Home > Income Statement > GM BREWERIES

GM BREWERIES
Income Statement

GM BREWERIES is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Top Undervalued Small Cap Stocks
Best 1M Momentum Small Cap Stocks
COMMUNITY POLL
for GM BREWERIES
Please provide your vote to see the results

GM BREWERIES Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹2,504 Cr₹2,415 Cr₹2,326 Cr₹1,778 Cr₹1,232 Cr
     Sales ₹2,503 Cr₹2,415 Cr₹2,325 Cr₹1,777 Cr₹1,232 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.70 Cr₹0.64 Cr₹0.73 Cr₹0.65 Cr₹0.35 Cr
Less: Excise Duty ₹1,043 Cr₹1,006 Cr₹968 Cr₹737 Cr₹523 Cr
Net Sales ₹1,461 Cr₹1,409 Cr₹1,358 Cr₹1,041 Cr₹710 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.51 Cr₹0.25 Cr₹-1.03 Cr₹-2.23 Cr₹2.04 Cr
Raw Material Consumed ₹261 Cr₹264 Cr₹243 Cr₹186 Cr₹138 Cr
     Opening Raw Materials ₹13 Cr₹19 Cr₹16 Cr₹14 Cr₹3.26 Cr
     Purchases Raw Materials ₹264 Cr₹258 Cr₹246 Cr₹188 Cr₹149 Cr
     Closing Raw Materials ₹16 Cr₹13 Cr₹19 Cr₹16 Cr₹14 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹1.36 Cr₹1.09 Cr₹0.91 Cr₹0.69 Cr₹0.62 Cr
     Electricity & Power ₹1.36 Cr₹1.09 Cr₹0.91 Cr₹0.69 Cr₹0.62 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹12 Cr₹11 Cr₹10 Cr₹7.89 Cr₹8.74 Cr
     Salaries, Wages & Bonus ₹10 Cr₹9.28 Cr₹8.47 Cr₹6.87 Cr₹7.68 Cr
     Contributions to EPF & Pension Funds ₹0.59 Cr₹0.90 Cr₹0.53 Cr₹0.47 Cr₹0.58 Cr
     Workmen and Staff Welfare Expenses ₹1.23 Cr₹1.12 Cr₹1.17 Cr₹0.56 Cr₹0.49 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹214 Cr₹201 Cr₹197 Cr₹147 Cr₹93 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹3.45 Cr₹4.02 Cr₹3.89 Cr₹2.37 Cr₹1.73 Cr
     Packing Material Consumed ₹210 Cr₹196 Cr₹192 Cr₹144 Cr₹91 Cr
     Other Mfg Exp ₹0.67 Cr₹0.76 Cr₹0.51 Cr₹0.73 Cr₹0.50 Cr
General and Administration Expenses ₹21 Cr₹20 Cr₹18 Cr₹16 Cr₹16 Cr
     Rent , Rates & Taxes ₹3.68 Cr₹3.24 Cr₹3.45 Cr₹2.89 Cr₹3.58 Cr
     Insurance ₹1.00 Cr₹0.94 Cr₹0.83 Cr₹0.80 Cr₹0.93 Cr
     Printing and stationery ₹0.06 Cr₹0.05 Cr₹0.06 Cr₹0.06 Cr₹0.04 Cr
     Professional and legal fees ₹12 Cr₹12 Cr₹10 Cr₹8.94 Cr₹7.88 Cr
     Traveling and conveyance ₹0.13 Cr₹0.20 Cr₹0.12 Cr₹0.09 Cr₹0.06 Cr
     Other Administration ₹4.17 Cr₹3.98 Cr₹3.81 Cr₹3.53 Cr₹3.28 Cr
Selling and Distribution Expenses ₹831 Cr₹800 Cr₹770 Cr₹586 Cr₹373 Cr
     Advertisement & Sales Promotion ₹1.75 Cr₹1.22 Cr₹0.65 Cr₹0.01 Cr₹0.02 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹4.83 Cr₹4.34 Cr₹4.46 Cr₹3.33 Cr₹2.95 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹824 Cr₹794 Cr₹764 Cr₹583 Cr₹370 Cr
Miscellaneous Expenses ₹3.57 Cr₹4.12 Cr₹4.18 Cr₹3.25 Cr₹3.45 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 -----
     Other Miscellaneous Expenses ₹3.57 Cr₹4.12 Cr₹4.18 Cr₹3.25 Cr₹3.45 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹1,343 Cr₹1,302 Cr₹1,242 Cr₹946 Cr₹635 Cr
Operating Profit (Excl OI) ₹118 Cr₹107 Cr₹116 Cr₹96 Cr₹75 Cr
Other Income ₹48 Cr₹80 Cr₹21 Cr₹29 Cr₹30 Cr
     Interest Received ₹18 Cr₹15 Cr₹12 Cr₹12 Cr₹12 Cr
     Dividend Received ₹0.68 Cr₹1.73 Cr₹1.72 Cr₹1.94 Cr₹2.12 Cr
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments ₹0.90 Cr₹4.61 Cr₹6.19 Cr₹6.46 Cr₹6.82 Cr
     Provision Written Back -----
     Foreign Exchange Gains -----
     Others ₹29 Cr₹59 Cr₹1.07 Cr₹8.38 Cr₹9.20 Cr
Operating Profit ₹166 Cr₹188 Cr₹137 Cr₹124 Cr₹106 Cr
Interest ₹0.58 Cr₹0.37 Cr₹0.04 Cr₹0.01 Cr₹0.06 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.01 Cr₹0.01 Cr₹0.04 Cr₹0.01 Cr₹0.01 Cr
     Other Interest ₹0.57 Cr₹0.36 Cr--₹0.05 Cr
PBDT ₹165 Cr₹187 Cr₹137 Cr₹124 Cr₹106 Cr
Depreciation ₹5.18 Cr₹6.13 Cr₹5.81 Cr₹6.06 Cr₹5.48 Cr
Profit Before Taxation & Exceptional Items ₹160 Cr₹181 Cr₹132 Cr₹118 Cr₹100 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹160 Cr₹181 Cr₹132 Cr₹118 Cr₹100 Cr
Provision for Tax ₹31 Cr₹30 Cr₹32 Cr₹25 Cr₹20 Cr
     Current Income Tax ₹32 Cr₹30 Cr₹31 Cr₹25 Cr₹20 Cr
     Deferred Tax ₹-0.38 Cr₹-0.61 Cr₹-0.53 Cr₹-0.56 Cr₹-0.28 Cr
     Other taxes ₹-0.94 Cr-₹0.93 Cr--
Profit After Tax ₹129 Cr₹152 Cr₹100 Cr₹93 Cr₹80 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹742 Cr₹601 Cr₹510 Cr₹424 Cr₹350 Cr
Appropriations ₹871 Cr₹753 Cr₹610 Cr₹518 Cr₹430 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹17 Cr₹11 Cr₹9.14 Cr₹7.31 Cr₹5.48 Cr
Equity Dividend % ₹75.00₹70.00₹60.00₹50.00₹40.00
Earnings Per Share ₹56.48₹82.90₹54.64₹51.08₹43.82
Adjusted EPS ₹56.48₹66.32₹43.71₹40.86₹35.06

Compare Income Statement of peers of GM BREWERIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
GM BREWERIES ₹1,643.4 Cr 2.7% 5.4% -26.7% Stock Analytics
UNITED SPIRITS ₹96,559.5 Cr 1.4% -0.1% -13.5% Stock Analytics
UNITED BREWERIES ₹47,575.7 Cr 0.2% -6.6% -14.9% Stock Analytics
RADICO KHAITAN ₹40,281.4 Cr 4.8% 6.7% 42% Stock Analytics
ALLIED BLENDERS AND DISTILLERS ₹15,391.0 Cr 0.8% 4.3% 50.7% Stock Analytics
PICCADILY AGRO INDUSTRIES ₹7,044.5 Cr 1% 18.5% -4% Stock Analytics


GM BREWERIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
GM BREWERIES

2.7%

5.4%

-26.7%

SENSEX

1.8%

2.1%

0.2%


You may also like the below Video Courses