AVANTI FEEDS
|
AVANTI FEEDS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹6,042 Cr | ₹6,008 Cr | ₹4,872 Cr | ₹4,115 Cr | ₹3,488 Cr |
Sales | ₹5,991 Cr | ₹5,950 Cr | ₹4,834 Cr | ₹4,036 Cr | ₹3,425 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | ₹1.20 Cr | ₹6.13 Cr | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹52 Cr | ₹57 Cr | ₹32 Cr | ₹80 Cr | ₹63 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,087 Cr | ₹5,036 Cr | ₹4,101 Cr | ₹4,115 Cr | ₹3,488 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.44 Cr | ₹-10 Cr | ₹-59 Cr | ₹-35 Cr | ₹-3.25 Cr |
Raw Material Consumed | ₹4,118 Cr | ₹4,248 Cr | ₹3,264 Cr | ₹3,299 Cr | ₹2,740 Cr |
Opening Raw Materials | ₹613 Cr | ₹244 Cr | ₹295 Cr | ₹164 Cr | ₹319 Cr |
Purchases Raw Materials | ₹3,976 Cr | ₹4,615 Cr | ₹3,212 Cr | ₹3,430 Cr | ₹2,584 Cr |
Closing Raw Materials | ₹472 Cr | ₹613 Cr | ₹244 Cr | ₹295 Cr | ₹164 Cr |
Other Direct Purchases / Brought in cost | ₹1.82 Cr | ₹1.23 Cr | ₹1.08 Cr | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹90 Cr | ₹72 Cr | ₹62 Cr | ₹59 Cr | ₹54 Cr |
Electricity & Power | ₹90 Cr | ₹72 Cr | ₹62 Cr | ₹59 Cr | ₹54 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹167 Cr | ₹126 Cr | ₹126 Cr | ₹114 Cr | ₹100 Cr |
Salaries, Wages & Bonus | ₹150 Cr | ₹111 Cr | ₹113 Cr | ₹104 Cr | ₹92 Cr |
Contributions to EPF & Pension Funds | ₹10 Cr | ₹9.33 Cr | ₹6.20 Cr | ₹5.83 Cr | ₹5.02 Cr |
Workmen and Staff Welfare Expenses | ₹4.18 Cr | ₹3.41 Cr | ₹2.54 Cr | ₹2.16 Cr | ₹1.89 Cr |
Other Employees Cost | ₹2.39 Cr | ₹2.15 Cr | ₹4.92 Cr | ₹1.33 Cr | ₹1.10 Cr |
Other Manufacturing Expenses | ₹144 Cr | ₹123 Cr | ₹110 Cr | ₹103 Cr | ₹92 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹7.98 Cr | ₹4.62 Cr | ₹5.03 Cr | ₹5.70 Cr | ₹6.90 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹136 Cr | ₹118 Cr | ₹105 Cr | ₹97 Cr | ₹85 Cr |
General and Administration Expenses | ₹45 Cr | ₹42 Cr | ₹30 Cr | ₹28 Cr | ₹25 Cr |
Rent , Rates & Taxes | ₹11 Cr | ₹10 Cr | ₹6.88 Cr | ₹5.05 Cr | ₹5.17 Cr |
Insurance | ₹9.57 Cr | ₹8.23 Cr | ₹7.25 Cr | ₹4.57 Cr | ₹4.21 Cr |
Printing and stationery | ₹0.71 Cr | ₹0.63 Cr | ₹0.47 Cr | ₹0.56 Cr | ₹0.52 Cr |
Professional and legal fees | ₹2.95 Cr | ₹7.04 Cr | ₹4.23 Cr | ₹1.66 Cr | ₹2.02 Cr |
Traveling and conveyance | ₹10 Cr | ₹7.01 Cr | ₹4.57 Cr | ₹6.78 Cr | ₹6.18 Cr |
Other Administration | ₹11 Cr | ₹8.62 Cr | ₹6.84 Cr | ₹8.90 Cr | ₹6.99 Cr |
Selling and Distribution Expenses | ₹119 Cr | ₹103 Cr | ₹95 Cr | ₹74 Cr | ₹57 Cr |
Advertisement & Sales Promotion | ₹35 Cr | ₹19 Cr | ₹48 Cr | ₹29 Cr | ₹22 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹84 Cr | ₹83 Cr | ₹47 Cr | ₹45 Cr | ₹35 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.37 Cr | ₹9.04 Cr | ₹11 Cr | ₹28 Cr | ₹14 Cr |
Bad debts /advances written off | - | - | - | ₹0.17 Cr | ₹1.56 Cr |
Provision for doubtful debts | - | - | ₹0.16 Cr | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.00 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.26 Cr |
Losson foreign exchange fluctuations | - | - | - | - | ₹6.34 Cr |
Losson sale of non-trade current investments | - | - | - | ₹10 Cr | - |
Other Miscellaneous Expenses | ₹8.36 Cr | ₹9.03 Cr | ₹11 Cr | ₹17 Cr | ₹5.48 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,692 Cr | ₹4,712 Cr | ₹3,639 Cr | ₹3,669 Cr | ₹3,079 Cr |
Operating Profit (Excl OI) | ₹395 Cr | ₹324 Cr | ₹462 Cr | ₹446 Cr | ₹409 Cr |
Other Income | ₹92 Cr | ₹82 Cr | ₹93 Cr | ₹80 Cr | ₹54 Cr |
Interest Received | ₹27 Cr | ₹8.76 Cr | ₹6.77 Cr | ₹9.87 Cr | ₹5.34 Cr |
Dividend Received | - | ₹0.02 Cr | - | ₹24 Cr | ₹15 Cr |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | - | - | - |
Profits on sale of Investments | - | - | ₹15 Cr | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹23 Cr | ₹19 Cr | ₹15 Cr | ₹17 Cr | - |
Others | ₹42 Cr | ₹53 Cr | ₹56 Cr | ₹30 Cr | ₹33 Cr |
Operating Profit | ₹487 Cr | ₹405 Cr | ₹554 Cr | ₹527 Cr | ₹463 Cr |
Interest | ₹3.89 Cr | ₹3.69 Cr | ₹3.05 Cr | ₹4.38 Cr | ₹4.92 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.56 Cr | ₹3.02 Cr | ₹2.16 Cr | ₹3.40 Cr | ₹3.49 Cr |
Other Interest | ₹0.33 Cr | ₹0.67 Cr | ₹0.89 Cr | ₹0.99 Cr | ₹1.43 Cr |
PBDT | ₹483 Cr | ₹402 Cr | ₹551 Cr | ₹522 Cr | ₹458 Cr |
Depreciation | ₹43 Cr | ₹41 Cr | ₹41 Cr | ₹38 Cr | ₹36 Cr |
Profit Before Taxation & Exceptional Items | ₹440 Cr | ₹361 Cr | ₹510 Cr | ₹484 Cr | ₹423 Cr |
Exceptional Income / Expenses | ₹-13 Cr | ₹-28 Cr | - | - | ₹5.19 Cr |
Profit Before Tax | ₹427 Cr | ₹324 Cr | ₹510 Cr | ₹485 Cr | ₹428 Cr |
Provision for Tax | ₹115 Cr | ₹79 Cr | ₹112 Cr | ₹99 Cr | ₹121 Cr |
Current Income Tax | ₹97 Cr | ₹78 Cr | ₹120 Cr | ₹107 Cr | ₹132 Cr |
Deferred Tax | ₹19 Cr | ₹0.96 Cr | ₹-7.16 Cr | ₹-13 Cr | ₹-8.37 Cr |
Other taxes | ₹-1.77 Cr | - | ₹-0.19 Cr | ₹4.30 Cr | ₹-1.90 Cr |
Profit After Tax | ₹312 Cr | ₹245 Cr | ₹397 Cr | ₹386 Cr | ₹307 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-34 Cr | ₹-24 Cr | ₹-37 Cr | ₹-40 Cr | ₹-33 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹279 Cr | ₹222 Cr | ₹360 Cr | ₹346 Cr | ₹274 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,662 Cr | ₹1,537 Cr | ₹1,214 Cr | ₹1,041 Cr | ₹887 Cr |
Appropriations | ₹1,940 Cr | ₹1,759 Cr | ₹1,574 Cr | ₹1,388 Cr | ₹1,160 Cr |
General Reserves | ₹31 Cr | ₹9.50 Cr | ₹35 Cr | ₹25 Cr | ₹20 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹14 Cr | - |
Other Appropriation | ₹79 Cr | ₹87 Cr | ₹2.54 Cr | ₹66 Cr | ₹99 Cr |
Equity Dividend % | ₹625.00 | ₹625.00 | ₹625.00 | ₹510.00 | ₹400.00 |
Earnings Per Share | ₹20.45 | ₹16.26 | ₹26.43 | ₹25.43 | ₹20.08 |
Adjusted EPS | ₹20.45 | ₹16.26 | ₹26.43 | ₹25.43 | ₹20.08 |
Compare Income Statement of peers of AVANTI FEEDS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
AVANTI FEEDS | ₹8,452.6 Cr | 2.6% | 7.1% | 55.5% | Stock Analytics | |
VARUN BEVERAGES | ₹217,784.0 Cr | 1.7% | 8.9% | 49.9% | Stock Analytics | |
NESTLE INDIA | ₹216,251.0 Cr | -0.9% | -2.3% | -11.4% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹117,797.0 Cr | 0.5% | -14.9% | -4.6% | Stock Analytics | |
MARICO | ₹81,955.0 Cr | -0% | 0.5% | 15.1% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,759.9 Cr | 7.1% | 16.7% | 25.1% | Stock Analytics |
AVANTI FEEDS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
AVANTI FEEDS | 2.6% |
7.1% |
55.5% |
SENSEX | 0.7% |
2.5% |
17% |
You may also like the below Video Courses