AGI GREENPAC
|
AGI GREENPAC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2019 | Mar2018 | Mar2017 | Mar2016 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,532 Cr | ₹2,712 Cr | ₹2,288 Cr | ₹2,230 Cr | ₹2,128 Cr |
| Sales | ₹2,495 Cr | ₹2,667 Cr | ₹2,256 Cr | ₹2,201 Cr | ₹2,073 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.20 Cr | ₹0.45 Cr | ₹0.40 Cr | ₹0.48 Cr | ₹1.59 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹37 Cr | ₹45 Cr | ₹31 Cr | ₹28 Cr | ₹54 Cr |
| Less: Excise Duty | - | - | ₹35 Cr | ₹155 Cr | ₹150 Cr |
| Net Sales | ₹2,529 Cr | ₹2,712 Cr | ₹2,253 Cr | ₹2,075 Cr | ₹1,979 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹14 Cr | ₹1.55 Cr | ₹-75 Cr | ₹-6.49 Cr | ₹-20 Cr |
| Raw Material Consumed | ₹740 Cr | ₹1,131 Cr | ₹964 Cr | ₹812 Cr | ₹783 Cr |
| Opening Raw Materials | ₹81 Cr | ₹55 Cr | ₹36 Cr | ₹30 Cr | ₹41 Cr |
| Purchases Raw Materials | ₹733 Cr | ₹631 Cr | ₹436 Cr | ₹377 Cr | ₹365 Cr |
| Closing Raw Materials | ₹77 Cr | ₹65 Cr | ₹55 Cr | ₹36 Cr | ₹30 Cr |
| Other Direct Purchases / Brought in cost | ₹3.98 Cr | ₹511 Cr | ₹547 Cr | ₹441 Cr | ₹407 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹477 Cr | ₹355 Cr | ₹284 Cr | ₹248 Cr | ₹235 Cr |
| Electricity & Power | ₹468 Cr | ₹351 Cr | ₹281 Cr | ₹245 Cr | ₹232 Cr |
| Oil, Fuel & Natural gas | ₹9.10 Cr | ₹4.42 Cr | ₹3.40 Cr | ₹3.14 Cr | ₹2.92 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹218 Cr | ₹361 Cr | ₹309 Cr | ₹287 Cr | ₹251 Cr |
| Salaries, Wages & Bonus | ₹197 Cr | ₹331 Cr | ₹281 Cr | ₹262 Cr | ₹230 Cr |
| Contributions to EPF & Pension Funds | ₹10 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr |
| Workmen and Staff Welfare Expenses | ₹10 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹9.66 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹332 Cr | ₹278 Cr | ₹236 Cr | ₹210 Cr | ₹190 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹46 Cr | ₹26 Cr | ₹22 Cr | ₹20 Cr | ₹19 Cr |
| Packing Material Consumed | ₹143 Cr | ₹106 Cr | ₹98 Cr | ₹90 Cr | ₹87 Cr |
| Other Mfg Exp | ₹143 Cr | ₹146 Cr | ₹115 Cr | ₹100 Cr | ₹84 Cr |
| General and Administration Expenses | ₹91 Cr | ₹74 Cr | ₹72 Cr | ₹68 Cr | ₹62 Cr |
| Rent , Rates & Taxes | ₹18 Cr | ₹30 Cr | ₹32 Cr | ₹34 Cr | ₹32 Cr |
| Insurance | ₹12 Cr | ₹3.40 Cr | ₹5.01 Cr | ₹3.62 Cr | ₹6.51 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹14 Cr | - | - | - | - |
| Traveling and conveyance | ₹24 Cr | ₹41 Cr | ₹34 Cr | ₹30 Cr | ₹23 Cr |
| Other Administration | ₹22 Cr | ₹0.50 Cr | ₹0.64 Cr | ₹0.67 Cr | ₹0.45 Cr |
| Selling and Distribution Expenses | ₹18 Cr | ₹139 Cr | ₹143 Cr | ₹126 Cr | ₹105 Cr |
| Advertisement & Sales Promotion | ₹9.50 Cr | ₹114 Cr | ₹120 Cr | ₹97 Cr | ₹82 Cr |
| Sales Commissions & Incentives | ₹0.75 Cr | ₹4.51 Cr | ₹6.16 Cr | ₹13 Cr | ₹8.81 Cr |
| Freight and Forwarding | ₹4.35 Cr | ₹3.01 Cr | ₹2.80 Cr | ₹13 Cr | ₹12 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹3.74 Cr | ₹17 Cr | ₹13 Cr | ₹3.17 Cr | ₹2.51 Cr |
| Miscellaneous Expenses | ₹30 Cr | ₹57 Cr | ₹48 Cr | ₹44 Cr | ₹58 Cr |
| Bad debts /advances written off | ₹4.57 Cr | ₹0.41 Cr | ₹0.04 Cr | ₹0.38 Cr | ₹0.21 Cr |
| Provision for doubtful debts | ₹1.41 Cr | ₹6.65 Cr | ₹5.81 Cr | ₹6.18 Cr | ₹5.58 Cr |
| Losson disposal of fixed assets(net) | - | ₹40 Cr | ₹39 Cr | ₹3.17 Cr | ₹1.30 Cr |
| Losson foreign exchange fluctuations | - | ₹0.36 Cr | ₹0.26 Cr | - | ₹5.48 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹24 Cr | ₹9.23 Cr | ₹3.36 Cr | ₹35 Cr | ₹45 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,920 Cr | ₹2,396 Cr | ₹1,981 Cr | ₹1,788 Cr | ₹1,663 Cr |
| Operating Profit (Excl OI) | ₹609 Cr | ₹316 Cr | ₹272 Cr | ₹287 Cr | ₹315 Cr |
| Other Income | ₹80 Cr | ₹30 Cr | ₹9.68 Cr | ₹4.56 Cr | ₹15 Cr |
| Interest Received | ₹17 Cr | ₹1.90 Cr | ₹1.34 Cr | ₹1.88 Cr | ₹2.33 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹5.14 Cr | ₹5.13 Cr | ₹0.23 Cr | ₹0.20 Cr | ₹0.78 Cr |
| Profits on sale of Investments | ₹1.06 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.26 Cr |
| Provision Written Back | ₹0.19 Cr | ₹0.02 Cr | - | - | ₹0.07 Cr |
| Foreign Exchange Gains | ₹0.71 Cr | - | - | - | - |
| Others | ₹55 Cr | ₹23 Cr | ₹8.00 Cr | ₹2.40 Cr | ₹11 Cr |
| Operating Profit | ₹689 Cr | ₹346 Cr | ₹281 Cr | ₹291 Cr | ₹330 Cr |
| Interest | ₹85 Cr | ₹87 Cr | ₹56 Cr | ₹33 Cr | ₹41 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.20 Cr | ₹10 Cr | ₹9.56 Cr | ₹2.68 Cr | - |
| Other Interest | ₹82 Cr | ₹77 Cr | ₹46 Cr | ₹31 Cr | ₹41 Cr |
| PBDT | ₹604 Cr | ₹258 Cr | ₹226 Cr | ₹258 Cr | ₹289 Cr |
| Depreciation | ₹177 Cr | ₹151 Cr | ₹114 Cr | ₹111 Cr | ₹115 Cr |
| Profit Before Taxation & Exceptional Items | ₹427 Cr | ₹107 Cr | ₹112 Cr | ₹147 Cr | ₹174 Cr |
| Exceptional Income / Expenses | - | ₹-0.15 Cr | ₹-6.54 Cr | - | - |
| Profit Before Tax | ₹427 Cr | ₹107 Cr | ₹105 Cr | ₹147 Cr | ₹174 Cr |
| Provision for Tax | ₹104 Cr | ₹37 Cr | ₹31 Cr | ₹47 Cr | ₹66 Cr |
| Current Income Tax | ₹96 Cr | ₹25 Cr | ₹28 Cr | ₹49 Cr | ₹36 Cr |
| Deferred Tax | ₹7.81 Cr | ₹29 Cr | ₹3.12 Cr | ₹-2.25 Cr | ₹32 Cr |
| Other taxes | ₹0.12 Cr | ₹-16 Cr | ₹0.04 Cr | - | ₹-2.35 Cr |
| Profit After Tax | ₹322 Cr | ₹70 Cr | ₹74 Cr | ₹100 Cr | ₹108 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹322 Cr | ₹70 Cr | ₹74 Cr | ₹100 Cr | ₹108 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,148 Cr | ₹533 Cr | ₹494 Cr | ₹429 Cr | ₹351 Cr |
| Appropriations | ₹1,471 Cr | ₹603 Cr | ₹568 Cr | ₹529 Cr | ₹459 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | ₹35 Cr | ₹30 Cr |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹39 Cr | ₹35 Cr | ₹35 Cr | - | - |
| Equity Dividend % | ₹350.00 | ₹150.00 | ₹200.00 | ₹200.00 | ₹200.00 |
| Earnings Per Share | ₹49.83 | ₹9.69 | ₹10.25 | ₹13.87 | ₹15.01 |
| Adjusted EPS | ₹49.83 | ₹9.69 | ₹10.25 | ₹13.87 | ₹15.01 |
Compare Income Statement of peers of AGI GREENPAC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AGI GREENPAC | ₹3,881.7 Cr | 2.1% | -3.2% | -29% | Stock Analytics | |
| EPL | ₹6,964.5 Cr | 0.6% | -2.3% | -14.7% | Stock Analytics | |
| UFLEX | ₹3,078.7 Cr | 1.8% | -0.6% | -29.2% | Stock Analytics | |
| TCPL PACKAGING | ₹2,388.8 Cr | 1.1% | -2.2% | -41.4% | Stock Analytics | |
| MOLDTEK PACKAGING | ₹2,355.8 Cr | 0.6% | 26.2% | 6.5% | Stock Analytics | |
| HUHTAMAKI INDIA | ₹1,289.2 Cr | 0.9% | -6.8% | -20% | Stock Analytics | |
AGI GREENPAC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AGI GREENPAC | 2.1% |
-3.2% |
-29% |
| SENSEX | -0.7% |
-3.6% |
-9.1% |
You may also like the below Video Courses