AMI ORGANICS
|
AMI ORGANICS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹717 Cr | ₹617 Cr | ₹520 Cr | ₹341 Cr | ₹24 Cr |
| Sales | ₹713 Cr | ₹613 Cr | ₹518 Cr | ₹336 Cr | ₹24 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.46 Cr | ₹3.68 Cr | ₹1.95 Cr | ₹4.40 Cr | ₹0.38 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹717 Cr | ₹617 Cr | ₹520 Cr | ₹341 Cr | ₹24 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-28 Cr | ₹-15 Cr | ₹-9.50 Cr | ₹4.81 Cr | ₹-0.90 Cr |
| Raw Material Consumed | ₹440 Cr | ₹346 Cr | ₹282 Cr | ₹175 Cr | ₹14 Cr |
| Opening Raw Materials | ₹68 Cr | ₹78 Cr | ₹39 Cr | ₹30 Cr | ₹2.51 Cr |
| Purchases Raw Materials | ₹450 Cr | ₹335 Cr | ₹322 Cr | ₹184 Cr | ₹14 Cr |
| Closing Raw Materials | ₹77 Cr | ₹68 Cr | ₹78 Cr | ₹39 Cr | ₹2.97 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹26 Cr | ₹22 Cr | ₹21 Cr | ₹5.26 Cr | ₹0.45 Cr |
| Electricity & Power | ₹26 Cr | ₹22 Cr | ₹21 Cr | ₹5.26 Cr | ₹0.45 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹63 Cr | ₹49 Cr | ₹41 Cr | ₹21 Cr | ₹1.78 Cr |
| Salaries, Wages & Bonus | ₹54 Cr | ₹43 Cr | ₹39 Cr | ₹19 Cr | ₹1.14 Cr |
| Contributions to EPF & Pension Funds | ₹3.15 Cr | ₹2.70 Cr | ₹1.48 Cr | ₹1.82 Cr | ₹0.07 Cr |
| Workmen and Staff Welfare Expenses | ₹3.61 Cr | ₹2.78 Cr | ₹1.16 Cr | ₹0.43 Cr | ₹0.52 Cr |
| Other Employees Cost | ₹2.31 Cr | - | - | - | ₹0.05 Cr |
| Other Manufacturing Expenses | ₹47 Cr | ₹47 Cr | ₹50 Cr | ₹41 Cr | ₹3.46 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹28 Cr | ₹30 Cr | ₹35 Cr | ₹29 Cr | ₹2.56 Cr |
| Repairs and Maintenance | ₹4.24 Cr | ₹3.93 Cr | ₹3.36 Cr | ₹1.70 Cr | ₹0.15 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹15 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹0.75 Cr |
| General and Administration Expenses | ₹13 Cr | ₹9.93 Cr | ₹7.30 Cr | ₹4.46 Cr | ₹0.47 Cr |
| Rent , Rates & Taxes | ₹0.88 Cr | ₹0.69 Cr | ₹0.91 Cr | ₹1.19 Cr | ₹0.02 Cr |
| Insurance | ₹3.29 Cr | ₹2.85 Cr | ₹2.19 Cr | ₹0.50 Cr | ₹0.06 Cr |
| Printing and stationery | ₹0.45 Cr | ₹0.35 Cr | ₹0.30 Cr | ₹0.37 Cr | ₹0.04 Cr |
| Professional and legal fees | ₹3.67 Cr | ₹2.76 Cr | ₹1.94 Cr | ₹1.54 Cr | ₹0.23 Cr |
| Traveling and conveyance | ₹2.68 Cr | ₹1.52 Cr | ₹0.61 Cr | ₹0.21 Cr | ₹0.08 Cr |
| Other Administration | ₹2.02 Cr | ₹1.76 Cr | ₹1.34 Cr | ₹0.66 Cr | ₹0.05 Cr |
| Selling and Distribution Expenses | ₹20 Cr | ₹26 Cr | ₹20 Cr | ₹7.01 Cr | ₹0.58 Cr |
| Advertisement & Sales Promotion | - | - | - | ₹0.07 Cr | ₹0.14 Cr |
| Sales Commissions & Incentives | ₹5.21 Cr | ₹7.68 Cr | ₹3.60 Cr | ₹1.80 Cr | ₹0.20 Cr |
| Freight and Forwarding | ₹9.66 Cr | ₹16 Cr | ₹16 Cr | ₹5.14 Cr | ₹0.23 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.01 Cr | ₹3.06 Cr | ₹0.73 Cr | - | ₹0.00 Cr |
| Miscellaneous Expenses | ₹8.16 Cr | ₹8.71 Cr | ₹2.49 Cr | ₹1.72 Cr | ₹0.23 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.07 Cr | ₹0.02 Cr | ₹0.02 Cr | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.75 Cr | - | ₹0.02 Cr | ₹0.08 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | ₹0.32 Cr | - |
