FUTURE CONSUMER
|
FUTURE CONSUMER Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹370 Cr | ₹382 Cr | ₹1,494 Cr | ₹1,213 Cr | ₹4,119 Cr |
Sales | ₹343 Cr | ₹359 Cr | ₹1,474 Cr | ₹1,195 Cr | ₹4,100 Cr |
Job Work/ Contract Receipts | ₹0.56 Cr | ₹1.57 Cr | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹16 Cr | ₹9.80 Cr | ₹7.75 Cr | ₹12 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹5.20 Cr | ₹4.91 Cr | ₹10 Cr | ₹11 Cr | ₹6.45 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹370 Cr | ₹381 Cr | ₹1,469 Cr | ₹1,185 Cr | ₹4,040 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.13 Cr | ₹35 Cr | ₹-25 Cr | ₹103 Cr | ₹85 Cr |
Raw Material Consumed | ₹311 Cr | ₹314 Cr | ₹1,313 Cr | ₹983 Cr | ₹3,434 Cr |
Opening Raw Materials | - | ₹2.09 Cr | ₹4.54 Cr | ₹10 Cr | ₹5.34 Cr |
Purchases Raw Materials | ₹18 Cr | ₹12 Cr | ₹84 Cr | ₹35 Cr | ₹231 Cr |
Closing Raw Materials | ₹0.77 Cr | - | ₹2.09 Cr | ₹4.54 Cr | ₹10 Cr |
Other Direct Purchases / Brought in cost | ₹294 Cr | ₹299 Cr | ₹1,227 Cr | ₹943 Cr | ₹3,207 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹9.02 Cr | ₹6.12 Cr | ₹5.59 Cr | ₹11 Cr |
Electricity & Power | ₹11 Cr | ₹9.02 Cr | ₹6.12 Cr | ₹5.59 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹25 Cr | ₹34 Cr | ₹54 Cr | ₹63 Cr | ₹120 Cr |
Salaries, Wages & Bonus | ₹23 Cr | ₹32 Cr | ₹51 Cr | ₹56 Cr | ₹112 Cr |
Contributions to EPF & Pension Funds | ₹1.21 Cr | ₹1.60 Cr | ₹2.21 Cr | ₹2.24 Cr | ₹6.23 Cr |
Workmen and Staff Welfare Expenses | ₹0.48 Cr | ₹0.82 Cr | ₹1.06 Cr | ₹1.19 Cr | ₹3.67 Cr |
Other Employees Cost | ₹0.02 Cr | ₹0.13 Cr | ₹0.29 Cr | ₹3.21 Cr | ₹-2.62 Cr |
Other Manufacturing Expenses | ₹6.23 Cr | ₹6.82 Cr | ₹17 Cr | ₹11 Cr | ₹49 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.16 Cr | ₹4.33 Cr | ₹14 Cr | ₹8.62 Cr | ₹42 Cr |
Repairs and Maintenance | ₹2.63 Cr | ₹1.61 Cr | ₹1.89 Cr | ₹1.54 Cr | ₹3.83 Cr |
Packing Material Consumed | ₹0.45 Cr | ₹0.80 Cr | ₹1.08 Cr | ₹0.63 Cr | ₹1.61 Cr |
Other Mfg Exp | - | ₹0.08 Cr | - | ₹0.48 Cr | ₹1.12 Cr |
General and Administration Expenses | ₹12 Cr | ₹18 Cr | ₹33 Cr | ₹28 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹3.51 Cr | ₹8.99 Cr | ₹17 Cr | ₹16 Cr | ₹13 Cr |
Insurance | ₹0.16 Cr | ₹0.56 Cr | ₹1.06 Cr | ₹1.08 Cr | ₹1.56 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹6.99 Cr | ₹6.55 Cr | ₹13 Cr | ₹8.79 Cr | ₹20 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹1.30 Cr | ₹1.94 Cr | ₹2.01 Cr | ₹2.03 Cr | ₹2.23 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹15 Cr | ₹62 Cr | ₹48 Cr | ₹120 Cr |
Advertisement & Sales Promotion | ₹3.30 Cr | ₹0.44 Cr | ₹2.94 Cr | ₹5.49 Cr | ₹20 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹7.67 Cr | ₹14 Cr | ₹59 Cr | ₹42 Cr | ₹101 Cr |
Miscellaneous Expenses | ₹15 Cr | ₹28 Cr | ₹268 Cr | ₹228 Cr | ₹139 Cr |
Bad debts /advances written off | ₹1.97 Cr | ₹24 Cr | - | - | - |
Provision for doubtful debts | ₹1.72 Cr | ₹-11 Cr | - | - | ₹86 Cr |
Losson disposal of fixed assets(net) | ₹2.43 Cr | ₹2.93 Cr | ₹1.78 Cr | ₹2.15 Cr | ₹1.96 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹1.48 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹8.41 Cr | ₹12 Cr | ₹266 Cr | ₹224 Cr | ₹51 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹390 Cr | ₹460 Cr | ₹1,729 Cr | ₹1,470 Cr | ₹3,995 Cr |
Operating Profit (Excl OI) | ₹-21 Cr | ₹-78 Cr | ₹-260 Cr | ₹-285 Cr | ₹45 Cr |
Other Income | ₹23 Cr | ₹25 Cr | ₹21 Cr | ₹21 Cr | ₹26 Cr |
Interest Received | ₹4.61 Cr | ₹5.35 Cr | ₹8.00 Cr | ₹10 Cr | ₹12 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | ₹0.30 Cr | - |
Provision Written Back | ₹4.74 Cr | ₹3.88 Cr | ₹1.42 Cr | ₹0.72 Cr | ₹0.26 Cr |
Foreign Exchange Gains | ₹1.08 Cr | ₹5.79 Cr | ₹2.44 Cr | - | ₹4.40 Cr |
Others | ₹12 Cr | ₹9.51 Cr | ₹8.72 Cr | ₹9.86 Cr | ₹8.97 Cr |
Operating Profit | ₹2.16 Cr | ₹-54 Cr | ₹-240 Cr | ₹-264 Cr | ₹71 Cr |
Interest | ₹61 Cr | ₹53 Cr | ₹63 Cr | ₹72 Cr | ₹87 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹56 Cr | ₹29 Cr | ₹57 Cr | ₹66 Cr | ₹77 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | ₹0.09 Cr | ₹0.84 Cr | ₹0.57 Cr | ₹1.50 Cr |
Other Interest | ₹4.83 Cr | ₹25 Cr | ₹5.85 Cr | ₹5.25 Cr | ₹9.01 Cr |
PBDT | ₹-59 Cr | ₹-107 Cr | ₹-303 Cr | ₹-337 Cr | ₹-16 Cr |
Depreciation | ₹18 Cr | ₹32 Cr | ₹52 Cr | ₹58 Cr | ₹70 Cr |
Profit Before Taxation & Exceptional Items | ₹-77 Cr | ₹-140 Cr | ₹-354 Cr | ₹-395 Cr | ₹-86 Cr |
Exceptional Income / Expenses | ₹-57 Cr | ₹-177 Cr | ₹-74 Cr | ₹-43 Cr | ₹-85 Cr |
Profit Before Tax | ₹-136 Cr | ₹-319 Cr | ₹-450 Cr | ₹-462 Cr | ₹-171 Cr |
Provision for Tax | ₹-1.66 Cr | ₹3.16 Cr | ₹-0.62 Cr | ₹21 Cr | ₹-1.83 Cr |
Current Income Tax | ₹0.09 Cr | ₹1.27 Cr | ₹0.04 Cr | ₹0.24 Cr | ₹2.30 Cr |
Deferred Tax | ₹-2.16 Cr | ₹-0.64 Cr | ₹-0.70 Cr | ₹22 Cr | ₹-4.88 Cr |
Other taxes | ₹0.42 Cr | ₹2.54 Cr | ₹0.05 Cr | ₹-1.44 Cr | ₹0.76 Cr |
Profit After Tax | ₹-135 Cr | ₹-322 Cr | ₹-450 Cr | ₹-483 Cr | ₹-170 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-3.70 Cr | ₹0.06 Cr | ₹0.08 Cr | ₹0.01 Cr | ₹0.68 Cr |
Share of Associate | - | - | - | - | ₹-47 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-138 Cr | ₹-322 Cr | ₹-450 Cr | ₹-483 Cr | ₹-216 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-1,766 Cr | ₹-1,450 Cr | ₹-1,006 Cr | ₹-532 Cr | ₹-602 Cr |
Appropriations | ₹-1,904 Cr | ₹-1,772 Cr | ₹-1,456 Cr | ₹-1,016 Cr | ₹-818 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | ₹-5.57 Cr | ₹-6.24 Cr | ₹-9.20 Cr | ₹-286 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-0.69 | ₹-1.62 | ₹-2.27 | ₹-2.45 | ₹-1.13 |
Adjusted EPS | ₹-0.69 | ₹-1.62 | ₹-2.27 | ₹-2.45 | ₹-1.13 |
Compare Income Statement of peers of FUTURE CONSUMER
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
FUTURE CONSUMER | ₹127.8 Cr | -4.5% | -9.9% | -26.4% | Stock Analytics | |
ADANI ENTERPRISES | ₹275,336.0 Cr | -3.9% | -5% | -22.7% | Stock Analytics | |
REDINGTON | ₹16,167.1 Cr | 1.8% | -3.5% | 12.4% | Stock Analytics | |
MMTC | ₹10,329.0 Cr | -7.7% | -11.4% | 2.2% | Stock Analytics | |
HONASA CONSUMER | ₹7,890.0 Cr | -1.3% | -2.3% | -47.8% | Stock Analytics | |
MSTC | ₹4,299.3 Cr | -6.4% | -18.9% | -21.1% | Stock Analytics |
FUTURE CONSUMER Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
FUTURE CONSUMER | -4.5% |
-9.9% |
-26.4% |
SENSEX | -1.8% |
-6.6% |
7.1% |
You may also like the below Video Courses