PARAG MILK FOODS
|
PARAG MILK FOODS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,988 Cr | ₹2,175 Cr | ₹1,842 Cr | ₹2,438 Cr | ₹2,396 Cr |
Sales | ₹2,949 Cr | ₹2,146 Cr | ₹1,794 Cr | ₹2,401 Cr | ₹2,236 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹6.19 Cr | ₹12 Cr | ₹31 Cr | ₹7.16 Cr | ₹34 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹33 Cr | ₹17 Cr | ₹17 Cr | ₹29 Cr | ₹126 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,893 Cr | ₹2,072 Cr | ₹1,842 Cr | ₹2,438 Cr | ₹2,396 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-72 Cr | ₹222 Cr | ₹-59 Cr | ₹-174 Cr | ₹-12 Cr |
Raw Material Consumed | ₹2,219 Cr | ₹1,704 Cr | ₹1,304 Cr | ₹1,863 Cr | ₹1,504 Cr |
Opening Raw Materials | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹14 Cr | ₹3.13 Cr |
Purchases Raw Materials | ₹2,223 Cr | ₹1,695 Cr | ₹1,207 Cr | ₹1,637 Cr | ₹1,366 Cr |
Closing Raw Materials | ₹15 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | - | ₹8.24 Cr | ₹98 Cr | ₹222 Cr | ₹148 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹47 Cr | ₹39 Cr | ₹38 Cr | ₹36 Cr | ₹33 Cr |
Electricity & Power | ₹47 Cr | ₹39 Cr | ₹38 Cr | ₹36 Cr | ₹33 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹98 Cr | ₹84 Cr | ₹78 Cr | ₹96 Cr | ₹95 Cr |
Salaries, Wages & Bonus | ₹89 Cr | ₹75 Cr | ₹70 Cr | ₹85 Cr | ₹84 Cr |
Contributions to EPF & Pension Funds | ₹3.73 Cr | ₹3.28 Cr | ₹3.31 Cr | ₹4.22 Cr | ₹4.18 Cr |
Workmen and Staff Welfare Expenses | ₹4.46 Cr | ₹4.48 Cr | ₹4.04 Cr | ₹4.94 Cr | ₹5.13 Cr |
Other Employees Cost | ₹0.91 Cr | ₹1.06 Cr | ₹1.06 Cr | ₹1.61 Cr | ₹1.55 Cr |
Other Manufacturing Expenses | ₹297 Cr | ₹258 Cr | ₹226 Cr | ₹259 Cr | ₹315 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹22 Cr | ₹21 Cr | ₹20 Cr | ₹20 Cr | ₹24 Cr |
Repairs and Maintenance | ₹10 Cr | ₹7.53 Cr | ₹8.04 Cr | ₹8.76 Cr | ₹9.22 Cr |
Packing Material Consumed | ₹177 Cr | ₹154 Cr | ₹117 Cr | ₹126 Cr | ₹165 Cr |
Other Mfg Exp | ₹89 Cr | ₹75 Cr | ₹81 Cr | ₹104 Cr | ₹117 Cr |
General and Administration Expenses | ₹58 Cr | ₹56 Cr | ₹51 Cr | ₹44 Cr | ₹62 Cr |
Rent , Rates & Taxes | ₹19 Cr | ₹19 Cr | ₹26 Cr | ₹20 Cr | ₹28 Cr |
Insurance | ₹0.53 Cr | ₹2.41 Cr | ₹2.74 Cr | ₹1.22 Cr | ₹2.31 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹12 Cr | ₹13 Cr | ₹9.19 Cr | ₹14 Cr | ₹11 Cr |
Traveling and conveyance | ₹4.29 Cr | ₹3.05 Cr | ₹2.22 Cr | ₹5.53 Cr | ₹8.30 Cr |
Other Administration | ₹22 Cr | ₹18 Cr | ₹11 Cr | ₹2.88 Cr | ₹12 Cr |
Selling and Distribution Expenses | ₹79 Cr | ₹65 Cr | ₹39 Cr | ₹58 Cr | ₹95 Cr |
Advertisement & Sales Promotion | ₹74 Cr | ₹61 Cr | ₹36 Cr | ₹58 Cr | ₹88 Cr |
Sales Commissions & Incentives | ₹4.54 Cr | ₹3.97 Cr | ₹3.15 Cr | - | ₹7.95 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹48 Cr | ₹83 Cr | ₹42 Cr | ₹46 Cr | ₹79 Cr |
Bad debts /advances written off | - | - | - | - | ₹19 Cr |
Provision for doubtful debts | ₹7.04 Cr | ₹35 Cr | ₹13 Cr | ₹9.89 Cr | ₹28 Cr |
Losson disposal of fixed assets(net) | ₹0.99 Cr | - | ₹1.64 Cr | ₹1.52 Cr | ₹1.11 Cr |
Losson foreign exchange fluctuations | ₹2.43 Cr | ₹7.14 Cr | - | ₹0.52 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹38 Cr | ₹41 Cr | ₹28 Cr | ₹34 Cr | ₹31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,774 Cr | ₹2,510 Cr | ₹1,719 Cr | ₹2,227 Cr | ₹2,172 Cr |
Operating Profit (Excl OI) | ₹118 Cr | ₹-438 Cr | ₹123 Cr | ₹211 Cr | ₹223 Cr |
Other Income | ₹45 Cr | ₹21 Cr | ₹14 Cr | ₹8.11 Cr | ₹10 Cr |
Interest Received | ₹3.50 Cr | ₹4.36 Cr | ₹2.05 Cr | ₹2.51 Cr | ₹2.05 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹11 Cr | - | - | - | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹27 Cr | ₹1.99 Cr | ₹2.48 Cr | ₹0.56 Cr | - |
Foreign Exchange Gains | ₹1.11 Cr | - | ₹0.94 Cr | - | ₹0.85 Cr |
Others | ₹2.50 Cr | ₹15 Cr | ₹8.05 Cr | ₹5.04 Cr | ₹7.35 Cr |
Operating Profit | ₹163 Cr | ₹-417 Cr | ₹136 Cr | ₹219 Cr | ₹234 Cr |
Interest | ₹55 Cr | ₹51 Cr | ₹47 Cr | ₹38 Cr | ₹36 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹53 Cr | ₹50 Cr | ₹45 Cr | ₹36 Cr | ₹33 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹1.97 Cr | ₹2.35 Cr | ₹2.91 Cr |
Other Interest | ₹1.86 Cr | ₹0.96 Cr | - | - | - |
PBDT | ₹108 Cr | ₹-468 Cr | ₹89 Cr | ₹181 Cr | ₹198 Cr |
Depreciation | ₹57 Cr | ₹54 Cr | ₹49 Cr | ₹54 Cr | ₹50 Cr |
Profit Before Taxation & Exceptional Items | ₹51 Cr | ₹-522 Cr | ₹41 Cr | ₹127 Cr | ₹148 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹51 Cr | ₹-522 Cr | ₹41 Cr | ₹127 Cr | ₹148 Cr |
Provision for Tax | ₹-2.19 Cr | ₹10 Cr | ₹20 Cr | ₹33 Cr | ₹27 Cr |
Current Income Tax | - | - | ₹6.11 Cr | ₹30 Cr | ₹38 Cr |
Deferred Tax | ₹-2.19 Cr | ₹6.93 Cr | ₹6.35 Cr | ₹2.32 Cr | ₹-12 Cr |
Other taxes | - | ₹3.51 Cr | ₹7.56 Cr | ₹1.16 Cr | ₹1.21 Cr |
Profit After Tax | ₹53 Cr | ₹-532 Cr | ₹21 Cr | ₹94 Cr | ₹121 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹53 Cr | ₹-532 Cr | ₹21 Cr | ₹94 Cr | ₹121 Cr |
Adjustments to PAT | - | - | ₹0.00 Cr | - | - |
Profit Balance B/F | ₹-144 Cr | ₹393 Cr | ₹376 Cr | ₹293 Cr | ₹180 Cr |
Appropriations | ₹-91 Cr | ₹-140 Cr | ₹397 Cr | ₹387 Cr | ₹301 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.15 Cr | ₹4.77 Cr | ₹4.21 Cr | ₹10 Cr | ₹7.61 Cr |
Equity Dividend % | - | - | ₹5.00 | ₹5.00 | ₹10.00 |
Earnings Per Share | ₹4.54 | ₹-55.93 | ₹2.47 | ₹11.16 | ₹14.38 |
Adjusted EPS | ₹4.54 | ₹-55.93 | ₹2.47 | ₹11.16 | ₹14.38 |
Compare Income Statement of peers of PARAG MILK FOODS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
PARAG MILK FOODS | ₹2,201.1 Cr | -7% | -10.9% | -22.5% | Stock Analytics | |
VARUN BEVERAGES | ₹211,006.0 Cr | -0.7% | 1.6% | 21.5% | Stock Analytics | |
NESTLE INDIA | ₹207,342.0 Cr | -0.5% | -5.1% | -13.7% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹114,811.0 Cr | -0.3% | -5% | -6.2% | Stock Analytics | |
MARICO | ₹81,866.0 Cr | -1.4% | 0.6% | 20.1% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,430.0 Cr | 3.6% | 8.9% | 24.6% | Stock Analytics |
PARAG MILK FOODS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
PARAG MILK FOODS | -7% |
-10.9% |
-22.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses