ALEMBIC
|
ALEMBIC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹222 Cr | ₹157 Cr | ₹127 Cr | ₹78 Cr | ₹74 Cr |
| Sales | ₹9.94 Cr | ₹11 Cr | ₹10 Cr | ₹14 Cr | ₹8.71 Cr |
| Job Work/ Contract Receipts | ₹16 Cr | ₹14 Cr | ₹9.14 Cr | ₹13 Cr | ₹14 Cr |
| Processing Charges / Service Income | ₹55 Cr | ₹38 Cr | ₹30 Cr | ₹27 Cr | ₹23 Cr |
| Revenue from property development | ₹130 Cr | ₹84 Cr | ₹69 Cr | ₹18 Cr | ₹22 Cr |
| Other Operational Income | ₹11 Cr | ₹10 Cr | ₹8.90 Cr | ₹6.85 Cr | ₹5.68 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹222 Cr | ₹157 Cr | ₹127 Cr | ₹78 Cr | ₹74 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-6.12 Cr | ₹-6.01 Cr | ₹-0.37 Cr | ₹-34 Cr | ₹-18 Cr |
| Raw Material Consumed | ₹75 Cr | ₹55 Cr | ₹41 Cr | ₹57 Cr | ₹40 Cr |
| Opening Raw Materials | ₹1.58 Cr | ₹3.27 Cr | ₹1.52 Cr | ₹3.18 Cr | ₹2.31 Cr |
| Purchases Raw Materials | ₹76 Cr | ₹53 Cr | ₹43 Cr | ₹55 Cr | ₹41 Cr |
| Closing Raw Materials | ₹2.23 Cr | ₹1.58 Cr | ₹3.27 Cr | ₹1.52 Cr | ₹3.18 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.34 Cr | ₹1.18 Cr | ₹2.02 Cr | ₹0.15 Cr | ₹0.42 Cr |
| Electricity & Power | ₹2.34 Cr | ₹1.18 Cr | ₹2.02 Cr | ₹0.15 Cr | ₹0.42 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹27 Cr | ₹23 Cr | ₹24 Cr | ₹21 Cr | ₹23 Cr |
| Salaries, Wages & Bonus | ₹25 Cr | ₹21 Cr | ₹22 Cr | ₹20 Cr | ₹21 Cr |
| Contributions to EPF & Pension Funds | ₹2.11 Cr | ₹1.97 Cr | ₹1.91 Cr | ₹1.65 Cr | ₹1.61 Cr |
| Workmen and Staff Welfare Expenses | ₹0.44 Cr | ₹0.43 Cr | ₹0.49 Cr | ₹0.31 Cr | ₹0.43 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹11 Cr | ₹11 Cr | ₹7.02 Cr | ₹8.30 Cr | ₹5.91 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹9.83 Cr | ₹8.52 Cr | ₹5.14 Cr | ₹5.99 Cr | ₹4.27 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.42 Cr | ₹2.40 Cr | ₹1.88 Cr | ₹2.31 Cr | ₹1.64 Cr |
| General and Administration Expenses | ₹12 Cr | ₹12 Cr | ₹8.90 Cr | ₹9.12 Cr | ₹6.63 Cr |
| Rent , Rates & Taxes | ₹2.93 Cr | ₹4.76 Cr | ₹3.17 Cr | ₹2.62 Cr | ₹2.90 Cr |
| Insurance | ₹0.70 Cr | ₹0.45 Cr | ₹0.51 Cr | ₹0.61 Cr | ₹0.73 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹8.15 Cr | ₹6.08 Cr | ₹4.85 Cr | ₹5.60 Cr | ₹2.76 Cr |
| Traveling and conveyance | ₹0.26 Cr | ₹0.39 Cr | ₹0.23 Cr | ₹0.14 Cr | ₹0.09 Cr |
| Other Administration | ₹0.21 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.15 Cr |
| Selling and Distribution Expenses | ₹1.84 Cr | ₹2.20 Cr | ₹1.90 Cr | ₹0.69 Cr | ₹0.92 Cr |
| Advertisement & Sales Promotion | ₹1.84 Cr | ₹2.20 Cr | ₹1.90 Cr | ₹0.69 Cr | ₹0.92 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.03 Cr | ₹2.50 Cr | ₹1.90 Cr | ₹1.93 Cr | ₹4.37 Cr |
| Bad debts /advances written off | - | - | - | - | ₹2.52 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.03 Cr | ₹2.50 Cr | ₹1.90 Cr | ₹1.93 Cr | ₹1.86 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹128 Cr | ₹101 Cr | ₹87 Cr | ₹64 Cr | ₹63 Cr |
| Operating Profit (Excl OI) | ₹94 Cr | ₹57 Cr | ₹40 Cr | ₹14 Cr | ₹10 Cr |
| Other Income | ₹75 Cr | ₹55 Cr | ₹64 Cr | ₹89 Cr | ₹11 Cr |
| Interest Received | ₹2.04 Cr | ₹2.04 Cr | ₹1.12 Cr | ₹1.12 Cr | ₹0.84 Cr |
| Dividend Received | ₹63 Cr | ₹46 Cr | ₹57 Cr | ₹79 Cr | ₹0.38 Cr |
| Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.27 Cr | ₹1.03 Cr | ₹1.96 Cr | ₹0.24 Cr |
| Profits on sale of Investments | ₹1.16 Cr | ₹0.72 Cr | ₹1.32 Cr | ₹1.63 Cr | ₹5.19 Cr |
| Provision Written Back | - | - | - | ₹1.20 Cr | ₹0.41 Cr |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.06 Cr |
| Others | ₹8.71 Cr | ₹5.83 Cr | ₹3.94 Cr | ₹4.68 Cr | ₹3.79 Cr |
| Operating Profit | ₹169 Cr | ₹112 Cr | ₹105 Cr | ₹103 Cr | ₹21 Cr |
| Interest | ₹2.47 Cr | ₹1.11 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.36 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.19 Cr | ₹0.38 Cr | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹1.28 Cr | ₹0.73 Cr | ₹0.47 Cr | ₹0.39 Cr | ₹0.36 Cr |
| PBDT | ₹166 Cr | ₹111 Cr | ₹104 Cr | ₹103 Cr | ₹21 Cr |
| Depreciation | ₹11 Cr | ₹7.84 Cr | ₹6.72 Cr | ₹4.86 Cr | ₹3.94 Cr |
| Profit Before Taxation & Exceptional Items | ₹156 Cr | ₹103 Cr | ₹97 Cr | ₹98 Cr | ₹17 Cr |
| Exceptional Income / Expenses | - | - | ₹-11 Cr | - | - |
| Profit Before Tax | ₹156 Cr | ₹103 Cr | ₹87 Cr | ₹98 Cr | ₹17 Cr |
| Provision for Tax | ₹11 Cr | ₹9.82 Cr | ₹6.18 Cr | ₹12 Cr | ₹3.20 Cr |
| Current Income Tax | ₹18 Cr | ₹10 Cr | ₹3.72 Cr | ₹12 Cr | ₹2.90 Cr |
| Deferred Tax | ₹-5.14 Cr | ₹4.82 Cr | ₹2.47 Cr | ₹0.21 Cr | ₹0.35 Cr |
| Other taxes | ₹-1.56 Cr | ₹-5.02 Cr | ₹0.00 Cr | ₹-0.15 Cr | ₹-0.06 Cr |
| Profit After Tax | ₹145 Cr | ₹93 Cr | ₹81 Cr | ₹86 Cr | ₹14 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | ₹166 Cr | ₹176 Cr | ₹110 Cr | ₹136 Cr | ₹329 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹311 Cr | ₹269 Cr | ₹191 Cr | ₹222 Cr | ₹343 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,481 Cr | ₹1,316 Cr | ₹1,517 Cr | ₹1,444 Cr | ₹1,122 Cr |
| Appropriations | ₹1,791 Cr | ₹1,585 Cr | ₹1,708 Cr | ₹1,666 Cr | ₹1,465 Cr |
| General Reserves | - | - | - | ₹20 Cr | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹122 Cr | ₹104 Cr | ₹391 Cr | ₹129 Cr | ₹21 Cr |
| Equity Dividend % | ₹120.00 | ₹120.00 | ₹110.00 | ₹90.00 | ₹10.00 |
| Earnings Per Share | ₹12.10 | ₹10.46 | ₹7.42 | ₹8.65 | ₹13.35 |
| Adjusted EPS | ₹12.10 | ₹10.46 | ₹7.42 | ₹8.65 | ₹13.35 |
Compare Income Statement of peers of ALEMBIC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ALEMBIC | ₹2,538.0 Cr | -3.8% | -4.2% | -20.3% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹404,804.0 Cr | -0.2% | 3.6% | -7.8% | Stock Analytics | |
| DIVIS LABORATORIES | ₹170,764.0 Cr | -2.4% | 9.1% | 13.4% | Stock Analytics | |
| CIPLA | ₹126,807.0 Cr | -5.7% | 4% | 6.7% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,099.0 Cr | -0.3% | 1.3% | 8.3% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,707.0 Cr | 0.1% | 1.2% | -2.8% | Stock Analytics | |
ALEMBIC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ALEMBIC | -3.8% |
-4.2% |
-20.3% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses