KRBL
|
KRBL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹5,583 Cr | ₹4,332 Cr | ₹4,098 Cr | ₹4,499 Cr | ₹4,120 Cr |
Sales | ₹5,464 Cr | ₹4,207 Cr | ₹3,995 Cr | ₹4,371 Cr | ₹3,987 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹119 Cr | ₹125 Cr | ₹103 Cr | ₹128 Cr | ₹134 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹5,365 Cr | ₹4,211 Cr | ₹3,992 Cr | ₹4,499 Cr | ₹4,120 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-614 Cr | ₹99 Cr | ₹-393 Cr | ₹176 Cr | ₹-281 Cr |
Raw Material Consumed | ₹4,165 Cr | ₹2,781 Cr | ₹2,991 Cr | ₹2,883 Cr | ₹2,991 Cr |
Opening Raw Materials | ₹873 Cr | ₹937 Cr | ₹1,236 Cr | ₹1,338 Cr | ₹955 Cr |
Purchases Raw Materials | ₹4,879 Cr | ₹2,712 Cr | ₹2,685 Cr | ₹2,769 Cr | ₹3,362 Cr |
Closing Raw Materials | ₹1,618 Cr | ₹873 Cr | ₹937 Cr | ₹1,236 Cr | ₹1,338 Cr |
Other Direct Purchases / Brought in cost | ₹31 Cr | ₹5.53 Cr | ₹6.81 Cr | ₹12 Cr | ₹12 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹22 Cr | ₹18 Cr |
Electricity & Power | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹22 Cr | ₹18 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹118 Cr | ₹104 Cr | ₹92 Cr | ₹86 Cr | ₹77 Cr |
Salaries, Wages & Bonus | ₹107 Cr | ₹93 Cr | ₹84 Cr | ₹78 Cr | ₹70 Cr |
Contributions to EPF & Pension Funds | ₹7.06 Cr | ₹6.16 Cr | ₹5.00 Cr | ₹4.99 Cr | ₹4.49 Cr |
Workmen and Staff Welfare Expenses | ₹1.52 Cr | ₹2.88 Cr | ₹1.73 Cr | ₹1.76 Cr | ₹1.46 Cr |
Other Employees Cost | ₹2.12 Cr | ₹2.17 Cr | ₹1.85 Cr | ₹1.29 Cr | ₹1.26 Cr |
Other Manufacturing Expenses | ₹322 Cr | ₹265 Cr | ₹238 Cr | ₹241 Cr | ₹255 Cr |
Sub-contracted / Out sourced services | ₹9.65 Cr | ₹2.99 Cr | ₹5.48 Cr | ₹5.95 Cr | ₹5.57 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹34 Cr | ₹35 Cr | ₹32 Cr | ₹33 Cr | ₹29 Cr |
Packing Material Consumed | ₹234 Cr | ₹182 Cr | ₹161 Cr | ₹163 Cr | ₹184 Cr |
Other Mfg Exp | ₹44 Cr | ₹45 Cr | ₹39 Cr | ₹38 Cr | ₹37 Cr |
General and Administration Expenses | ₹81 Cr | ₹42 Cr | ₹37 Cr | ₹39 Cr | ₹41 Cr |
Rent , Rates & Taxes | ₹5.07 Cr | ₹3.30 Cr | ₹1.21 Cr | - | ₹11 Cr |
Insurance | ₹21 Cr | ₹11 Cr | ₹8.98 Cr | ₹2.95 Cr | ₹3.39 Cr |
Printing and stationery | ₹1.43 Cr | ₹1.14 Cr | ₹0.95 Cr | ₹1.17 Cr | ₹1.03 Cr |
Professional and legal fees | ₹41 Cr | ₹17 Cr | ₹19 Cr | ₹23 Cr | ₹15 Cr |
Traveling and conveyance | ₹7.76 Cr | ₹4.70 Cr | ₹2.84 Cr | ₹4.71 Cr | ₹4.21 Cr |
Other Administration | ₹5.53 Cr | ₹5.29 Cr | ₹4.61 Cr | ₹7.53 Cr | ₹6.03 Cr |
Selling and Distribution Expenses | ₹297 Cr | ₹216 Cr | ₹165 Cr | ₹172 Cr | ₹144 Cr |
Advertisement & Sales Promotion | ₹79 Cr | ₹49 Cr | ₹42 Cr | ₹64 Cr | ₹46 Cr |
Sales Commissions & Incentives | ₹12 Cr | ₹13 Cr | ₹9.15 Cr | ₹6.68 Cr | ₹5.57 Cr |
Freight and Forwarding | ₹204 Cr | ₹154 Cr | ₹114 Cr | ₹101 Cr | ₹92 Cr |
Handling and Clearing Charges | ₹1.51 Cr | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹39 Cr | ₹23 Cr | ₹22 Cr | ₹11 Cr | ₹26 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹11 Cr | ₹3.73 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.46 Cr | - | ₹0.14 Cr | - | - |
Losson foreign exchange fluctuations | ₹7.48 Cr | - | - | - | ₹12 Cr |
Losson sale of non-trade current investments | - | - | - | ₹1.24 Cr | - |
Other Miscellaneous Expenses | ₹20 Cr | ₹20 Cr | ₹22 Cr | ₹9.43 Cr | ₹14 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹4,426 Cr | ₹3,549 Cr | ₹3,170 Cr | ₹3,629 Cr | ₹3,271 Cr |
Operating Profit (Excl OI) | ₹939 Cr | ₹662 Cr | ₹822 Cr | ₹870 Cr | ₹850 Cr |
Other Income | ₹93 Cr | ₹43 Cr | ₹23 Cr | ₹23 Cr | ₹15 Cr |
Interest Received | ₹77 Cr | ₹4.78 Cr | ₹4.43 Cr | ₹7.09 Cr | ₹6.56 Cr |
Dividend Received | ₹0.55 Cr | ₹0.54 Cr | ₹0.41 Cr | ₹0.38 Cr | ₹0.30 Cr |
Profit on sale of Fixed Assets | - | ₹0.42 Cr | - | ₹0.06 Cr | ₹1.35 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.10 Cr | ₹4.70 Cr | ₹0.67 Cr | ₹0.45 Cr | ₹1.34 Cr |
Foreign Exchange Gains | - | ₹12 Cr | ₹1.65 Cr | ₹8.40 Cr | - |
Others | ₹14 Cr | ₹20 Cr | ₹16 Cr | ₹6.13 Cr | ₹5.60 Cr |
Operating Profit | ₹1,032 Cr | ₹705 Cr | ₹845 Cr | ₹893 Cr | ₹865 Cr |
Interest | ₹15 Cr | ₹13 Cr | ₹24 Cr | ₹62 Cr | ₹68 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.14 Cr | ₹0.96 Cr | ₹1.94 Cr | ₹3.33 Cr | ₹5.66 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.20 Cr | ₹1.07 Cr | ₹0.80 Cr | ₹0.70 Cr | ₹2.06 Cr |
Other Interest | ₹13 Cr | ₹11 Cr | ₹21 Cr | ₹58 Cr | ₹60 Cr |
PBDT | ₹1,017 Cr | ₹691 Cr | ₹821 Cr | ₹830 Cr | ₹797 Cr |
Depreciation | ₹76 Cr | ₹74 Cr | ₹72 Cr | ₹73 Cr | ₹64 Cr |
Profit Before Taxation & Exceptional Items | ₹941 Cr | ₹617 Cr | ₹749 Cr | ₹758 Cr | ₹733 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹941 Cr | ₹617 Cr | ₹749 Cr | ₹758 Cr | ₹733 Cr |
Provision for Tax | ₹240 Cr | ₹158 Cr | ₹190 Cr | ₹199 Cr | ₹230 Cr |
Current Income Tax | ₹249 Cr | ₹166 Cr | ₹198 Cr | ₹200 Cr | ₹230 Cr |
Deferred Tax | ₹-8.70 Cr | ₹-7.94 Cr | ₹-7.79 Cr | ₹-0.85 Cr | ₹15 Cr |
Other taxes | - | - | - | - | ₹-15 Cr |
Profit After Tax | ₹701 Cr | ₹459 Cr | ₹559 Cr | ₹558 Cr | ₹503 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹701 Cr | ₹459 Cr | ₹559 Cr | ₹558 Cr | ₹503 Cr |
Adjustments to PAT | - | - | - | - | ₹0.04 Cr |
Profit Balance B/F | ₹3,333 Cr | ₹2,955 Cr | ₹2,476 Cr | ₹2,145 Cr | ₹1,777 Cr |
Appropriations | ₹4,034 Cr | ₹3,414 Cr | ₹3,035 Cr | ₹2,703 Cr | ₹2,280 Cr |
General Reserves | - | - | ₹80 Cr | ₹75 Cr | ₹70 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹83 Cr | ₹82 Cr | ₹0.48 Cr | ₹86 Cr | ₹65 Cr |
Equity Dividend % | ₹100.00 | ₹350.00 | ₹350.00 | ₹280.00 | ₹250.00 |
Earnings Per Share | ₹29.78 | ₹19.52 | ₹23.74 | ₹23.71 | ₹21.37 |
Adjusted EPS | ₹29.78 | ₹19.52 | ₹23.74 | ₹23.71 | ₹21.37 |
Compare Income Statement of peers of KRBL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KRBL | ₹7,197.8 Cr | 0.1% | 14% | -10.5% | Stock Analytics | |
VARUN BEVERAGES | ₹218,815.0 Cr | 0.5% | 9.4% | 50.8% | Stock Analytics | |
NESTLE INDIA | ₹214,462.0 Cr | -1.8% | -2.4% | -9.5% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹116,292.0 Cr | -0.9% | -11% | -1.1% | Stock Analytics | |
MARICO | ₹82,421.2 Cr | 0.5% | 3.2% | 19.2% | Stock Analytics | |
JUBILANT FOODWORKS | ₹44,321.8 Cr | -3.2% | 11.6% | 26.8% | Stock Analytics |
KRBL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KRBL | 0.1% |
14% |
-10.5% |
SENSEX | -0.6% |
2.3% |
16.9% |
You may also like the below Video Courses