RADICO KHAITAN
|
RADICO KHAITAN Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹15,484 Cr | ₹12,744 Cr | ₹12,471 Cr | ₹10,504 Cr | ₹9,418 Cr |
Sales | ₹15,345 Cr | ₹12,679 Cr | ₹12,429 Cr | ₹10,471 Cr | ₹9,382 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹139 Cr | ₹65 Cr | ₹41 Cr | ₹33 Cr | ₹36 Cr |
Less: Excise Duty | ₹11,365 Cr | ₹9,601 Cr | ₹9,602 Cr | ₹8,105 Cr | ₹6,991 Cr |
Net Sales | ₹4,119 Cr | ₹3,143 Cr | ₹2,868 Cr | ₹2,399 Cr | ₹2,427 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-54 Cr | ₹-96 Cr | ₹-3.95 Cr | ₹-38 Cr | ₹-26 Cr |
Raw Material Consumed | ₹1,419 Cr | ₹996 Cr | ₹845 Cr | ₹671 Cr | ₹680 Cr |
Opening Raw Materials | ₹94 Cr | ₹91 Cr | ₹88 Cr | ₹77 Cr | ₹70 Cr |
Purchases Raw Materials | ₹1,466 Cr | ₹992 Cr | ₹846 Cr | ₹681 Cr | ₹683 Cr |
Closing Raw Materials | ₹141 Cr | ₹94 Cr | ₹91 Cr | ₹88 Cr | ₹77 Cr |
Other Direct Purchases / Brought in cost | ₹-0.67 Cr | ₹6.59 Cr | ₹2.12 Cr | ₹1.77 Cr | ₹3.59 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹134 Cr | ₹80 Cr | ₹55 Cr | ₹47 Cr | ₹50 Cr |
Electricity & Power | ₹134 Cr | ₹80 Cr | ₹55 Cr | ₹47 Cr | ₹50 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹196 Cr | ₹169 Cr | ₹141 Cr | ₹124 Cr | ₹186 Cr |
Salaries, Wages & Bonus | ₹169 Cr | ₹148 Cr | ₹124 Cr | ₹109 Cr | ₹170 Cr |
Contributions to EPF & Pension Funds | ₹10 Cr | ₹8.61 Cr | ₹8.13 Cr | ₹7.43 Cr | ₹8.35 Cr |
Workmen and Staff Welfare Expenses | ₹8.90 Cr | ₹6.77 Cr | ₹5.96 Cr | ₹5.14 Cr | ₹5.64 Cr |
Other Employees Cost | ₹7.87 Cr | ₹5.11 Cr | ₹3.53 Cr | ₹2.31 Cr | ₹1.90 Cr |
Other Manufacturing Expenses | ₹1,219 Cr | ₹1,111 Cr | ₹906 Cr | ₹712 Cr | ₹672 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹44 Cr | ₹35 Cr | ₹34 Cr | ₹33 Cr | ₹23 Cr |
Packing Material Consumed | ₹1,002 Cr | ₹928 Cr | ₹736 Cr | ₹570 Cr | ₹595 Cr |
Other Mfg Exp | ₹174 Cr | ₹147 Cr | ₹135 Cr | ₹109 Cr | ₹54 Cr |
General and Administration Expenses | ₹223 Cr | ₹165 Cr | ₹183 Cr | ₹154 Cr | ₹155 Cr |
Rent , Rates & Taxes | ₹168 Cr | ₹116 Cr | ₹144 Cr | ₹125 Cr | ₹97 Cr |
Insurance | ₹13 Cr | ₹11 Cr | ₹9.89 Cr | ₹7.98 Cr | ₹6.46 Cr |
Printing and stationery | ₹2.74 Cr | ₹2.39 Cr | ₹2.14 Cr | ₹1.85 Cr | - |
Professional and legal fees | ₹10 Cr | ₹10 Cr | ₹9.22 Cr | ₹7.05 Cr | ₹4.35 Cr |
Traveling and conveyance | ₹22 Cr | ₹19 Cr | ₹12 Cr | ₹9.45 Cr | ₹12 Cr |
Other Administration | ₹7.37 Cr | ₹6.71 Cr | ₹5.89 Cr | ₹3.24 Cr | ₹35 Cr |
Selling and Distribution Expenses | ₹437 Cr | ₹332 Cr | ₹317 Cr | ₹300 Cr | ₹311 Cr |
Advertisement & Sales Promotion | ₹174 Cr | ₹124 Cr | ₹124 Cr | ₹129 Cr | ₹140 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹160 Cr | ₹139 Cr | ₹133 Cr | ₹107 Cr | ₹110 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹103 Cr | ₹69 Cr | ₹60 Cr | ₹63 Cr | ₹62 Cr |
Miscellaneous Expenses | ₹41 Cr | ₹33 Cr | ₹29 Cr | ₹21 Cr | ₹31 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹3.37 Cr | ₹3.92 Cr | ₹4.78 Cr | ₹1.77 Cr | ₹7.39 Cr |
Losson disposal of fixed assets(net) | ₹0.56 Cr | - | ₹0.63 Cr | ₹0.61 Cr | ₹0.78 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹37 Cr | ₹29 Cr | ₹23 Cr | ₹18 Cr | ₹23 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,616 Cr | ₹2,790 Cr | ₹2,471 Cr | ₹1,990 Cr | ₹2,059 Cr |
Operating Profit (Excl OI) | ₹503 Cr | ₹353 Cr | ₹397 Cr | ₹409 Cr | ₹368 Cr |
Other Income | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr | ₹13 Cr |
Interest Received | ₹3.35 Cr | ₹3.20 Cr | ₹4.04 Cr | ₹6.54 Cr | ₹4.98 Cr |
Dividend Received | ₹3.60 Cr | - | ₹0.33 Cr | ₹2.00 Cr | ₹3.60 Cr |
Profit on sale of Fixed Assets | - | ₹0.33 Cr | - | ₹0.02 Cr | ₹0.06 Cr |
Profits on sale of Investments | ₹0.14 Cr | ₹1.25 Cr | ₹0.08 Cr | ₹0.01 Cr | - |
Provision Written Back | ₹0.23 Cr | ₹0.96 Cr | ₹1.24 Cr | ₹0.81 Cr | ₹0.25 Cr |
Foreign Exchange Gains | ₹3.63 Cr | ₹5.77 Cr | ₹5.47 Cr | ₹0.66 Cr | ₹4.07 Cr |
Others | ₹1.54 Cr | ₹3.67 Cr | ₹1.71 Cr | ₹4.59 Cr | ₹0.30 Cr |
Operating Profit | ₹515 Cr | ₹368 Cr | ₹410 Cr | ₹423 Cr | ₹381 Cr |
Interest | ₹60 Cr | ₹22 Cr | ₹13 Cr | ₹22 Cr | ₹32 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.91 Cr | ₹1.10 Cr | ₹1.07 Cr | ₹1.03 Cr | ₹1.02 Cr |
Other Interest | ₹59 Cr | ₹21 Cr | ₹12 Cr | ₹21 Cr | ₹31 Cr |
PBDT | ₹456 Cr | ₹346 Cr | ₹397 Cr | ₹401 Cr | ₹349 Cr |
Depreciation | ₹114 Cr | ₹71 Cr | ₹65 Cr | ₹54 Cr | ₹53 Cr |
Profit Before Taxation & Exceptional Items | ₹342 Cr | ₹275 Cr | ₹332 Cr | ₹347 Cr | ₹297 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-24 Cr |
Profit Before Tax | ₹348 Cr | ₹291 Cr | ₹332 Cr | ₹347 Cr | ₹273 Cr |
Provision for Tax | ₹86 Cr | ₹70 Cr | ₹83 Cr | ₹83 Cr | ₹45 Cr |
Current Income Tax | ₹72 Cr | ₹69 Cr | ₹87 Cr | ₹84 Cr | ₹71 Cr |
Deferred Tax | ₹14 Cr | ₹1.47 Cr | ₹-3.45 Cr | ₹2.07 Cr | ₹-26 Cr |
Other taxes | - | - | ₹-0.65 Cr | ₹-3.89 Cr | - |
Profit After Tax | ₹262 Cr | ₹220 Cr | ₹249 Cr | ₹264 Cr | ₹228 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | ₹15 Cr | ₹13 Cr | ₹1.64 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹262 Cr | ₹220 Cr | ₹263 Cr | ₹277 Cr | ₹229 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,394 Cr | ₹1,216 Cr | ₹985 Cr | ₹735 Cr | ₹529 Cr |
Appropriations | ₹1,657 Cr | ₹1,437 Cr | ₹1,248 Cr | ₹1,012 Cr | ₹759 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹39 Cr | ₹42 Cr | ₹32 Cr | ₹28 Cr | ₹23 Cr |
Equity Dividend % | ₹150.00 | ₹150.00 | ₹150.00 | ₹120.00 | ₹100.00 |
Earnings Per Share | ₹19.61 | ₹16.48 | ₹19.69 | ₹20.75 | ₹17.16 |
Adjusted EPS | ₹19.61 | ₹16.48 | ₹19.69 | ₹20.75 | ₹17.16 |
Compare Income Statement of peers of RADICO KHAITAN
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
RADICO KHAITAN | ₹33,233.9 Cr | 2.3% | 7.5% | 61.1% | Stock Analytics | |
UNITED SPIRITS | ₹112,430.0 Cr | 1.6% | 3.6% | 42.2% | Stock Analytics | |
UNITED BREWERIES | ₹53,598.9 Cr | 1.3% | 10.8% | 18.5% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹7,978.7 Cr | 0.9% | 19.8% | 71.2% | Stock Analytics | |
SULA VINEYARDS | ₹3,501.3 Cr | -4.1% | 5.7% | -11.3% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,158.6 Cr | -6.5% | 7.6% | -4.1% | Stock Analytics |
RADICO KHAITAN Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
RADICO KHAITAN | 2.3% |
7.5% |
61.1% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses