SULA VINEYARDS
|
SULA VINEYARDS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹553 Cr | ₹4,539 Cr | ₹418 Cr | ₹5,295 Cr | ₹556 Cr |
Sales | ₹463 Cr | ₹3,813 Cr | ₹371 Cr | ₹4,720 Cr | ₹494 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹45 Cr | ₹346 Cr | ₹18 Cr | ₹282 Cr | ₹26 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹46 Cr | ₹380 Cr | ₹29 Cr | ₹294 Cr | ₹36 Cr |
Less: Excise Duty | ₹37 Cr | ₹295 Cr | ₹32 Cr | ₹443 Cr | ₹56 Cr |
Net Sales | ₹517 Cr | ₹4,244 Cr | ₹386 Cr | ₹4,852 Cr | ₹500 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-8.47 Cr | ₹-147 Cr | ₹15 Cr | ₹-143 Cr | ₹-16 Cr |
Raw Material Consumed | ₹93 Cr | ₹922 Cr | ₹115 Cr | ₹2,015 Cr | ₹186 Cr |
Opening Raw Materials | - | - | ₹0.57 Cr | ₹9.86 Cr | ₹1.07 Cr |
Purchases Raw Materials | ₹72 Cr | ₹718 Cr | ₹39 Cr | ₹685 Cr | ₹86 Cr |
Closing Raw Materials | - | - | - | ₹5.70 Cr | ₹0.99 Cr |
Other Direct Purchases / Brought in cost | ₹21 Cr | ₹204 Cr | ₹75 Cr | ₹1,325 Cr | ₹100 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹9.07 Cr | ₹76 Cr | ₹5.24 Cr | ₹49 Cr | ₹5.20 Cr |
Electricity & Power | ₹9.07 Cr | ₹76 Cr | ₹5.24 Cr | ₹49 Cr | ₹5.20 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹77 Cr | ₹653 Cr | ₹56 Cr | ₹620 Cr | ₹61 Cr |
Salaries, Wages & Bonus | ₹70 Cr | ₹581 Cr | ₹51 Cr | ₹563 Cr | ₹54 Cr |
Contributions to EPF & Pension Funds | ₹1.87 Cr | ₹18 Cr | ₹1.25 Cr | ₹21 Cr | ₹2.06 Cr |
Workmen and Staff Welfare Expenses | ₹2.82 Cr | ₹17 Cr | ₹1.03 Cr | ₹17 Cr | ₹2.10 Cr |
Other Employees Cost | ₹2.61 Cr | ₹38 Cr | ₹2.20 Cr | ₹18 Cr | ₹3.38 Cr |
Other Manufacturing Expenses | ₹71 Cr | ₹578 Cr | ₹40 Cr | ₹512 Cr | ₹53 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.23 Cr | ₹82 Cr | ₹6.38 Cr | ₹6.35 Cr | ₹0.61 Cr |
Packing Material Consumed | ₹49 Cr | ₹397 Cr | ₹27 Cr | ₹403 Cr | ₹40 Cr |
Other Mfg Exp | ₹14 Cr | ₹99 Cr | ₹6.44 Cr | ₹102 Cr | ₹13 Cr |
General and Administration Expenses | ₹45 Cr | ₹383 Cr | ₹31 Cr | ₹457 Cr | ₹43 Cr |
Rent , Rates & Taxes | ₹8.04 Cr | ₹130 Cr | ₹12 Cr | ₹133 Cr | ₹18 Cr |
Insurance | ₹0.92 Cr | ₹9.46 Cr | ₹0.94 Cr | ₹6.00 Cr | ₹0.52 Cr |
Printing and stationery | ₹1.58 Cr | ₹15 Cr | ₹1.07 Cr | ₹15 Cr | ₹1.32 Cr |
Professional and legal fees | ₹8.67 Cr | ₹40 Cr | ₹5.40 Cr | ₹57 Cr | ₹5.77 Cr |
Traveling and conveyance | ₹4.96 Cr | ₹34 Cr | ₹2.90 Cr | ₹84 Cr | ₹8.08 Cr |
Other Administration | ₹20 Cr | ₹154 Cr | ₹8.88 Cr | ₹162 Cr | ₹9.89 Cr |
Selling and Distribution Expenses | ₹65 Cr | ₹536 Cr | ₹55 Cr | ₹655 Cr | ₹48 Cr |
Advertisement & Sales Promotion | ₹48 Cr | ₹372 Cr | ₹38 Cr | ₹438 Cr | ₹37 Cr |
Sales Commissions & Incentives | ₹7.61 Cr | ₹74 Cr | ₹8.30 Cr | ₹107 Cr | - |
Freight and Forwarding | ₹9.76 Cr | ₹91 Cr | ₹8.01 Cr | ₹110 Cr | ₹11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7.82 Cr | ₹110 Cr | ₹8.19 Cr | ₹198 Cr | ₹50 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.60 Cr | ₹0.47 Cr | ₹3.19 Cr | ₹39 Cr | ₹0.07 Cr |
Losson foreign exchange fluctuations | - | ₹0.72 Cr | ₹0.21 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.22 Cr | ₹109 Cr | ₹4.79 Cr | ₹159 Cr | ₹50 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹359 Cr | ₹3,111 Cr | ₹325 Cr | ₹4,363 Cr | ₹432 Cr |
Operating Profit (Excl OI) | ₹157 Cr | ₹1,133 Cr | ₹61 Cr | ₹489 Cr | ₹69 Cr |
Other Income | ₹3.49 Cr | ₹28 Cr | ₹3.57 Cr | ₹16 Cr | ₹1.66 Cr |
Interest Received | ₹2.74 Cr | ₹22 Cr | ₹2.65 Cr | ₹7.09 Cr | - |
Dividend Received | - | - | - | ₹0.00 Cr | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.31 Cr | - | - | - | - |
Others | ₹0.44 Cr | ₹6.31 Cr | ₹0.92 Cr | ₹8.68 Cr | ₹1.66 Cr |
Operating Profit | ₹161 Cr | ₹1,161 Cr | ₹65 Cr | ₹505 Cr | ₹70 Cr |
Interest | ₹21 Cr | ₹229 Cr | ₹33 Cr | ₹329 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹17 Cr | ₹193 Cr | ₹28 Cr | ₹265 Cr | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.04 Cr | ₹15 Cr | ₹1.73 Cr | ₹19 Cr | ₹1.50 Cr |
Other Interest | ₹2.26 Cr | ₹21 Cr | ₹4.05 Cr | ₹44 Cr | ₹23 Cr |
PBDT | ₹140 Cr | ₹931 Cr | ₹31 Cr | ₹176 Cr | ₹46 Cr |
Depreciation | ₹26 Cr | ₹236 Cr | ₹26 Cr | ₹350 Cr | ₹20 Cr |
Profit Before Taxation & Exceptional Items | ₹114 Cr | ₹695 Cr | ₹5.43 Cr | ₹-174 Cr | ₹26 Cr |
Exceptional Income / Expenses | - | - | ₹-2.24 Cr | - | - |
Profit Before Tax | ₹114 Cr | ₹695 Cr | ₹3.19 Cr | ₹-174 Cr | ₹26 Cr |
Provision for Tax | ₹30 Cr | ₹174 Cr | ₹0.38 Cr | ₹-39 Cr | ₹19 Cr |
Current Income Tax | ₹29 Cr | ₹165 Cr | ₹2.27 Cr | ₹-24 Cr | ₹15 Cr |
Deferred Tax | ₹1.06 Cr | ₹8.86 Cr | ₹-1.89 Cr | ₹-15 Cr | ₹3.38 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹84 Cr | ₹521 Cr | ₹2.81 Cr | ₹-135 Cr | ₹7.18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | ₹-0.29 Cr | ₹2.58 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹84 Cr | ₹521 Cr | ₹2.52 Cr | ₹-132 Cr | ₹7.18 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹153 Cr | ₹1,205 Cr | ₹118 Cr | ₹1,424 Cr | ₹145 Cr |
Appropriations | ₹237 Cr | ₹1,726 Cr | ₹120 Cr | ₹1,292 Cr | ₹152 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | ₹4.48 Cr |
Corporate dividend tax | - | - | - | ₹9.28 Cr | ₹0.93 Cr |
Other Appropriation | ₹19 Cr | ₹1.68 Cr | - | ₹58 Cr | ₹4.25 Cr |
Equity Dividend % | ₹417.50 | ₹245.00 | - | ₹30.00 | ₹30.00 |
Earnings Per Share | ₹9.98 | ₹6.63 | ₹1.67 | ₹-8.81 | ₹4.78 |
Adjusted EPS | ₹9.98 | ₹6.63 | ₹0.33 | ₹-1.76 | ₹0.96 |
Compare Income Statement of peers of SULA VINEYARDS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
SULA VINEYARDS | ₹3,345.6 Cr | 0.3% | -4.8% | -18.9% | Stock Analytics | |
UNITED SPIRITS | ₹109,168.0 Cr | 4.1% | 1.9% | 41.4% | Stock Analytics | |
UNITED BREWERIES | ₹49,180.7 Cr | -1.1% | -4% | 15.6% | Stock Analytics | |
RADICO KHAITAN | ₹30,615.3 Cr | 1.8% | 4.9% | 60.5% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹6,723.6 Cr | 2.7% | 25.8% | 26.8% | Stock Analytics | |
SOM DISTILLERIES BREWERIES & WINERIES | ₹1,991.8 Cr | 1.6% | 1.8% | -15.4% | Stock Analytics |
SULA VINEYARDS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SULA VINEYARDS | 0.3% |
-4.8% |
-18.9% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses