ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,128 Cr | ₹792 Cr | ₹726 Cr | ₹514 Cr | ₹453 Cr |
| Sales | ₹1,086 Cr | ₹773 Cr | ₹709 Cr | ₹502 Cr | ₹444 Cr |
| Job Work/ Contract Receipts | ₹29 Cr | ₹14 Cr | ₹13 Cr | ₹9.37 Cr | ₹7.32 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹4.55 Cr | ₹3.29 Cr | ₹3.29 Cr | ₹2.35 Cr |
| Less: Excise Duty | ₹21 Cr | ₹4.71 Cr | ₹2.00 Cr | ₹1.64 Cr | ₹17 Cr |
| Net Sales | ₹1,076 Cr | ₹760 Cr | ₹701 Cr | ₹513 Cr | ₹436 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-28 Cr | ₹-3.05 Cr | ₹-11 Cr | ₹-2.00 Cr | ₹1.86 Cr |
| Raw Material Consumed | ₹539 Cr | ₹304 Cr | ₹220 Cr | ₹157 Cr | ₹121 Cr |
| Opening Raw Materials | ₹38 Cr | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹6.31 Cr |
| Purchases Raw Materials | ₹539 Cr | ₹324 Cr | ₹223 Cr | ₹159 Cr | ₹124 Cr |
| Closing Raw Materials | ₹38 Cr | ₹38 Cr | ₹17 Cr | ₹13 Cr | ₹10 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹1.97 Cr | ₹0.98 Cr | ₹0.87 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹72 Cr | ₹76 Cr | ₹84 Cr | ₹59 Cr | ₹44 Cr |
| Electricity & Power | ₹72 Cr | ₹76 Cr | ₹84 Cr | ₹59 Cr | ₹44 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹46 Cr | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹25 Cr |
| Salaries, Wages & Bonus | ₹44 Cr | ₹35 Cr | ₹33 Cr | ₹30 Cr | ₹24 Cr |
| Contributions to EPF & Pension Funds | ₹1.33 Cr | ₹1.16 Cr | ₹1.07 Cr | ₹0.96 Cr | ₹0.81 Cr |
| Workmen and Staff Welfare Expenses | ₹0.47 Cr | ₹0.42 Cr | ₹0.39 Cr | ₹0.28 Cr | ₹0.20 Cr |
| Other Employees Cost | ₹0.73 Cr | ₹0.40 Cr | ₹0.43 Cr | ₹0.39 Cr | ₹0.38 Cr |
| Other Manufacturing Expenses | ₹242 Cr | ₹209 Cr | ₹245 Cr | ₹140 Cr | ₹113 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹6.41 Cr | ₹4.40 Cr | ₹3.81 Cr | ₹1.90 Cr | ₹2.10 Cr |
| Packing Material Consumed | ₹148 Cr | ₹127 Cr | ₹164 Cr | ₹83 Cr | ₹64 Cr |
| Other Mfg Exp | ₹88 Cr | ₹78 Cr | ₹77 Cr | ₹55 Cr | ₹47 Cr |
| General and Administration Expenses | ₹25 Cr | ₹20 Cr | ₹24 Cr | ₹28 Cr | ₹27 Cr |
| Rent , Rates & Taxes | ₹12 Cr | ₹10 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| Insurance | ₹1.17 Cr | ₹1.09 Cr | ₹0.90 Cr | ₹0.85 Cr | ₹0.89 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹5.65 Cr | ₹3.73 Cr | ₹2.70 Cr | - | - |
| Traveling and conveyance | ₹3.86 Cr | ₹2.95 Cr | ₹2.63 Cr | - | - |
| Other Administration | ₹2.06 Cr | ₹1.45 Cr | ₹2.40 Cr | ₹14 Cr | ₹14 Cr |
| Selling and Distribution Expenses | ₹46 Cr | ₹33 Cr | ₹32 Cr | ₹12 Cr | ₹11 Cr |
| Advertisement & Sales Promotion | ₹13 Cr | ₹7.14 Cr | ₹3.36 Cr | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹31 Cr | ₹23 Cr | ₹26 Cr | ₹10 Cr | ₹9.21 Cr |
| Handling and Clearing Charges | ₹2.28 Cr | ₹2.04 Cr | ₹2.09 Cr | ₹2.04 Cr | ₹1.89 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.10 Cr | ₹7.81 Cr | ₹8.65 Cr | ₹4.09 Cr | ₹3.24 Cr |
| Bad debts /advances written off | - | - | - | ₹0.94 Cr | - |
