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 | ₹17,176.4 Cr | -2.2% | -3.5% | 62.6% | Stock Analytics | |
| UNITED SPIRITS | ₹104,502.0 Cr | -1.3% | 0.2% | -4.7% | Stock Analytics | |
| UNITED BREWERIES | ₹43,543.6 Cr | -2.1% | -8.2% | -15.1% | Stock Analytics | |
| RADICO KHAITAN | ₹42,819.8 Cr | -0.1% | -3.3% | 35% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹11,070.8 Cr | -0.9% | -11.3% | 5.4% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹5,501.1 Cr | -3.8% | -12.4% | -26.8% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ALLIED BLENDERS AND DISTILLERS | -2.2% |
-3.5% |
62.6% |
| SENSEX | -0.5% |
1.1% |
3.8% |
You may also like the below Video Courses