AGI GREENPAC
|
AGI GREENPAC Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,532 Cr | ₹2,420 Cr | ₹2,283 Cr | ₹1,433 Cr | ₹1,262 Cr |
| Sales | ₹2,495 Cr | ₹2,381 Cr | ₹2,237 Cr | ₹1,414 Cr | ₹1,245 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.20 Cr | ₹0.54 Cr | ₹0.05 Cr | ₹0.44 Cr | ₹0.33 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹37 Cr | ₹38 Cr | ₹46 Cr | ₹18 Cr | ₹17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,529 Cr | ₹2,418 Cr | ₹2,281 Cr | ₹1,430 Cr | ₹1,260 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹14 Cr | ₹-50 Cr | ₹18 Cr | ₹-42 Cr | ₹33 Cr |
| Raw Material Consumed | ₹740 Cr | ₹790 Cr | ₹744 Cr | ₹436 Cr | ₹350 Cr |
| Opening Raw Materials | ₹81 Cr | ₹71 Cr | ₹82 Cr | ₹56 Cr | ₹43 Cr |
| Purchases Raw Materials | ₹733 Cr | ₹797 Cr | ₹689 Cr | ₹459 Cr | ₹364 Cr |
| Closing Raw Materials | ₹77 Cr | ₹81 Cr | ₹71 Cr | ₹82 Cr | ₹56 Cr |
| Other Direct Purchases / Brought in cost | ₹3.98 Cr | ₹3.55 Cr | ₹44 Cr | ₹2.41 Cr | ₹0.01 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹477 Cr | ₹471 Cr | ₹478 Cr | ₹332 Cr | ₹246 Cr |
| Electricity & Power | ₹468 Cr | ₹463 Cr | ₹471 Cr | ₹328 Cr | ₹242 Cr |
| Oil, Fuel & Natural gas | ₹9.10 Cr | ₹8.15 Cr | ₹6.46 Cr | ₹4.50 Cr | ₹3.86 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹218 Cr | ₹197 Cr | ₹173 Cr | ₹141 Cr | ₹127 Cr |
| Salaries, Wages & Bonus | ₹197 Cr | ₹182 Cr | ₹160 Cr | ₹129 Cr | ₹117 Cr |
| Contributions to EPF & Pension Funds | ₹10 Cr | ₹7.23 Cr | ₹6.63 Cr | ₹6.56 Cr | ₹5.75 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹7.66 Cr | ₹6.08 Cr | ₹5.01 Cr | ₹5.04 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹332 Cr | ₹289 Cr | ₹272 Cr | ₹221 Cr | ₹179 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹46 Cr | ₹37 Cr | ₹29 Cr | ₹23 Cr | ₹21 Cr |
| Packing Material Consumed | ₹143 Cr | ₹122 Cr | ₹125 Cr | ₹114 Cr | ₹83 Cr |
| Other Mfg Exp | ₹143 Cr | ₹130 Cr | ₹118 Cr | ₹84 Cr | ₹76 Cr |
| General and Administration Expenses | ₹91 Cr | ₹109 Cr | ₹76 Cr | ₹40 Cr | ₹25 Cr |
| Rent , Rates & Taxes | ₹18 Cr | ₹15 Cr | ₹10 Cr | ₹6.89 Cr | ₹5.50 Cr |
| Insurance | ₹12 Cr | ₹8.53 Cr | ₹6.66 Cr | ₹5.83 Cr | ₹5.47 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | ₹44 Cr | ₹23 Cr | ₹3.57 Cr | - |
| Traveling and conveyance | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹6.73 Cr | ₹3.54 Cr |
| Other Administration | ₹22 Cr | ₹25 Cr | ₹24 Cr | ₹17 Cr | ₹10 Cr |
| Selling and Distribution Expenses | ₹18 Cr | ₹22 Cr | ₹13 Cr | ₹7.37 Cr | ₹7.89 Cr |
| Advertisement & Sales Promotion | ₹9.50 Cr | ₹15 Cr | ₹2.36 Cr | ₹1.55 Cr | ₹1.26 Cr |
| Sales Commissions & Incentives | ₹0.75 Cr | ₹1.80 Cr | ₹3.20 Cr | ₹2.09 Cr | ₹1.55 Cr |
| Freight and Forwarding | ₹4.35 Cr | ₹2.04 Cr | ₹2.42 Cr | ₹1.84 Cr | ₹1.35 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.74 Cr | ₹3.48 Cr | ₹5.07 Cr | ₹1.90 Cr | ₹3.73 Cr |
| Miscellaneous Expenses | ₹30 Cr | ₹28 Cr | ₹49 Cr | ₹31 Cr | ₹25 Cr |
| Bad debts /advances written off | ₹4.57 Cr | ₹0.03 Cr | ₹2.53 Cr | ₹1.26 Cr | ₹0.39 Cr |
| Provision for doubtful debts | ₹1.41 Cr | ₹4.56 Cr | ₹7.46 Cr | ₹2.10 Cr | ₹7.68 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.04 Cr | ₹0.88 Cr | ₹0.00 Cr |
| Losson foreign exchange fluctuations | - | - | ₹17 Cr | ₹5.78 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹24 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,920 Cr | ₹1,857 Cr | ₹1,822 Cr | ₹1,167 Cr | ₹994 Cr |
| Operating Profit (Excl OI) | ₹609 Cr | ₹561 Cr | ₹459 Cr | ₹262 Cr | ₹266 Cr |
| Other Income | ₹80 Cr | ₹27 Cr | ₹28 Cr | ₹44 Cr | ₹14 Cr |
| Interest Received | ₹17 Cr | ₹15 Cr | ₹3.52 Cr | ₹3.41 Cr | ₹11 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.14 Cr | ₹4.01 Cr | ₹0.07 Cr | ₹3.22 Cr | ₹0.84 Cr |
| Profits on sale of Investments | ₹1.06 Cr | ₹0.08 Cr | - | - | - |
| Provision Written Back | ₹0.19 Cr | - | - | - | - |
| Foreign Exchange Gains | ₹0.71 Cr | ₹3.28 Cr | - | - | - |
| Others | ₹55 Cr | ₹5.57 Cr | ₹25 Cr | ₹38 Cr | ₹2.59 Cr |
| Operating Profit | ₹689 Cr | ₹588 Cr | ₹488 Cr | ₹307 Cr | ₹280 Cr |
| Interest | ₹85 Cr | ₹87 Cr | ₹57 Cr | ₹28 Cr | ₹33 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.20 Cr | ₹0.87 Cr | ₹3.25 Cr | ₹0.72 Cr | ₹0.79 Cr |
| Other Interest | ₹82 Cr | ₹86 Cr | ₹54 Cr | ₹27 Cr | ₹32 Cr |
| PBDT | ₹604 Cr | ₹501 Cr | ₹430 Cr | ₹279 Cr | ₹247 Cr |
| Depreciation | ₹177 Cr | ₹161 Cr | ₹126 Cr | ₹99 Cr | ₹95 Cr |
| Profit Before Taxation & Exceptional Items | ₹427 Cr | ₹340 Cr | ₹304 Cr | ₹179 Cr | ₹153 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹427 Cr | ₹340 Cr | ₹304 Cr | ₹179 Cr | ₹153 Cr |
| Provision for Tax | ₹104 Cr | ₹89 Cr | ₹55 Cr | ₹63 Cr | ₹38 Cr |
| Current Income Tax | ₹96 Cr | ₹76 Cr | ₹72 Cr | ₹37 Cr | ₹21 Cr |
| Deferred Tax | ₹7.81 Cr | ₹8.38 Cr | ₹-16 Cr | ₹26 Cr | ₹36 Cr |
| Other taxes | ₹0.12 Cr | ₹4.20 Cr | - | ₹-0.39 Cr | ₹-20 Cr |
| Profit After Tax | ₹322 Cr | ₹251 Cr | ₹249 Cr | ₹117 Cr | ₹115 Cr |
| Extra items | - | - | ₹13 Cr | ₹77 Cr | ₹-27 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,148 Cr | ₹929 Cr | ₹700 Cr | ₹533 Cr | ₹466 Cr |
| Appropriations | ₹1,471 Cr | ₹1,181 Cr | ₹962 Cr | ₹726 Cr | ₹554 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹39 Cr | ₹32 Cr | ₹32 Cr | ₹26 Cr | ₹22 Cr |
| Equity Dividend % | ₹350.00 | ₹300.00 | ₹250.00 | ₹250.00 | ₹200.00 |
| Earnings Per Share | ₹49.84 | ₹38.85 | ₹38.45 | ₹18.01 | ₹17.74 |
| Adjusted EPS | ₹49.84 | ₹38.85 | ₹38.45 | ₹18.01 | ₹17.74 |
Compare Income Statement of peers of AGI GREENPAC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AGI GREENPAC | ₹5,301.5 Cr | -1.8% | -3% | -6.4% | Stock Analytics | |
| UFLEX | ₹3,905.2 Cr | -1.3% | -0.6% | -2.9% | Stock Analytics | |
| TCPL PACKAGING | ₹3,012.1 Cr | -1.9% | -0% | 9.4% | Stock Analytics | |
| BOROSIL SCIENTIFIC | ₹1,215.5 Cr | 0.4% | 7.1% | -20.4% | Stock Analytics | |
| ARROW GREENTECH | ₹927.8 Cr | -3.4% | 9.7% | -21.4% | Stock Analytics | |
| ORICON ENTERPRISES | ₹833.1 Cr | -1.3% | 0.8% | 57.3% | Stock Analytics | |
AGI GREENPAC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AGI GREENPAC | -1.8% |
-3% |
-6.4% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses