MILKFOOD
|
MILKFOOD Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹437 Cr | ₹467 Cr | ₹316 Cr | ₹368 Cr | ₹551 Cr |
Sales | ₹416 Cr | ₹445 Cr | ₹306 Cr | ₹361 Cr | ₹541 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹22 Cr | ₹11 Cr | ₹6.99 Cr | ₹10 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.43 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.30 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹437 Cr | ₹467 Cr | ₹316 Cr | ₹368 Cr | ₹551 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹31 Cr | ₹-44 Cr | ₹14 Cr | ₹25 Cr | ₹7.45 Cr |
Raw Material Consumed | ₹318 Cr | ₹416 Cr | ₹236 Cr | ₹275 Cr | ₹460 Cr |
Opening Raw Materials | - | - | - | ₹0.32 Cr | ₹0.15 Cr |
Purchases Raw Materials | ₹319 Cr | ₹416 Cr | ₹236 Cr | ₹274 Cr | ₹461 Cr |
Closing Raw Materials | ₹0.63 Cr | - | - | - | ₹0.32 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹14 Cr | ₹7.82 Cr | ₹6.09 Cr | ₹10 Cr |
Electricity & Power | ₹12 Cr | ₹14 Cr | ₹6.95 Cr | ₹5.33 Cr | ₹9.44 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.46 Cr | ₹0.50 Cr | ₹0.87 Cr | ₹0.76 Cr | ₹0.72 Cr |
Employee Cost | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr | ₹21 Cr |
Salaries, Wages & Bonus | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr | ₹19 Cr |
Contributions to EPF & Pension Funds | ₹1.42 Cr | ₹1.25 Cr | ₹1.18 Cr | ₹1.11 Cr | ₹1.07 Cr |
Workmen and Staff Welfare Expenses | ₹0.71 Cr | ₹0.55 Cr | ₹0.50 Cr | ₹0.38 Cr | ₹0.46 Cr |
Other Employees Cost | ₹3.22 Cr | ₹2.97 Cr | ₹0.58 Cr | ₹0.49 Cr | ₹0.48 Cr |
Other Manufacturing Expenses | ₹12 Cr | ₹15 Cr | ₹9.76 Cr | ₹9.71 Cr | ₹13 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.27 Cr | ₹1.15 Cr | ₹0.65 Cr | ₹0.62 Cr | ₹0.82 Cr |
Packing Material Consumed | ₹10 Cr | ₹12 Cr | ₹8.54 Cr | ₹8.60 Cr | ₹12 Cr |
Other Mfg Exp | ₹0.86 Cr | ₹1.06 Cr | ₹0.57 Cr | ₹0.49 Cr | ₹0.66 Cr |
General and Administration Expenses | ₹12 Cr | ₹11 Cr | ₹8.00 Cr | ₹7.07 Cr | ₹7.07 Cr |
Rent , Rates & Taxes | ₹5.09 Cr | ₹3.49 Cr | ₹2.08 Cr | ₹1.54 Cr | ₹1.46 Cr |
Insurance | ₹0.96 Cr | ₹0.81 Cr | ₹0.91 Cr | ₹0.87 Cr | ₹0.74 Cr |
Printing and stationery | - | - | - | - | ₹0.08 Cr |
Professional and legal fees | ₹2.10 Cr | ₹2.16 Cr | ₹2.08 Cr | ₹1.60 Cr | ₹1.22 Cr |
Traveling and conveyance | ₹0.92 Cr | ₹0.97 Cr | ₹0.53 Cr | ₹0.50 Cr | ₹0.86 Cr |
Other Administration | ₹2.91 Cr | ₹3.08 Cr | ₹2.40 Cr | ₹2.56 Cr | ₹2.71 Cr |
Selling and Distribution Expenses | ₹4.79 Cr | ₹5.54 Cr | ₹3.84 Cr | ₹3.94 Cr | ₹6.52 Cr |
Advertisement & Sales Promotion | ₹0.17 Cr | ₹0.32 Cr | ₹0.16 Cr | ₹0.31 Cr | ₹0.33 Cr |
Sales Commissions & Incentives | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.11 Cr | ₹1.35 Cr |
Freight and Forwarding | ₹4.01 Cr | ₹4.64 Cr | ₹3.36 Cr | ₹3.31 Cr | ₹4.36 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.55 Cr | ₹0.53 Cr | ₹0.28 Cr | ₹0.21 Cr | ₹0.48 Cr |
Miscellaneous Expenses | ₹1.55 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.71 Cr | ₹1.17 Cr |
Bad debts /advances written off | ₹0.12 Cr | ₹0.05 Cr | - | - | - |
Provision for doubtful debts | ₹0.05 Cr | ₹0.13 Cr | ₹0.07 Cr | - | ₹0.19 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.38 Cr | ₹0.61 Cr | ₹0.77 Cr | ₹0.71 Cr | ₹0.98 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹417 Cr | ₹444 Cr | ₹303 Cr | ₹348 Cr | ₹527 Cr |
Operating Profit (Excl OI) | ₹20 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr | ₹25 Cr |
Other Income | ₹9.39 Cr | ₹3.47 Cr | ₹3.15 Cr | ₹0.39 Cr | ₹0.61 Cr |
Interest Received | ₹0.06 Cr | ₹0.11 Cr | ₹0.38 Cr | ₹0.09 Cr | ₹0.26 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹2.06 Cr | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.12 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹6.43 Cr | ₹3.27 Cr | ₹2.72 Cr | ₹0.23 Cr | ₹0.21 Cr |
Foreign Exchange Gains | - | ₹0.01 Cr | - | - | - |
Others | ₹0.84 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.02 Cr |
Operating Profit | ₹29 Cr | ₹27 Cr | ₹16 Cr | ₹20 Cr | ₹25 Cr |
Interest | ₹14 Cr | ₹9.78 Cr | ₹7.32 Cr | ₹8.21 Cr | ₹8.40 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹8.98 Cr | ₹5.06 Cr | ₹1.92 Cr | ₹2.52 Cr | ₹2.44 Cr |
Intereston Fixed deposits | - | - | - | - | ₹0.08 Cr |
Bank Charges etc | ₹0.72 Cr | ₹0.94 Cr | ₹0.88 Cr | ₹0.49 Cr | ₹0.60 Cr |
Other Interest | ₹3.83 Cr | ₹3.78 Cr | ₹4.52 Cr | ₹5.20 Cr | ₹5.28 Cr |
PBDT | ₹16 Cr | ₹17 Cr | ₹8.85 Cr | ₹12 Cr | ₹17 Cr |
Depreciation | ₹6.72 Cr | ₹6.36 Cr | ₹6.54 Cr | ₹8.75 Cr | ₹8.11 Cr |
Profit Before Taxation & Exceptional Items | ₹8.82 Cr | ₹11 Cr | ₹2.31 Cr | ₹3.26 Cr | ₹8.77 Cr |
Exceptional Income / Expenses | - | ₹0.36 Cr | - | - | - |
Profit Before Tax | ₹8.82 Cr | ₹11 Cr | ₹2.31 Cr | ₹3.26 Cr | ₹8.77 Cr |
Provision for Tax | ₹1.70 Cr | ₹1.74 Cr | ₹-1.18 Cr | ₹0.82 Cr | ₹0.38 Cr |
Current Income Tax | ₹2.27 Cr | ₹2.56 Cr | ₹0.52 Cr | ₹0.71 Cr | ₹2.13 Cr |
Deferred Tax | ₹2.20 Cr | ₹-1.01 Cr | ₹-1.21 Cr | ₹0.72 Cr | ₹3.33 Cr |
Other taxes | ₹-2.77 Cr | ₹0.19 Cr | ₹-0.49 Cr | ₹-0.61 Cr | ₹-5.08 Cr |
Profit After Tax | ₹7.12 Cr | ₹9.75 Cr | ₹3.49 Cr | ₹2.44 Cr | ₹8.39 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹7.12 Cr | ₹9.75 Cr | ₹3.49 Cr | ₹2.44 Cr | ₹8.39 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹119 Cr | ₹111 Cr | ₹107 Cr | ₹105 Cr | ₹97 Cr |
Appropriations | ₹126 Cr | ₹121 Cr | ₹111 Cr | ₹108 Cr | ₹105 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.17 Cr | ₹0.67 Cr | ₹-0.15 Cr | ₹0.09 Cr | ₹-0.01 Cr |
Equity Dividend % | ₹25.00 | ₹25.00 | - | - | - |
Earnings Per Share | ₹13.88 | ₹19.94 | ₹7.14 | ₹4.99 | ₹17.16 |
Adjusted EPS | ₹13.88 | ₹19.94 | ₹7.14 | ₹4.99 | ₹17.16 |
Compare Income Statement of peers of MILKFOOD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MILKFOOD | ₹232.5 Cr | -3.9% | -16.4% | -32.3% | Stock Analytics | |
NESTLE INDIA | ₹207,877.0 Cr | -2.3% | -0.3% | -13.5% | Stock Analytics | |
VARUN BEVERAGES | ₹182,399.0 Cr | 0.9% | -16.6% | 3.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹121,862.0 Cr | 2.1% | 5.5% | 0.6% | Stock Analytics | |
MARICO | ₹86,088.7 Cr | -0.1% | 3.4% | 23.8% | Stock Analytics | |
JUBILANT FOODWORKS | ₹43,925.9 Cr | 0.2% | -7.3% | 21.4% | Stock Analytics |
MILKFOOD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MILKFOOD | -3.9% |
-16.4% |
-32.3% |
SENSEX | 0.1% |
-3.6% |
7.9% |
You may also like the below Video Courses