GM BREWERIES
|
GM BREWERIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,415 Cr | ₹2,326 Cr | ₹1,778 Cr | ₹1,232 Cr | ₹1,681 Cr |
Sales | ₹2,415 Cr | ₹2,325 Cr | ₹1,777 Cr | ₹1,232 Cr | ₹1,680 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.64 Cr | ₹0.73 Cr | ₹0.65 Cr | ₹0.35 Cr | ₹0.92 Cr |
Less: Excise Duty | ₹1,006 Cr | ₹968 Cr | ₹737 Cr | ₹523 Cr | ₹710 Cr |
Net Sales | ₹1,409 Cr | ₹1,358 Cr | ₹1,041 Cr | ₹710 Cr | ₹971 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.25 Cr | ₹-1.03 Cr | ₹-2.23 Cr | ₹2.04 Cr | ₹-0.02 Cr |
Raw Material Consumed | ₹264 Cr | ₹243 Cr | ₹186 Cr | ₹138 Cr | ₹197 Cr |
Opening Raw Materials | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹3.26 Cr | ₹1.06 Cr |
Purchases Raw Materials | ₹258 Cr | ₹246 Cr | ₹188 Cr | ₹149 Cr | ₹199 Cr |
Closing Raw Materials | ₹13 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹3.26 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.09 Cr | ₹0.91 Cr | ₹0.69 Cr | ₹0.62 Cr | ₹0.76 Cr |
Electricity & Power | ₹1.09 Cr | ₹0.91 Cr | ₹0.69 Cr | ₹0.62 Cr | ₹0.76 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹11 Cr | ₹10 Cr | ₹7.89 Cr | ₹8.74 Cr | ₹11 Cr |
Salaries, Wages & Bonus | ₹9.28 Cr | ₹8.47 Cr | ₹6.87 Cr | ₹7.68 Cr | ₹9.62 Cr |
Contributions to EPF & Pension Funds | ₹0.90 Cr | ₹0.53 Cr | ₹0.47 Cr | ₹0.58 Cr | ₹0.52 Cr |
Workmen and Staff Welfare Expenses | ₹1.12 Cr | ₹1.17 Cr | ₹0.56 Cr | ₹0.49 Cr | ₹0.70 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹201 Cr | ₹197 Cr | ₹147 Cr | ₹93 Cr | ₹145 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.02 Cr | ₹3.89 Cr | ₹2.37 Cr | ₹1.73 Cr | ₹3.48 Cr |
Packing Material Consumed | ₹196 Cr | ₹192 Cr | ₹144 Cr | ₹91 Cr | ₹141 Cr |
Other Mfg Exp | ₹0.76 Cr | ₹0.51 Cr | ₹0.73 Cr | ₹0.50 Cr | ₹0.50 Cr |
General and Administration Expenses | ₹20 Cr | ₹18 Cr | ₹16 Cr | ₹16 Cr | ₹18 Cr |
Rent , Rates & Taxes | ₹3.24 Cr | ₹3.45 Cr | ₹2.89 Cr | ₹3.58 Cr | ₹3.08 Cr |
Insurance | ₹0.94 Cr | ₹0.83 Cr | ₹0.80 Cr | ₹0.93 Cr | ₹0.56 Cr |
Printing and stationery | ₹0.05 Cr | ₹0.06 Cr | ₹0.06 Cr | ₹0.04 Cr | ₹0.06 Cr |
Professional and legal fees | ₹12 Cr | ₹10 Cr | ₹8.94 Cr | ₹7.88 Cr | ₹11 Cr |
Traveling and conveyance | ₹0.20 Cr | ₹0.12 Cr | ₹0.09 Cr | ₹0.06 Cr | ₹0.17 Cr |
Other Administration | ₹3.98 Cr | ₹3.81 Cr | ₹3.53 Cr | ₹3.28 Cr | ₹3.55 Cr |
Selling and Distribution Expenses | ₹800 Cr | ₹770 Cr | ₹586 Cr | ₹373 Cr | ₹507 Cr |
Advertisement & Sales Promotion | ₹1.22 Cr | ₹0.65 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.74 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹4.34 Cr | ₹4.46 Cr | ₹3.33 Cr | ₹2.95 Cr | ₹3.37 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹794 Cr | ₹764 Cr | ₹583 Cr | ₹370 Cr | ₹503 Cr |
Miscellaneous Expenses | ₹4.12 Cr | ₹4.18 Cr | ₹3.25 Cr | ₹3.45 Cr | ₹8.10 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹2.40 Cr |
Other Miscellaneous Expenses | ₹4.12 Cr | ₹4.18 Cr | ₹3.25 Cr | ₹3.45 Cr | ₹5.70 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,302 Cr | ₹1,242 Cr | ₹946 Cr | ₹635 Cr | ₹887 Cr |
Operating Profit (Excl OI) | ₹107 Cr | ₹116 Cr | ₹96 Cr | ₹75 Cr | ₹84 Cr |
Other Income | ₹80 Cr | ₹21 Cr | ₹29 Cr | ₹30 Cr | ₹14 Cr |
Interest Received | ₹15 Cr | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹8.93 Cr |
Dividend Received | ₹1.73 Cr | ₹1.72 Cr | ₹1.94 Cr | ₹2.12 Cr | ₹3.99 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹4.61 Cr | ₹6.19 Cr | ₹6.46 Cr | ₹6.82 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹59 Cr | ₹1.07 Cr | ₹8.38 Cr | ₹9.20 Cr | ₹0.76 Cr |
Operating Profit | ₹188 Cr | ₹137 Cr | ₹124 Cr | ₹106 Cr | ₹98 Cr |
Interest | ₹0.37 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.06 Cr | ₹0.05 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.36 Cr | ₹0.04 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
Other Interest | ₹0.01 Cr | - | - | ₹0.05 Cr | ₹0.04 Cr |
PBDT | ₹187 Cr | ₹137 Cr | ₹124 Cr | ₹106 Cr | ₹98 Cr |
Depreciation | ₹6.13 Cr | ₹5.81 Cr | ₹6.06 Cr | ₹5.48 Cr | ₹7.29 Cr |
Profit Before Taxation & Exceptional Items | ₹181 Cr | ₹132 Cr | ₹118 Cr | ₹100 Cr | ₹91 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹181 Cr | ₹132 Cr | ₹118 Cr | ₹100 Cr | ₹91 Cr |
Provision for Tax | ₹30 Cr | ₹32 Cr | ₹25 Cr | ₹20 Cr | ₹23 Cr |
Current Income Tax | ₹30 Cr | ₹31 Cr | ₹25 Cr | ₹20 Cr | ₹24 Cr |
Deferred Tax | ₹-0.61 Cr | ₹-0.53 Cr | ₹-0.56 Cr | ₹-0.28 Cr | ₹-0.57 Cr |
Other taxes | - | ₹0.93 Cr | - | - | - |
Profit After Tax | ₹152 Cr | ₹100 Cr | ₹93 Cr | ₹80 Cr | ₹68 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹601 Cr | ₹510 Cr | ₹424 Cr | ₹350 Cr | ₹288 Cr |
Appropriations | ₹753 Cr | ₹610 Cr | ₹518 Cr | ₹430 Cr | ₹356 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹11 Cr | ₹9.14 Cr | ₹7.31 Cr | ₹5.48 Cr | ₹6.61 Cr |
Equity Dividend % | ₹70.00 | ₹60.00 | ₹50.00 | ₹40.00 | ₹30.00 |
Earnings Per Share | ₹82.90 | ₹54.64 | ₹51.08 | ₹43.82 | ₹37.12 |
Adjusted EPS | ₹66.32 | ₹43.71 | ₹40.86 | ₹35.06 | ₹29.70 |
Compare Income Statement of peers of GM BREWERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
GM BREWERIES | ₹1,836.5 Cr | 3.3% | 2% | 51.9% | Stock Analytics | |
UNITED SPIRITS | ₹111,277.0 Cr | 2.9% | 5.6% | 44% | Stock Analytics | |
UNITED BREWERIES | ₹51,582.8 Cr | 2.8% | 1% | 22.1% | Stock Analytics | |
RADICO KHAITAN | ₹32,955.3 Cr | 5.1% | 10% | 68.3% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹7,884.2 Cr | 12.5% | 48.8% | 60.4% | Stock Analytics | |
SULA VINEYARDS | ₹3,652.4 Cr | 8.8% | 5.7% | -11.2% | Stock Analytics |
GM BREWERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
GM BREWERIES | 3.3% |
2% |
51.9% |
SENSEX | 0.9% |
-0.3% |
20.9% |
You may also like the below Video Courses