| Other Miscellaneous Expenses | ₹8.09 Cr | ₹7.94 Cr | ₹2.47 Cr | ₹1.38 Cr | ₹0.15 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹589 Cr | ₹494 Cr | ₹415 Cr | ₹260 Cr | ₹20 Cr |
| Operating Profit (Excl OI) | ₹128 Cr | ₹123 Cr | ₹105 Cr | ₹80 Cr | ₹4.10 Cr |
| Other Income | ₹7.49 Cr | ₹4.32 Cr | ₹2.76 Cr | ₹1.38 Cr | ₹0.28 Cr |
| Interest Received | ₹2.13 Cr | ₹2.18 Cr | ₹2.58 Cr | ₹0.20 Cr | ₹0.01 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.21 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | ₹0.16 Cr | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹4.19 Cr | ₹2.13 Cr | ₹0.13 Cr | ₹0.66 Cr | ₹0.10 Cr |
| Others | ₹0.96 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.36 Cr | ₹0.17 Cr |
| Operating Profit | ₹136 Cr | ₹127 Cr | ₹108 Cr | ₹82 Cr | ₹4.39 Cr |
| Interest | ₹5.94 Cr | ₹2.41 Cr | ₹6.41 Cr | ₹5.62 Cr | ₹0.56 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | ₹5.11 Cr | ₹0.53 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | ₹0.42 Cr | - |
| Other Interest | ₹5.94 Cr | ₹2.41 Cr | ₹6.41 Cr | ₹0.09 Cr | ₹0.03 Cr |
| PBDT | ₹130 Cr | ₹125 Cr | ₹102 Cr | ₹76 Cr | ₹3.83 Cr |
| Depreciation | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹4.19 Cr | ₹0.35 Cr |
| Profit Before Taxation & Exceptional Items | ₹114 Cr | ₹112 Cr | ₹91 Cr | ₹72 Cr | ₹3.48 Cr |
| Exceptional Income / Expenses | ₹-32 Cr | - | - | - | - |
| Profit Before Tax | ₹82 Cr | ₹112 Cr | ₹91 Cr | ₹72 Cr | ₹3.48 Cr |
| Provision for Tax | ₹33 Cr | ₹29 Cr | ₹20 Cr | ₹18 Cr | ₹0.73 Cr |
| Current Income Tax | ₹29 Cr | ₹26 Cr | ₹17 Cr | ₹17 Cr | ₹0.68 Cr |
| Deferred Tax | ₹4.18 Cr | ₹2.51 Cr | ₹2.78 Cr | ₹0.16 Cr | ₹0.05 Cr |
| Other taxes | - | - | - | ₹0.17 Cr | - |
| Profit After Tax | ₹49 Cr | ₹83 Cr | ₹72 Cr | ₹54 Cr | ₹2.75 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-5.94 Cr | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹43 Cr | ₹83 Cr | ₹72 Cr | ₹54 Cr | ₹2.75 Cr |
| Adjustments to PAT | - | ₹0.05 Cr | - | - | - |
| Profit Balance B/F | ₹276 Cr | ₹203 Cr | ₹131 Cr | ₹97 Cr | ₹7.08 Cr |
| Appropriations | ₹318 Cr | ₹286 Cr | ₹203 Cr | ₹151 Cr | ₹9.83 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹11 Cr | ₹11 Cr | - | ₹21 Cr | ₹0.08 Cr |
| Equity Dividend % | ₹30.00 | ₹30.00 | ₹30.00 | - | - |
| Earnings Per Share | ₹11.60 | ₹22.86 | ₹19.75 | ₹17.14 | ₹26.16 |
| Adjusted EPS | ₹5.80 | ₹11.43 | ₹9.87 | ₹2.86 | ₹4.36 |
Compare Income Statement of peers of AMI ORGANICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| AMI ORGANICS | ₹13,779.7 Cr | -4.8% | 12.4% | 65.3% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹416,477.0 Cr | 2.5% | 4% | -3.3% | Stock Analytics | |
| DIVIS LABORATORIES | ₹174,934.0 Cr | -1% | 0.5% | 9.4% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹129,469.0 Cr | 6.9% | 8.7% | 21% | Stock Analytics | |
| CIPLA | ₹123,250.0 Cr | 1.4% | -2.4% | -3.4% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹103,038.0 Cr | 2.4% | -2.2% | -4.5% | Stock Analytics | |
AMI ORGANICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| AMI ORGANICS | -4.8% |
12.4% |
65.3% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses