Cr | ₹59 Cr | ₹44 Cr | ₹49 Cr | ₹37 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹35 Cr | ₹32 Cr | ₹25 Cr | ₹24 Cr | ₹20 Cr |
Salaries, Wages & Bonus | ₹33 Cr | ₹30 Cr | ₹24 Cr | ₹23 Cr | ₹19 Cr |
Contributions to EPF & Pension Funds | ₹1.07 Cr | ₹0.96 Cr | ₹0.81 Cr | ₹0.78 Cr | ₹0.69 Cr |
Workmen and Staff Welfare Expenses | ₹0.39 Cr | ₹0.28 Cr | ₹0.20 Cr | ₹0.28 Cr | ₹0.14 Cr |
Other Employees Cost | ₹0.43 Cr | ₹0.39 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.27 Cr |
Other Manufacturing Expenses | ₹245 Cr | ₹140 Cr | ₹113 Cr | ₹139 Cr | ₹125 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.81 Cr | ₹1.90 Cr | ₹2.10 Cr | ₹2.99 Cr | ₹2.00 Cr |
Packing Material Consumed | ₹164 Cr | ₹83 Cr | ₹64 Cr | ₹83 Cr | ₹80 Cr |
Other Mfg Exp | ₹77 Cr | ₹55 Cr | ₹47 Cr | ₹52 Cr | ₹43 Cr |
General and Administration Expenses | ₹24 Cr | ₹28 Cr | ₹27 Cr | ₹28 Cr | ₹22 Cr |
Rent , Rates & Taxes | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr |
Insurance | ₹0.90 Cr | ₹0.85 Cr | ₹0.89 Cr | ₹1.01 Cr | ₹0.40 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.70 Cr | - | - | - | - |
Traveling and conveyance | ₹2.63 Cr | - | - | - | - |
Other Administration | ₹2.40 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹32 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹10 Cr |
Advertisement & Sales Promotion | ₹3.36 Cr | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹26 Cr | ₹10 Cr | ₹9.21 Cr | ₹9.29 Cr | ₹7.92 Cr |
Handling and Clearing Charges | ₹2.09 Cr | ₹2.04 Cr | ₹1.89 Cr | ₹2.70 Cr | ₹2.58 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.65 Cr | ₹4.09 Cr | ₹3.24 Cr | ₹6.74 Cr | ₹1.56 Cr |
Bad debts /advances written off | - | ₹0.94 Cr | - | ₹4.43 Cr | ₹0.16 Cr |
Provision for doubtful debts | ₹0.35 Cr | ₹2.70 Cr | ₹1.09 Cr | ₹0.56 Cr | ₹1.31 Cr |
Losson disposal of fixed assets(net) | ₹0.59 Cr | ₹0.00 Cr | - | ₹1.17 Cr | ₹0.04 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.71 Cr | ₹0.45 Cr | ₹2.16 Cr | ₹0.59 Cr | ₹0.05 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹638 Cr | ₹430 Cr | ₹346 Cr | ₹450 Cr | ₹341 Cr |
Operating Profit (Excl OI) | ₹62 Cr | ₹82 Cr | ₹89 Cr | ₹73 Cr | ₹57 Cr |
Other Income | ₹8.92 Cr | ₹14 Cr | ₹4.62 Cr | ₹6.98 Cr | ₹4.35 Cr |
Interest Received | ₹6.02 Cr | ₹5.81 Cr | ₹3.78 Cr | ₹2.35 Cr | ₹1.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.88 Cr | - | - | - |
Profits on sale of Investments | - | ₹0.30 Cr | - | - | - |
Provision Written Back | - | ₹5.52 Cr | ₹0.73 Cr | ₹0.32 Cr | ₹2.31 Cr |
Foreign Exchange Gains | - | - | ₹0.07 Cr | - | - |
Others | ₹2.90 Cr | ₹1.65 Cr | ₹0.03 Cr | ₹4.31 Cr | ₹0.52 Cr |
Operating Profit | ₹71 Cr | ₹96 Cr | ₹94 Cr | ₹80 Cr | ₹62 Cr |
Interest | ₹1.42 Cr | ₹0.93 Cr | ₹1.47 Cr | ₹2.08 Cr | ₹2.23 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.43 Cr | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.46 Cr | ₹0.46 Cr | ₹0.64 Cr | ₹0.65 Cr | ₹0.55 Cr |
Other Interest | ₹0.53 Cr | ₹0.48 Cr | ₹0.83 Cr | ₹1.44 Cr | ₹1.68 Cr |
PBDT | ₹70 Cr | ₹95 Cr | ₹93 Cr | ₹78 Cr | ₹60 Cr |
Depreciation | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹55 Cr | ₹81 Cr | ₹78 Cr | ₹64 Cr | ₹47 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹55 Cr | ₹81 Cr | ₹78 Cr | ₹64 Cr | ₹47 Cr |
Provision for Tax | ₹14 Cr | ₹20 Cr | ₹21 Cr | ₹14 Cr | ₹17 Cr |
Current Income Tax | ₹15 Cr | ₹21 Cr | ₹22 Cr | ₹17 Cr | ₹16 Cr |
Deferred Tax | ₹-1.13 Cr | ₹-0.86 Cr | ₹-1.20 Cr | ₹-2.44 Cr | ₹0.86 Cr |
Other taxes | - | - | - | ₹0.08 Cr | ₹0.18 Cr |
Profit After Tax | ₹42 Cr | ₹61 Cr | ₹58 Cr | ₹49 Cr | ₹30 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹277 Cr | ₹219 Cr | ₹163 Cr | ₹117 Cr | ₹90 Cr |
Appropriations | ₹318 Cr | ₹279 Cr | ₹221 Cr | ₹167 Cr | ₹121 Cr |
General Reserves | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.86 Cr | ₹1.75 Cr | ₹1.77 Cr | ₹2.33 Cr | ₹2.28 Cr |
Equity Dividend % | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹22.99 | ₹33.63 | ₹32.06 | ₹27.29 | ₹16.74 |
Adjusted EPS | ₹22.99 | ₹33.63 | ₹32.06 | ₹27.29 | ₹16.74 |
Compare Income Statement of peers of ASSOCIATED ALCOHOLS & BREWERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ASSOCIATED ALCOHOLS & BREWERIES | ₹1,671.5 Cr | 5.5% | 3.3% | 101.8% | Stock Analytics | |
UNITED SPIRITS | ₹109,168.0 Cr | 4.1% | 1.9% | 41.4% | Stock Analytics | |
UNITED BREWERIES | ₹49,180.7 Cr | -1.1% | -4% | 15.6% | Stock Analytics | |
RADICO KHAITAN | ₹30,615.3 Cr | 1.8% | 4.9% | 60.5% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹6,723.6 Cr | 2.7% | 25.8% | 26.8% | Stock Analytics | |
SULA VINEYARDS | ₹3,345.6 Cr | 0.3% | -4.8% | -18.9% | Stock Analytics |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ASSOCIATED ALCOHOLS & BREWERIES | 5.5% |
3.3% |
101.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses