ADF FOODS
|
ADF FOODS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹520 Cr | ₹450 Cr | ₹421 Cr | ₹370 Cr | ₹285 Cr |
| Sales | ₹500 Cr | ₹444 Cr | ₹405 Cr | ₹361 Cr | ₹273 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹20 Cr | ₹6.14 Cr | ₹16 Cr | ₹8.38 Cr | ₹12 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹520 Cr | ₹450 Cr | ₹421 Cr | ₹370 Cr | ₹285 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹14 Cr | ₹14 Cr | ₹0.68 Cr | ₹-17 Cr | ₹-19 Cr |
| Raw Material Consumed | ₹160 Cr | ₹161 Cr | ₹178 Cr | ₹203 Cr | ₹145 Cr |
| Opening Raw Materials | ₹6.43 Cr | ₹7.19 Cr | ₹3.22 Cr | ₹3.56 Cr | ₹2.75 Cr |
| Purchases Raw Materials | ₹101 Cr | ₹103 Cr | ₹93 Cr | ₹78 Cr | ₹60 Cr |
| Closing Raw Materials | ₹8.58 Cr | ₹6.43 Cr | ₹7.19 Cr | ₹3.22 Cr | ₹3.56 Cr |
| Other Direct Purchases / Brought in cost | ₹61 Cr | ₹57 Cr | ₹89 Cr | ₹125 Cr | ₹86 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹12 Cr | ₹11 Cr | ₹7.41 Cr | ₹5.95 Cr | ₹5.80 Cr |
| Electricity & Power | ₹12 Cr | ₹11 Cr | ₹7.15 Cr | ₹5.76 Cr | ₹5.65 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.39 Cr | ₹0.39 Cr | ₹0.26 Cr | ₹0.18 Cr | ₹0.14 Cr |
| Employee Cost | ₹34 Cr | ₹30 Cr | ₹24 Cr | ₹18 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹30 Cr | ₹27 Cr | ₹21 Cr | ₹16 Cr | ₹16 Cr |
| Contributions to EPF & Pension Funds | ₹2.92 Cr | ₹2.05 Cr | ₹1.54 Cr | ₹0.81 Cr | ₹0.71 Cr |
| Workmen and Staff Welfare Expenses | ₹1.10 Cr | ₹0.84 Cr | ₹0.61 Cr | ₹0.58 Cr | ₹0.59 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹78 Cr | ₹46 Cr | ₹35 Cr | ₹32 Cr | ₹26 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹24 Cr | ₹1.05 Cr | ₹0.97 Cr | ₹0.82 Cr | ₹0.59 Cr |
| Repairs and Maintenance | ₹5.65 Cr | ₹3.98 Cr | ₹2.59 Cr | ₹1.75 Cr | ₹2.24 Cr |
| Packing Material Consumed | ₹45 Cr | ₹40 Cr | ₹31 Cr | ₹29 Cr | ₹23 Cr |
| Other Mfg Exp | ₹2.17 Cr | ₹0.82 Cr | ₹0.36 Cr | ₹0.09 Cr | - |
| General and Administration Expenses | ₹32 Cr | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹7.02 Cr | ₹5.84 Cr | ₹4.45 Cr | ₹1.15 Cr | ₹1.24 Cr |
| Insurance | ₹2.23 Cr | ₹1.84 Cr | ₹1.58 Cr | ₹1.18 Cr | ₹0.93 Cr |
| Printing and stationery | ₹0.16 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.09 Cr | ₹0.21 Cr |
| Professional and legal fees | ₹16 Cr | ₹11 Cr | ₹6.35 Cr | ₹6.66 Cr | ₹5.96 Cr |
| Traveling and conveyance | ₹4.88 Cr | ₹3.64 Cr | ₹3.35 Cr | ₹2.13 Cr | ₹4.08 Cr |
| Other Administration | ₹1.48 Cr | ₹1.42 Cr | ₹1.14 Cr | ₹0.91 Cr | ₹0.98 Cr |
| Selling and Distribution Expenses | ₹75 Cr | ₹77 Cr | ₹87 Cr | ₹44 Cr | ₹39 Cr |
| Advertisement & Sales Promotion | ₹40 Cr | ₹22 Cr | ₹25 Cr | ₹21 Cr | ₹24 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹35 Cr | ₹55 Cr | ₹63 Cr | ₹23 Cr | ₹15 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹10 Cr | ₹8.22 Cr | ₹5.81 Cr | ₹3.77 Cr | ₹4.82 Cr |
| Bad debts /advances written off | - | - | - | - | ₹1.06 Cr |
| Provision for doubtful debts | ₹1.83 Cr | ₹0.97 Cr | ₹0.09 Cr | ₹0.01 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.06 Cr | ₹0.20 Cr | ₹0.49 Cr | - | ₹0.19 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹0.01 Cr | ₹0.22 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹8.25 Cr | ₹7.05 Cr | ₹5.23 Cr | ₹3.76 Cr | ₹3.35 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹415 Cr | ₹370 Cr | ₹355 Cr | ₹302 Cr | ₹232 Cr |
| Operating Profit (Excl OI) | ₹105 Cr | ₹81 Cr | ₹67 Cr | ₹68 Cr | ₹53 Cr |
| Other Income | ₹11 Cr | ₹11 Cr | ₹9.46 Cr | ₹5.51 Cr | ₹9.42 Cr |
| Interest Received | ₹2.08 Cr | ₹0.86 Cr | ₹1.33 Cr | ₹1.23 Cr | ₹0.96 Cr |
| Dividend Received | - | - | - | - | ₹0.25 Cr |
| Profit on sale of Fixed Assets | - | - | - | ₹0.06 Cr | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.02 Cr | ₹0.19 Cr | ₹0.30 Cr | ₹0.24 Cr | ₹0.06 Cr |
| Foreign Exchange Gains | ₹0.93 Cr | ₹4.64 Cr | ₹4.88 Cr | ₹0.52 Cr | ₹6.72 Cr |
| Others | ₹8.06 Cr | ₹5.53 Cr | ₹2.95 Cr | ₹3.46 Cr | ₹1.42 Cr |
| Operating Profit | ₹116 Cr | ₹92 Cr | ₹76 Cr | ₹74 Cr | ₹62 Cr |
| Interest | ₹2.34 Cr | ₹2.65 Cr | ₹1.81 Cr | ₹1.16 Cr | ₹1.33 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹0.40 Cr | ₹0.51 Cr | ₹0.33 Cr | ₹0.71 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹2.34 Cr | ₹2.26 Cr | ₹1.30 Cr | ₹0.83 Cr | ₹0.63 Cr |
| PBDT | ₹114 Cr | ₹89 Cr | ₹74 Cr | ₹73 Cr | ₹61 Cr |
| Depreciation | ₹16 Cr | ₹14 Cr | ₹9.08 Cr | ₹5.89 Cr | ₹5.53 Cr |
| Profit Before Taxation & Exceptional Items | ₹98 Cr | ₹75 Cr | ₹65 Cr | ₹67 Cr | ₹55 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-0.33 Cr |
| Profit Before Tax | ₹98 Cr | ₹75 Cr | ₹65 Cr | ₹67 Cr | ₹55 Cr |
| Provision for Tax | ₹24 Cr | ₹20 Cr | ₹17 Cr | ₹17 Cr | ₹12 Cr |
| Current Income Tax | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹10 Cr |
| Deferred Tax | ₹-0.39 Cr | ₹0.35 Cr | ₹0.94 Cr | ₹3.80 Cr | ₹2.18 Cr |
| Other taxes | ₹-1.30 Cr | ₹-1.98 Cr | - | - | - |
| Profit After Tax | ₹74 Cr | ₹56 Cr | ₹49 Cr | ₹50 Cr | ₹43 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹1.50 Cr | ₹0.24 Cr | ₹-0.43 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹75 Cr | ₹56 Cr | ₹48 Cr | ₹50 Cr | ₹43 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹291 Cr | ₹243 Cr | ₹201 Cr | ₹151 Cr | ₹116 Cr |
| Appropriations | ₹366 Cr | ₹300 Cr | ₹249 Cr | ₹201 Cr | ₹159 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹1.22 Cr |
| Other Appropriation | ₹11 Cr | ₹8.94 Cr | ₹5.97 Cr | ₹0.03 Cr | ₹0.38 Cr |
| Equity Dividend % | ₹260.00 | ₹50.00 | ₹40.00 | ₹30.00 | ₹30.00 |
| Earnings Per Share | ₹6.85 | ₹25.53 | ₹22.94 | ₹25.01 | ₹21.36 |
| Adjusted EPS | ₹6.85 | ₹5.11 | ₹4.59 | ₹5.00 | ₹4.27 |
Compare Income Statement of peers of ADF FOODS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADF FOODS | ₹2,421.6 Cr | -0.9% | 1.3% | -23% | Stock Analytics | |
| NESTLE INDIA | ₹243,884.0 Cr | -0.7% | 8.1% | 11.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,325.0 Cr | -4.9% | 6.3% | -21.6% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,792.0 Cr | 0.6% | -1.9% | 0.7% | Stock Analytics | |
| MARICO | ₹93,120.4 Cr | -0.6% | 1% | 10.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,165.1 Cr | -3.2% | -5.6% | 3.9% | Stock Analytics | |
ADF FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADF FOODS | -0.9% |
1.3% |
-23% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses