MILKFOOD
|
MILKFOOD Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹448 Cr | ₹437 Cr | ₹467 Cr | ₹316 Cr | ₹368 Cr |
| Sales | ₹428 Cr | ₹416 Cr | ₹445 Cr | ₹306 Cr | ₹361 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹20 Cr | ₹21 Cr | ₹22 Cr | ₹11 Cr | ₹6.99 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.18 Cr | ₹0.43 Cr | ₹0.23 Cr | ₹0.13 Cr | ₹0.13 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹448 Cr | ₹437 Cr | ₹467 Cr | ₹316 Cr | ₹368 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.55 Cr | ₹31 Cr | ₹-44 Cr | ₹14 Cr | ₹25 Cr |
| Raw Material Consumed | ₹365 Cr | ₹318 Cr | ₹416 Cr | ₹236 Cr | ₹275 Cr |
| Opening Raw Materials | ₹0.63 Cr | - | - | - | ₹0.32 Cr |
| Purchases Raw Materials | ₹365 Cr | ₹319 Cr | ₹416 Cr | ₹236 Cr | ₹274 Cr |
| Closing Raw Materials | ₹1.15 Cr | ₹0.63 Cr | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹8.78 Cr | ₹12 Cr | ₹14 Cr | ₹7.82 Cr | ₹6.09 Cr |
| Electricity & Power | ₹8.78 Cr | ₹12 Cr | ₹14 Cr | ₹6.95 Cr | ₹5.33 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | ₹0.46 Cr | ₹0.50 Cr | ₹0.87 Cr | ₹0.76 Cr |
| Employee Cost | ₹24 Cr | ₹26 Cr | ₹25 Cr | ₹23 Cr | ₹21 Cr |
| Salaries, Wages & Bonus | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹19 Cr |
| Contributions to EPF & Pension Funds | ₹1.26 Cr | ₹1.42 Cr | ₹1.25 Cr | ₹1.18 Cr | ₹1.11 Cr |
| Workmen and Staff Welfare Expenses | ₹0.94 Cr | ₹0.71 Cr | ₹0.55 Cr | ₹0.50 Cr | ₹0.38 Cr |
| Other Employees Cost | ₹0.64 Cr | ₹3.22 Cr | ₹2.97 Cr | ₹0.58 Cr | ₹0.49 Cr |
| Other Manufacturing Expenses | ₹12 Cr | ₹12 Cr | ₹15 Cr | ₹9.76 Cr | ₹9.71 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.03 Cr | ₹1.27 Cr | ₹1.15 Cr | ₹0.65 Cr | ₹0.62 Cr |
| Packing Material Consumed | ₹9.72 Cr | ₹10 Cr | ₹12 Cr | ₹8.54 Cr | ₹8.60 Cr |
| Other Mfg Exp | ₹0.90 Cr | ₹0.86 Cr | ₹1.06 Cr | ₹0.57 Cr | ₹0.49 Cr |
| General and Administration Expenses | ₹7.61 Cr | ₹12 Cr | ₹11 Cr | ₹8.00 Cr | ₹7.07 Cr |
| Rent , Rates & Taxes | ₹1.31 Cr | ₹5.09 Cr | ₹3.49 Cr | ₹2.08 Cr | ₹1.54 Cr |
| Insurance | ₹1.05 Cr | ₹0.96 Cr | ₹0.81 Cr | ₹0.91 Cr | ₹0.87 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.63 Cr | ₹2.10 Cr | ₹2.16 Cr | ₹2.08 Cr | ₹1.60 Cr |
| Traveling and conveyance | ₹0.59 Cr | ₹0.92 Cr | ₹0.97 Cr | ₹0.53 Cr | ₹0.50 Cr |
| Other Administration | ₹3.03 Cr | ₹2.91 Cr | ₹3.08 Cr | ₹2.40 Cr | ₹2.56 Cr |
| Selling and Distribution Expenses | ₹4.94 Cr | ₹4.79 Cr | ₹5.54 Cr | ₹3.84 Cr | ₹3.94 Cr |
| Advertisement & Sales Promotion | ₹0.20 Cr | ₹0.17 Cr | ₹0.32 Cr | ₹0.16 Cr | ₹0.31 Cr |
| Sales Commissions & Incentives | ₹0.05 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.11 Cr |
| Freight and Forwarding | ₹4.12 Cr | ₹4.01 Cr | ₹4.64 Cr | ₹3.36 Cr | ₹3.31 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.57 Cr | ₹0.55 Cr | ₹0.53 Cr | ₹0.28 Cr | ₹0.21 Cr |
| Miscellaneous Expenses | ₹3.28 Cr | ₹1.55 Cr | ₹0.79 Cr | ₹0.84 Cr | ₹0.71 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 | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.28 Cr | ₹1.38 Cr | ₹0.61 Cr | ₹0.77 Cr | ₹0.71 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹424 Cr | ₹417 Cr | ₹444 Cr | ₹303 Cr | ₹348 Cr |
| Operating Profit (Excl OI) | ₹24 Cr | ₹20 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr |
| Other Income | ₹3.87 Cr | ₹9.39 Cr | ₹3.47 Cr | ₹3.15 Cr | ₹0.39 Cr |
| Interest Received | ₹2.05 Cr | ₹0.06 Cr | ₹0.11 Cr | ₹0.38 Cr | ₹0.09 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.14 Cr | ₹2.06 Cr | - | ₹0.02 Cr | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.02 Cr | ₹6.43 Cr | ₹3.27 Cr | ₹2.72 Cr | ₹0.23 Cr |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | - | - |
| Others | ₹1.66 Cr | ₹0.84 Cr | ₹0.08 Cr | ₹0.03 Cr | ₹0.05 Cr |
| Operating Profit | ₹27 Cr | ₹29 Cr | ₹27 Cr | ₹16 Cr | ₹20 Cr |
| Interest | ₹13 Cr | ₹14 Cr | ₹9.78 Cr | ₹7.32 Cr | ₹8.21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.86 Cr | ₹8.98 Cr | ₹5.06 Cr | ₹1.92 Cr | ₹2.52 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.45 Cr | ₹0.72 Cr | ₹0.94 Cr | ₹0.88 Cr | ₹0.49 Cr |
| Other Interest | ₹4.51 Cr | ₹3.83 Cr | ₹3.78 Cr | ₹4.52 Cr | ₹5.20 Cr |
| PBDT | ₹15 Cr | ₹16 Cr | ₹17 Cr | ₹8.85 Cr | ₹12 Cr |
| Depreciation | ₹7.10 Cr | ₹6.72 Cr | ₹6.36 Cr | ₹6.54 Cr | ₹8.75 Cr |
| Profit Before Taxation & Exceptional Items | ₹7.57 Cr | ₹8.82 Cr | ₹11 Cr | ₹2.31 Cr | ₹3.26 Cr |
| Exceptional Income / Expenses | - | - | ₹0.36 Cr | - | - |
| Profit Before Tax | ₹7.57 Cr | ₹8.82 Cr | ₹11 Cr | ₹2.31 Cr | ₹3.26 Cr |
| Provision for Tax | ₹3.06 Cr | ₹1.70 Cr | ₹1.74 Cr | ₹-1.18 Cr | ₹0.82 Cr |
| Current Income Tax | ₹1.54 Cr | ₹2.27 Cr | ₹2.56 Cr | ₹0.52 Cr | ₹0.71 Cr |
| Deferred Tax | ₹1.14 Cr | ₹2.20 Cr | ₹-1.01 Cr | ₹-1.21 Cr | ₹0.72 Cr |
| Other taxes | ₹0.38 Cr | ₹-2.77 Cr | ₹0.19 Cr | ₹-0.49 Cr | ₹-0.61 Cr |
| Profit After Tax | ₹4.51 Cr | ₹7.12 Cr | ₹9.75 Cr | ₹3.49 Cr | ₹2.44 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹4.51 Cr | ₹7.12 Cr | ₹9.75 Cr | ₹3.49 Cr | ₹2.44 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹125 Cr | ₹119 Cr | ₹111 Cr | ₹107 Cr | ₹105 Cr |
| Appropriations | ₹129 Cr | ₹126 Cr | ₹121 Cr | ₹111 Cr | ₹108 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.69 Cr | ₹0.16 Cr | ₹0.67 Cr | ₹-0.15 Cr | ₹0.09 Cr |
| Equity Dividend % | ₹25.00 | ₹25.00 | ₹25.00 | - | - |
| Earnings Per Share | ₹1.85 | ₹13.88 | ₹19.94 | ₹7.14 | ₹4.99 |
| Adjusted EPS | ₹1.85 | ₹3.47 | ₹4.98 | ₹1.78 | ₹1.25 |
Compare Income Statement of peers of MILKFOOD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MILKFOOD | ₹179.6 Cr | -2% | -9.4% | -40% | Stock Analytics | |
| NESTLE INDIA | ₹247,094.0 Cr | -0.6% | 9.7% | 8.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,910.0 Cr | -0.1% | 0.5% | -19.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹145,725.0 Cr | -0.5% | 1.9% | 5% | Stock Analytics | |
| MARICO | ₹94,139.3 Cr | -1.3% | 2.8% | 9.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,963.9 Cr | -0.4% | -4.2% | -3.8% | Stock Analytics | |
MILKFOOD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MILKFOOD | -2% |
-9.4% |
-40% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses