SOM DISTILLERIES BREWERIES & WINERIES
|
SOM DISTILLERIES BREWERIES & WINERIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,498 Cr | ₹656 Cr | ₹507 Cr | ₹71,161,032 Cr | ₹553 Cr |
Sales | ₹1,489 Cr | ₹654 Cr | ₹507 Cr | ₹71,161,032 Cr | ₹553 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹9.05 Cr | ₹2.40 Cr | - | - | - |
Less: Excise Duty | ₹691 Cr | ₹291 Cr | ₹220 Cr | ₹25,172,370 Cr | ₹159 Cr |
Net Sales | ₹807 Cr | ₹365 Cr | ₹288 Cr | ₹45,988,662 Cr | ₹393 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-18 Cr | ₹-8.52 Cr | ₹1.29 Cr | ₹-424,858 Cr | ₹-17 Cr |
Raw Material Consumed | ₹503 Cr | ₹216 Cr | ₹164 Cr | ₹24,722,295 Cr | ₹216 Cr |
Opening Raw Materials | ₹13 Cr | ₹9.22 Cr | ₹18 Cr | ₹1,356,071 Cr | ₹6.60 Cr |
Purchases Raw Materials | ₹512 Cr | ₹215 Cr | ₹155 Cr | ₹25,183,729 Cr | ₹223 Cr |
Closing Raw Materials | ₹21 Cr | ₹13 Cr | ₹9.22 Cr | ₹1,817,505 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | - | ₹3.95 Cr | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹34 Cr | ₹16 Cr | ₹10 Cr | ₹1,612,166 Cr | ₹14 Cr |
Electricity & Power | ₹34 Cr | ₹16 Cr | ₹10 Cr | ₹1,612,166 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹27 Cr | ₹22 Cr | ₹17 Cr | ₹1,688,985 Cr | ₹13 Cr |
Salaries, Wages & Bonus | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹1,534,051 Cr | ₹12 Cr |
Contributions to EPF & Pension Funds | ₹1.14 Cr | ₹0.94 Cr | ₹0.76 Cr | ₹79,103 Cr | ₹0.48 Cr |
Workmen and Staff Welfare Expenses | ₹0.73 Cr | ₹0.41 Cr | ₹0.53 Cr | ₹75,831 Cr | ₹0.61 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹28 Cr | ₹14 Cr | ₹11 Cr | ₹1,899,154 Cr | ₹14 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | ₹7.12 Cr | ₹4.71 Cr | ₹496,649 Cr | ₹5.14 Cr |
Repairs and Maintenance | ₹11 Cr | ₹5.68 Cr | ₹4.62 Cr | ₹1,056,971 Cr | ₹5.96 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹17 Cr | ₹1.41 Cr | ₹1.97 Cr | ₹345,534 Cr | ₹2.66 Cr |
General and Administration Expenses | ₹37 Cr | ₹28 Cr | ₹28 Cr | ₹2,855,558 Cr | ₹28 Cr |
Rent , Rates & Taxes | ₹27 Cr | ₹19 Cr | ₹21 Cr | ₹1,979,121 Cr | ₹17 Cr |
Insurance | ₹0.71 Cr | ₹0.94 Cr | ₹0.96 Cr | ₹60,206 Cr | ₹0.31 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.95 Cr | ₹2.70 Cr | ₹1.57 Cr | ₹251,776 Cr | ₹4.42 Cr |
Traveling and conveyance | ₹4.79 Cr | ₹2.90 Cr | ₹2.05 Cr | ₹219,800 Cr | ₹2.59 Cr |
Other Administration | ₹1.71 Cr | ₹2.20 Cr | ₹2.33 Cr | ₹344,655 Cr | ₹3.27 Cr |
Selling and Distribution Expenses | ₹92 Cr | ₹58 Cr | ₹65 Cr | ₹9,128,320 Cr | ₹72 Cr |
Advertisement & Sales Promotion | ₹38 Cr | ₹31 Cr | ₹32 Cr | ₹5,339,465 Cr | ₹44 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹47 Cr | ₹22 Cr | ₹19 Cr | ₹3,205,742 Cr | ₹24 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹6.50 Cr | ₹4.70 Cr | ₹13 Cr | ₹583,112 Cr | ₹3.92 Cr |
Miscellaneous Expenses | ₹1.36 Cr | ₹1.05 Cr | ₹0.83 Cr | ₹62,694 Cr | ₹4.20 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.51 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.36 Cr | ₹0.54 Cr | ₹0.83 Cr | ₹62,694 Cr | ₹4.20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹705 Cr | ₹346 Cr | ₹297 Cr | ₹41,544,314 Cr | ₹344 Cr |
Operating Profit (Excl OI) | ₹102 Cr | ₹19 Cr | ₹-9.58 Cr | ₹4,444,348 Cr | ₹49 Cr |
Other Income | ₹1.33 Cr | ₹0.30 Cr | ₹2.58 Cr | ₹360,199 Cr | ₹3.47 Cr |
Interest Received | ₹0.39 Cr | ₹0.25 Cr | ₹0.46 Cr | ₹56,160 Cr | ₹0.35 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.01 Cr | - | ₹7,348 Cr | ₹0.34 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.94 Cr | ₹0.04 Cr | ₹2.11 Cr | ₹296,691 Cr | ₹2.78 Cr |
Operating Profit | ₹103 Cr | ₹20 Cr | ₹-7.00 Cr | ₹4,804,547 Cr | ₹53 Cr |
Interest | ₹16 Cr | ₹15 Cr | ₹19 Cr | ₹1,536,900 Cr | ₹12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹14 Cr | ₹15 Cr | ₹18 Cr | ₹1,407,748 Cr | ₹12 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.46 Cr | - | - | - | - |
Other Interest | ₹0.36 Cr | ₹0.56 Cr | ₹0.64 Cr | ₹129,152 Cr | ₹0.56 Cr |
PBDT | ₹87 Cr | ₹4.24 Cr | ₹-26 Cr | ₹3,267,646 Cr | ₹40 Cr |
Depreciation | ₹17 Cr | ₹17 Cr | ₹13 Cr | ₹1,167,449 Cr | ₹8.76 Cr |
Profit Before Taxation & Exceptional Items | ₹70 Cr | ₹-13 Cr | ₹-39 Cr | ₹2,100,198 Cr | ₹31 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹70 Cr | ₹-13 Cr | ₹-39 Cr | ₹2,100,198 Cr | ₹31 Cr |
Provision for Tax | ₹10 Cr | ₹-2.70 Cr | ₹-0.96 Cr | ₹589,991 Cr | ₹12 Cr |
Current Income Tax | ₹6.59 Cr | - | - | ₹732,273 Cr | ₹11 Cr |
Deferred Tax | ₹10 Cr | ₹-5.78 Cr | ₹-3.52 Cr | ₹-194,784 Cr | ₹0.13 Cr |
Other taxes | ₹-6.59 Cr | ₹3.08 Cr | ₹2.57 Cr | ₹52,502 Cr | ₹0.54 Cr |
Profit After Tax | ₹60 Cr | ₹-9.84 Cr | ₹-38 Cr | ₹1,510,207 Cr | ₹20 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | ₹-0.04 Cr | - | - |
Consolidated Net Profit | ₹60 Cr | ₹-9.84 Cr | ₹-38 Cr | ₹1,510,207 Cr | ₹20 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹97 Cr | ₹107 Cr | ₹145 Cr | ₹13,556,355 Cr | ₹121 Cr |
Appropriations | ₹157 Cr | ₹97 Cr | ₹107 Cr | ₹15,066,562 Cr | ₹141 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | ₹587,596 Cr | ₹4.98 Cr |
Equity Dividend % | ₹5.00 | - | - | - | ₹15.00 |
Earnings Per Share | ₹8.18 | ₹-1.41 | ₹-5.86 | ₹4.65 | ₹6.04 |
Adjusted EPS | ₹3.25 | ₹-0.56 | ₹-2.31 | ₹0.92 | ₹1.19 |
Compare Income Statement of peers of SOM DISTILLERIES BREWERIES & WINERIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SOM DISTILLERIES BREWERIES & WINERIES | ₹2,001.7 Cr | 0.5% | -9.4% | -19.6% | Stock Analytics | |
UNITED SPIRITS | ₹105,695.0 Cr | -0.9% | -7% | 40.3% | Stock Analytics | |
UNITED BREWERIES | ₹50,985.2 Cr | -0.1% | -10.1% | 19% | Stock Analytics | |
RADICO KHAITAN | ₹32,124.6 Cr | 4.7% | 17.6% | 95.3% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹5,672.9 Cr | 7% | 2.9% | 38.4% | Stock Analytics | |
SULA VINEYARDS | ₹3,561.2 Cr | 1.5% | -7% | -11.5% | Stock Analytics |
SOM DISTILLERIES BREWERIES & WINERIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SOM DISTILLERIES BREWERIES & WINERIES | 0.5% |
-9.4% |
-19.6% |
SENSEX | 0.4% |
-5.4% |
24.4% |
You may also like the below Video Courses