ADITYA BIRLA REAL ESTATE
|
ADITYA BIRLA REAL ESTATE Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹407 Cr | ₹1,219 Cr | ₹1,101 Cr | ₹3,974 Cr | ₹4,258 Cr |
| Revenue from property development | ₹376 Cr | ₹1,126 Cr | ₹867 Cr | ₹175 Cr | ₹176 Cr |
| Sale of Development Rights | - | - | ₹202 Cr | - | - |
| Development Charges | - | - | - | - | - |
| Income From Investment in Properties | - | - | - | - | - |
| Other Operational Income | ₹32 Cr | ₹93 Cr | ₹32 Cr | ₹3,799 Cr | ₹4,081 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹407 Cr | ₹1,219 Cr | ₹1,101 Cr | ₹3,832 Cr | ₹4,131 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.50 Cr | ₹2.08 Cr | ₹-1.79 Cr | ₹-96 Cr | ₹-58 Cr |
| Cost of Construction and Development | ₹171 Cr | ₹740 Cr | ₹509 Cr | ₹1,757 Cr | ₹2,041 Cr |
| Opening Raw Materials | ₹199 Cr | ₹191 Cr | ₹253 Cr | ₹160 Cr | ₹134 Cr |
| Cost of Land & Construction Materials | ₹51 Cr | ₹8.65 Cr | ₹-62 Cr | ₹1,846 Cr | ₹1,843 Cr |
| Closing Stock | ₹251 Cr | ₹199 Cr | ₹191 Cr | ₹253 Cr | ₹160 Cr |
| Cost of Constructed property Sold | - | - | - | - | - |
| Development Rights | - | - | - | - | - |
| Other Construction Expenses | ₹171 Cr | ₹740 Cr | ₹509 Cr | ₹2.99 Cr | ₹224 Cr |
| Power & Fuel Cost | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹560 Cr | ₹486 Cr |
| Electricity & Power | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹560 Cr | ₹486 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹229 Cr | ₹172 Cr | ₹140 Cr | ₹269 Cr | ₹324 Cr |
| Salaries, Wages & Bonus | ₹201 Cr | ₹147 Cr | ₹119 Cr | ₹242 Cr | ₹290 Cr |
| Contributions to EPF & Pension Funds | ₹7.46 Cr | ₹6.03 Cr | ₹4.84 Cr | ₹12 Cr | ₹16 Cr |
| Workmen and Staff Welfare Expenses | ₹9.83 Cr | ₹3.83 Cr | ₹3.99 Cr | ₹11 Cr | ₹13 Cr |
| Other Employees Cost | ₹10 Cr | ₹14 Cr | ₹13 Cr | ₹3.70 Cr | ₹4.50 Cr |
| Operating Expenses | ₹35 Cr | ₹25 Cr | ₹34 Cr | ₹536 Cr | ₹616 Cr |
| Sub-contracted / Out sourced services | ₹15 Cr | ₹11 Cr | ₹3.59 Cr | - | - |
| Processing Charges | ₹3.36 Cr | ₹2.63 Cr | ₹3.06 Cr | ₹11 Cr | ₹19 Cr |
| Repairs and Maintenance | ₹17 Cr | ₹12 Cr | ₹27 Cr | ₹60 Cr | ₹46 Cr |
| Packing Material Consumed | - | ₹0.01 Cr | - | ₹93 Cr | ₹109 Cr |
| Other Manufacturing expenses | - | - | - | ₹373 Cr | ₹442 Cr |
| General and Administration Expenses | ₹85 Cr | ₹98 Cr | ₹80 Cr | ₹41 Cr | ₹42 Cr |
| Rent , Rates & Taxes | ₹21 Cr | ₹36 Cr | ₹25 Cr | ₹18 Cr | ₹18 Cr |
| Insurance | ₹6.49 Cr | ₹4.59 Cr | ₹4.03 Cr | ₹19 Cr | ₹21 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹33 Cr | ₹36 Cr | ₹34 Cr | - | - |
| Other Administration | ₹24 Cr | ₹21 Cr | ₹17 Cr | ₹3.77 Cr | ₹3.54 Cr |
| Selling and Distribution Expenses | ₹169 Cr | ₹105 Cr | ₹67 Cr | ₹119 Cr | ₹93 Cr |
| Advertisement & Sales Promotion | ₹165 Cr | ₹78 Cr | ₹43 Cr | ₹31 Cr | ₹28 Cr |
| Sales Commissions & Incentives | - | - | - | ₹3.48 Cr | ₹13 Cr |
| Freight and Forwarding | ₹0.21 Cr | ₹0.34 Cr | ₹0.16 Cr | ₹85 Cr | ₹48 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹4.00 Cr | ₹27 Cr | ₹24 Cr | ₹0.53 Cr | ₹3.86 Cr |
| Miscellaneous Expenses | ₹67 Cr | ₹34 Cr | ₹18 Cr | ₹76 Cr | ₹144 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | ₹1.67 Cr |
| Losson disposal of fixed assets(net) | ₹4.59 Cr | - | ₹0.89 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹63 Cr | ₹34 Cr | ₹17 Cr | ₹76 Cr | ₹142 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹766 Cr | ₹1,189 Cr | ₹858 Cr | ₹3,263 Cr | ₹3,686 Cr |
| Operating Profit (Excl OI) | ₹-359 Cr | ₹30 Cr | ₹243 Cr | ₹569 Cr | ₹445 Cr |
| Other Income | ₹52 Cr | ₹38 Cr | ₹48 Cr | ₹25 Cr | ₹43 Cr |
| Interest Received | ₹10 Cr | ₹12 Cr | ₹29 Cr | ₹5.18 Cr | ₹6.67 Cr |
| Dividend Received | ₹3.59 Cr | ₹9.11 Cr | ₹11 Cr | ₹4.69 Cr | ₹3.26 Cr |
| Profit on sale of Fixed Assets | - | ₹0.70 Cr | - | ₹0.10 Cr | ₹1.61 Cr |
| Profits on sale of Investments | ₹4.79 Cr | - | - | - | - |
| Provision Written Back | - | - | - | - | ₹11 Cr |
| Foreign Exchange Gains | - | - | - | ₹0.48 Cr | ₹7.09 Cr |
| Others | ₹33 Cr | ₹17 Cr | ₹8.78 Cr | ₹14 Cr | ₹13 Cr |
| Operating Profit | ₹-307 Cr | ₹68 Cr | ₹291 Cr | ₹593 Cr | ₹488 Cr |
| Interest | ₹64 Cr | ₹46 Cr | ₹30 Cr | ₹34 Cr | ₹52 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹521 Cr | ₹285 Cr | ₹172 Cr | ₹70 Cr | ₹102 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹-456 Cr | ₹-239 Cr | ₹-142 Cr | ₹-36 Cr | ₹-50 Cr |
| PBDT | ₹-372 Cr | ₹22 Cr | ₹261 Cr | ₹559 Cr | ₹435 Cr |
| Depreciation | ₹68 Cr | ₹64 Cr | ₹59 Cr | ₹196 Cr | ₹231 Cr |
| Profit Before Taxation & Exceptional Items | ₹-439 Cr | ₹-42 Cr | ₹202 Cr | ₹363 Cr | ₹205 Cr |
| Exceptional Income / Expenses | ₹-25 Cr | ₹-124 Cr | - | ₹134 Cr | - |
| Profit Before Tax | ₹-477 Cr | ₹-179 Cr | ₹180 Cr | ₹496 Cr | ₹205 Cr |
| Provision for Tax | ₹-139 Cr | ₹-30 Cr | ₹51 Cr | ₹173 Cr | ₹50 Cr |
| Current Income Tax | ₹35 Cr | ₹86 Cr | ₹117 Cr | ₹93 Cr | ₹55 Cr |
| Deferred Tax | ₹-174 Cr | ₹-118 Cr | ₹-66 Cr | ₹80 Cr | ₹84 Cr |
| Other taxes | ₹-0.44 Cr | ₹1.08 Cr | - | ₹0.55 Cr | ₹-89 Cr |
| Profit After Tax | ₹-338 Cr | ₹-149 Cr | ₹128 Cr | ₹323 Cr | ₹154 Cr |
| Extra items | ₹223 Cr | ₹-8.70 Cr | ₹-68 Cr | ₹-58 Cr | ₹7.54 Cr |
| Minority Interest | ₹12 Cr | ₹-3.84 Cr | ₹-9.85 Cr | ₹7.33 Cr | ₹4.83 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-103 Cr | ₹-161 Cr | ₹51 Cr | ₹272 Cr | ₹167 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,435 Cr | ₹1,655 Cr | ₹1,661 Cr | ₹1,434 Cr | ₹1,278 Cr |
| Appropriations | ₹1,332 Cr | ₹1,494 Cr | ₹1,711 Cr | ₹1,705 Cr | ₹1,444 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1,332 Cr | ₹1,494 Cr | ₹1,711 Cr | ₹1,705 Cr | ₹1,444 Cr |
| Equity Dividend % | ₹25.00 | ₹20.00 | ₹50.00 | ₹50.00 | ₹40.00 |
| Earnings Per Share | ₹-9.24 | ₹-14.44 | ₹4.52 | ₹24.34 | ₹14.91 |
| Adjusted EPS | ₹-9.24 | ₹-14.44 | ₹4.52 | ₹24.34 | ₹14.91 |
Compare Income Statement of peers of ADITYA BIRLA REAL ESTATE
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ADITYA BIRLA REAL ESTATE | ₹15,736.9 Cr | -3.4% | 7.2% | -35.3% | Stock Analytics | |
| DLF | ₹161,192.0 Cr | 0.6% | 3.8% | -19.2% | Stock Analytics | |
| LODHA DEVELOPERS | ₹115,998.0 Cr | -1.5% | 25.3% | -16.3% | Stock Analytics | |
| THE PHOENIX MILLS | ₹73,518.4 Cr | -1.5% | 9.9% | 40.1% | Stock Analytics | |
| PRESTIGE ESTATES PROJECTS | ₹71,596.0 Cr | 1.3% | 9.9% | -1% | Stock Analytics | |
| OBEROI REALTY | ₹67,315.5 Cr | -0.7% | 9.5% | 3.6% | Stock Analytics | |
ADITYA BIRLA REAL ESTATE Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ADITYA BIRLA REAL ESTATE | -3.4% |
7.2% |
-35.3% |
| SENSEX | -0.6% |
-0.1% |
-6.7% |
You may also like the below Video Courses