| Provision for doubtful debts | ₹0.32 Cr | ₹0.53 Cr | ₹0.35 Cr | ₹2.70 Cr | ₹1.09 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.59 Cr | ₹0.00 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.78 Cr | ₹7.29 Cr | ₹7.71 Cr | ₹0.45 Cr | ₹2.16 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹948 Cr | ₹683 Cr | ₹638 Cr | ₹430 Cr | ₹346 Cr |
| Operating Profit (Excl OI) | ₹128 Cr | ₹77 Cr | ₹62 Cr | ₹82 Cr | ₹89 Cr |
| Other Income | ₹4.70 Cr | ₹9.64 Cr | ₹8.92 Cr | ₹14 Cr | ₹4.62 Cr |
| Interest Received | ₹2.42 Cr | ₹4.70 Cr | ₹6.02 Cr | ₹5.81 Cr | ₹3.78 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.88 Cr | - |
| Profits on sale of Investments | - | - | - | ₹0.30 Cr | - |
| Provision Written Back | - | - | - | ₹5.52 Cr | ₹0.73 Cr |
| Foreign Exchange Gains | - | - | - | - | ₹0.07 Cr |
| Others | ₹2.27 Cr | ₹4.94 Cr | ₹2.90 Cr | ₹1.65 Cr | ₹0.03 Cr |
| Operating Profit | ₹133 Cr | ₹86 Cr | ₹71 Cr | ₹96 Cr | ₹94 Cr |
| Interest | ₹5.70 Cr | ₹3.67 Cr | ₹1.42 Cr | ₹0.93 Cr | ₹1.47 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.67 Cr | ₹1.89 Cr | ₹0.43 Cr | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.67 Cr | ₹1.36 Cr | ₹0.46 Cr | ₹0.46 Cr | ₹0.64 Cr |
| Other Interest | ₹0.36 Cr | ₹0.42 Cr | ₹0.53 Cr | ₹0.48 Cr | ₹0.83 Cr |
| PBDT | ₹127 Cr | ₹83 Cr | ₹70 Cr | ₹95 Cr | ₹93 Cr |
| Depreciation | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
| Profit Before Taxation & Exceptional Items | ₹110 Cr | ₹68 Cr | ₹55 Cr | ₹81 Cr | ₹78 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹110 Cr | ₹68 Cr | ₹55 Cr | ₹81 Cr | ₹78 Cr |
| Provision for Tax | ₹28 Cr | ₹18 Cr | ₹14 Cr | ₹20 Cr | ₹21 Cr |
| Current Income Tax | ₹21 Cr | ₹14 Cr | ₹15 Cr | ₹21 Cr | ₹22 Cr |
| Deferred Tax | ₹7.34 Cr | ₹3.54 Cr | ₹-1.13 Cr | ₹-0.86 Cr | ₹-1.20 Cr |
| Other taxes | ₹0.29 Cr | ₹-0.08 Cr | - | - | - |
| Profit After Tax | ₹81 Cr | ₹51 Cr | ₹42 Cr | ₹61 Cr | ₹58 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹363 Cr | ₹315 Cr | ₹277 Cr | ₹219 Cr | ₹163 Cr |
| Appropriations | ₹444 Cr | ₹366 Cr | ₹318 Cr | ₹279 Cr | ₹221 Cr |
| General Reserves | - | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.60 Cr | ₹2.02 Cr | ₹1.86 Cr | ₹1.75 Cr | ₹1.77 Cr |
| Equity Dividend % | ₹20.00 | ₹20.00 | ₹10.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹45.06 | ₹28.00 | ₹22.99 | ₹33.63 | ₹32.06 |
| Adjusted EPS | ₹45.06 | ₹28.00 | ₹22.99 | ₹33.63 | ₹32.06 |
Compare Income Statement of peers of ASSOCIATED ALCOHOLS & BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ASSOCIATED ALCOHOLS & BREWERIES | ₹1,832.1 Cr | 0.8% | -1.8% | -10.9% | Stock Analytics | |
| UNITED SPIRITS | ₹104,837.0 Cr | 0.4% | 0.8% | -4.5% | Stock Analytics | |
| RADICO KHAITAN | ₹43,181.3 Cr | 0.5% | -1.1% | 32.8% | Stock Analytics | |
| UNITED BREWERIES | ₹43,072.9 Cr | -1.8% | -10.1% | -17% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,501.5 Cr | 1.8% | -4% | 67.1% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹5,608.5 Cr | 1.2% | -8.2% | -31.8% | Stock Analytics | |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ASSOCIATED ALCOHOLS & BREWERIES | 0.8% |
-1.8% |
-10.9% |
| SENSEX | 0.1% |
0.9% |
4.5% |
You may also like the below Video Courses