ALLIED BLENDERS AND DISTILLERS
|
ALLIED BLENDERS AND DISTILLERS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,690 Cr | ₹7,126 Cr | ₹721 Cr | ₹6,396 Cr | ₹81,304 Cr |
Sales | ₹7,659 Cr | ₹7,099 Cr | ₹718 Cr | ₹6,376 Cr | ₹81,137 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹30 Cr | ₹27 Cr | ₹2.70 Cr | ₹20 Cr | ₹167 Cr |
Less: Excise Duty | ₹4,341 Cr | ₹3,959 Cr | ₹451 Cr | ₹4,030 Cr | ₹51,231 Cr |
Net Sales | ₹3,328 Cr | ₹3,147 Cr | ₹269 Cr | ₹2,348 Cr | ₹29,959 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹25 Cr | ₹-27 Cr | ₹-1.11 Cr | ₹27 Cr | ₹176 Cr |
Raw Material Consumed | ₹1,234 Cr | ₹1,122 Cr | ₹87 Cr | ₹634 Cr | ₹9,101 Cr |
Opening Raw Materials | ₹226 Cr | ₹71 Cr | ₹9.44 Cr | ₹80 Cr | ₹995 Cr |
Purchases Raw Materials | ₹1,192 Cr | ₹1,271 Cr | ₹83 Cr | ₹644 Cr | ₹8,852 Cr |
Closing Raw Materials | ₹190 Cr | ₹226 Cr | ₹6.03 Cr | ₹94 Cr | ₹798 Cr |
Other Direct Purchases / Brought in cost | ₹5.65 Cr | ₹5.63 Cr | ₹0.49 Cr | ₹3.73 Cr | ₹52 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹63 Cr | ₹76 Cr | ₹5.84 Cr | ₹28 Cr | ₹376 Cr |
Electricity & Power | ₹61 Cr | ₹74 Cr | ₹5.68 Cr | ₹26 Cr | ₹354 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.98 Cr | ₹1.97 Cr | ₹0.16 Cr | ₹1.19 Cr | ₹22 Cr |
Employee Cost | ₹167 Cr | ₹186 Cr | ₹19 Cr | ₹172 Cr | ₹1,786 Cr |
Salaries, Wages & Bonus | ₹163 Cr | ₹171 Cr | ₹18 Cr | ₹160 Cr | ₹1,671 Cr |
Contributions to EPF & Pension Funds | ₹0.54 Cr | ₹11 Cr | ₹1.05 Cr | ₹10 Cr | ₹97 Cr |
Workmen and Staff Welfare Expenses | ₹4.12 Cr | ₹3.26 Cr | ₹0.24 Cr | ₹1.94 Cr | ₹17 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1,032 Cr | ₹1,062 Cr | ₹92 Cr | ₹886 Cr | ₹10,900 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹75 Cr | ₹70 Cr | ₹6.27 Cr | ₹55 Cr | ₹585 Cr |
Repairs and Maintenance | ₹27 Cr | ₹21 Cr | ₹2.27 Cr | ₹13 Cr | ₹143 Cr |
Packing Material Consumed | ₹838 Cr | ₹879 Cr | ₹77 Cr | ₹761 Cr | ₹9,402 Cr |
Other Mfg Exp | ₹92 Cr | ₹92 Cr | ₹6.65 Cr | ₹57 Cr | ₹769 Cr |
General and Administration Expenses | ₹267 Cr | ₹251 Cr | ₹21 Cr | ₹192 Cr | ₹2,314 Cr |
Rent , Rates & Taxes | ₹182 Cr | ₹181 Cr | ₹15 Cr | ₹143 Cr | ₹1,761 Cr |
Insurance | ₹9.13 Cr | ₹7.52 Cr | ₹0.68 Cr | ₹4.99 Cr | ₹30 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹27 Cr | ₹26 Cr | ₹2.86 Cr | ₹28 Cr | ₹275 Cr |
Traveling and conveyance | ₹30 Cr | ₹26 Cr | ₹1.39 Cr | ₹9.26 Cr | ₹184 Cr |
Other Administration | ₹18 Cr | ₹10 Cr | ₹0.66 Cr | ₹6.54 Cr | ₹64 Cr |
Selling and Distribution Expenses | ₹272 Cr | ₹275 Cr | ₹22 Cr | ₹190 Cr | ₹2,775 Cr |
Advertisement & Sales Promotion | ₹114 Cr | ₹130 Cr | ₹9.39 Cr | ₹91 Cr | ₹1,316 Cr |
Sales Commissions & Incentives | ₹39 Cr | ₹29 Cr | ₹2.99 Cr | ₹24 Cr | ₹464 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹119 Cr | ₹115 Cr | ₹10 Cr | ₹75 Cr | ₹995 Cr |
Miscellaneous Expenses | ₹39 Cr | ₹18 Cr | ₹2.89 Cr | ₹31 Cr | ₹196 Cr |
Bad debts /advances written off | ₹15 Cr | ₹0.34 Cr | ₹1.15 Cr | ₹4.68 Cr | ₹41 Cr |
Provision for doubtful debts | ₹9.84 Cr | ₹3.52 Cr | ₹0.62 Cr | ₹11 Cr | ₹46 Cr |
Losson disposal of fixed assets(net) | - | ₹0.04 Cr | - | - | ₹5.67 Cr |
Losson foreign exchange fluctuations | ₹0.63 Cr | ₹3.70 Cr | - | ₹1.90 Cr | ₹1.46 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹14 Cr | ₹10 Cr | ₹1.13 Cr | ₹13 Cr | ₹102 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,100 Cr | ₹2,961 Cr | ₹249 Cr | ₹2,158 Cr | ₹27,624 Cr |
Operating Profit (Excl OI) | ₹228 Cr | ₹185 Cr | ₹20 Cr | ₹190 Cr | ₹2,335 Cr |
Other Income | ₹21 Cr | ₹11 Cr | ₹1.36 Cr | ₹23 Cr | ₹165 Cr |
Interest Received | ₹2.26 Cr | ₹2.15 Cr | ₹0.26 Cr | ₹3.05 Cr | ₹32 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.97 Cr | - | ₹0.08 Cr | ₹0.06 Cr | - |
Profits on sale of Investments | - | - | - | - | ₹0.14 Cr |
Provision Written Back | ₹1.24 Cr | ₹2.75 Cr | ₹0.19 Cr | ₹8.51 Cr | ₹69 Cr |
Foreign Exchange Gains | - | - | ₹0.19 Cr | - | - |
Others | ₹16 Cr | ₹6.50 Cr | ₹0.64 Cr | ₹12 Cr | ₹64 Cr |
Operating Profit | ₹249 Cr | ₹197 Cr | ₹21 Cr | ₹214 Cr | ₹2,501 Cr |
Interest | ₹173 Cr | ₹136 Cr | ₹15 Cr | ₹142 Cr | ₹1,803 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹28 Cr | ₹27 Cr | ₹3.26 Cr | ₹34 Cr | ₹459 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.54 Cr | ₹0.84 Cr | ₹0.12 Cr | ₹0.62 Cr | ₹0.51 Cr |
Other Interest | ₹145 Cr | ₹108 Cr | ₹11 Cr | ₹108 Cr | ₹1,343 Cr |
PBDT | ₹76 Cr | ₹61 Cr | ₹6.25 Cr | ₹71 Cr | ₹698 Cr |
Depreciation | ₹58 Cr | ₹55 Cr | ₹5.86 Cr | ₹59 Cr | ₹694 Cr |
Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹5.95 Cr | ₹0.38 Cr | ₹13 Cr | ₹4.14 Cr |
Exceptional Income / Expenses | ₹-4.99 Cr | - | - | - | - |
Profit Before Tax | ₹13 Cr | ₹5.95 Cr | ₹0.38 Cr | ₹13 Cr | ₹4.14 Cr |
Provision for Tax | ₹11 Cr | ₹4.35 Cr | ₹0.24 Cr | ₹10 Cr | ₹-124 Cr |
Current Income Tax | ₹8.34 Cr | ₹1.24 Cr | ₹0.13 Cr | ₹4.55 Cr | - |
Deferred Tax | ₹2.69 Cr | ₹3.15 Cr | ₹0.28 Cr | ₹6.88 Cr | ₹-120 Cr |
Other taxes | ₹-0.08 Cr | ₹-0.04 Cr | ₹-0.18 Cr | ₹-1.19 Cr | ₹-3.92 Cr |
Profit After Tax | ₹1.83 Cr | ₹1.60 Cr | ₹0.15 Cr | ₹2.51 Cr | ₹128 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1.83 Cr | ₹1.60 Cr | ₹0.15 Cr | ₹2.51 Cr | ₹128 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹98 Cr | ₹96 Cr | ₹9.43 Cr | ₹92 Cr | ₹799 Cr |
Appropriations | ₹100 Cr | ₹98 Cr | ₹9.58 Cr | ₹95 Cr | ₹926 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.00 Cr | ₹-0.40 Cr | ₹-0.06 Cr | ₹0.35 Cr | ₹4.80 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.07 | ₹0.07 | ₹0.06 | ₹0.11 | ₹0.54 |
Adjusted EPS | ₹0.07 | ₹0.07 | ₹0.06 | ₹0.11 | ₹0.54 |
Compare Income Statement of peers of ALLIED BLENDERS AND DISTILLERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ALLIED BLENDERS AND DISTILLERS | ₹11,948.8 Cr | 2.9% | 7% | NA | Stock Analytics | |
UNITED SPIRITS | ₹106,353.0 Cr | -1.5% | -6.1% | 15.6% | Stock Analytics | |
UNITED BREWERIES | ₹52,398.5 Cr | -4.2% | -2% | -4.8% | Stock Analytics | |
RADICO KHAITAN | ₹35,559.0 Cr | 3.1% | 3.9% | 51% | Stock Analytics | |
TILAKNAGAR INDUSTRIES | ₹7,049.0 Cr | -0.4% | 4.2% | 33.2% | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹5,443.2 Cr | -3.5% | -4.9% | -28.1% | Stock Analytics |
ALLIED BLENDERS AND DISTILLERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ALLIED BLENDERS AND DISTILLERS | 2.9% |
7% |
|
SENSEX | -1.3% |
-0.8% |
6.3% |
You may also like the below Video Courses