ASSOCIATED ALCOHOLS & BREWERIES
|
ASSOCIATED ALCOHOLS & BREWERIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2015 | Mar2014 | Mar2013 | Mar2007 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,128 Cr | ₹299 Cr | ₹213 Cr | ₹157 Cr | ₹86 Cr |
| Sales | ₹1,086 Cr | ₹298 Cr | ₹212 Cr | ₹156 Cr | ₹86 Cr |
| Job Work/ Contract Receipts | ₹29 Cr | - | - | - | - |
| Processing Charges / Service Income | - | ₹0.84 Cr | ₹0.77 Cr | ₹1.01 Cr | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹0.01 Cr | ₹0.02 Cr | ₹0.02 Cr | - |
| Less: Excise Duty | ₹21 Cr | ₹0.21 Cr | ₹0.09 Cr | ₹0.10 Cr | - |
| Net Sales | ₹1,076 Cr | ₹298 Cr | ₹213 Cr | ₹157 Cr | ₹86 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-28 Cr | ₹1.14 Cr | ₹-8.42 Cr | ₹-4.29 Cr | ₹0.38 Cr |
| Raw Material Consumed | ₹539 Cr | ₹142 Cr | ₹104 Cr | ₹76 Cr | ₹40 Cr |
| Opening Raw Materials | ₹38 Cr | ₹0.92 Cr | ₹4.56 Cr | ₹3.90 Cr | ₹4.25 Cr |
| Purchases Raw Materials | ₹539 Cr | ₹147 Cr | ₹100 Cr | ₹77 Cr | ₹41 Cr |
| Closing Raw Materials | ₹38 Cr | ₹6.13 Cr | ₹0.92 Cr | ₹4.56 Cr | ₹4.92 Cr |
| Other Direct Purchases / Brought in cost | - | ₹0.15 Cr | - | ₹0.05 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹72 Cr | ₹35 Cr | ₹26 Cr | ₹20 Cr | ₹1.93 Cr |
| Electricity & Power | ₹72 Cr | ₹35 Cr | ₹26 Cr | ₹20 Cr | ₹1.93 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹46 Cr | ₹17 Cr | ₹7.83 Cr | ₹4.16 Cr | ₹1.44 Cr |
| Salaries, Wages & Bonus | ₹44 Cr | ₹15 Cr | ₹7.37 Cr | ₹3.77 Cr | ₹1.37 Cr |
| Contributions to EPF & Pension Funds | ₹1.33 Cr | ₹1.58 Cr | ₹0.28 Cr | ₹0.32 Cr | ₹0.07 Cr |
| Workmen and Staff Welfare Expenses | ₹0.47 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.07 Cr | ₹0.00 Cr |
| Other Employees Cost | ₹0.73 Cr | - | - | - | - |
| Other Manufacturing Expenses | ₹242 Cr | ₹54 Cr | ₹49 Cr | ₹39 Cr | ₹5.78 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | ₹2.33 Cr | ₹2.30 Cr | ₹2.20 Cr | - |
| Repairs and Maintenance | ₹6.41 Cr | ₹1.25 Cr | ₹1.11 Cr | ₹0.81 Cr | ₹0.81 Cr |
| Packing Material Consumed | ₹148 Cr | ₹32 Cr | ₹33 Cr | ₹23 Cr | - |
| Other Mfg Exp | ₹88 Cr | ₹18 Cr | ₹13 Cr | ₹14 Cr | ₹4.97 Cr |
| General and Administration Expenses | ₹25 Cr | ₹0.93 Cr | ₹0.77 Cr | ₹7.21 Cr | ₹1.32 Cr |
| Rent , Rates & Taxes | ₹12 Cr | ₹0.56 Cr | ₹0.55 Cr | ₹0.45 Cr | ₹0.50 Cr |
| Insurance | ₹1.17 Cr | ₹0.29 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.21 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹5.65 Cr | - | - | - | - |
| Traveling and conveyance | ₹3.86 Cr | - | - | - | ₹0.49 Cr |
| Other Administration | ₹2.06 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹6.56 Cr | ₹0.12 Cr |
| Selling and Distribution Expenses | ₹46 Cr | ₹17 Cr | ₹15 Cr | ₹3.29 Cr | ₹1.29 Cr |
| Advertisement & Sales Promotion | ₹13 Cr | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹31 Cr | ₹3.96 Cr | ₹3.98 Cr | ₹3.29 Cr | ₹1.29 Cr |
| Handling and Clearing Charges | ₹2.28 Cr | - | - | - | - |
| Other Selling Expenses | - | ₹13 Cr | ₹11 Cr | - | - |
| Miscellaneous Expenses | ₹6.13 Cr | ₹0.03 Cr | ₹0.13 Cr | - | ₹30 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.32 Cr | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.81 Cr | ₹0.03 Cr | ₹0.13 Cr | - | ₹30 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹948 Cr | ₹268 Cr | ₹195 Cr | ₹145 Cr | ₹83 Cr |
| Operating Profit (Excl OI) | ₹128 Cr | ₹31 Cr | ₹18 Cr | ₹12 Cr | ₹3.72 Cr |
| Other Income | ₹4.68 Cr | ₹1.66 Cr | ₹5.16 Cr | ₹2.74 Cr | ₹3.03 Cr |
| Interest Received | ₹2.41 Cr | ₹1.55 Cr | ₹1.84 Cr | ₹1.14 Cr | - |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | ₹-0.31 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹2.27 Cr | ₹0.41 Cr | ₹3.32 Cr | ₹1.61 Cr | ₹3.03 Cr |
| Operating Profit | ₹133 Cr | ₹33 Cr | ₹23 Cr | ₹14 Cr | ₹6.75 Cr |
| Interest | ₹5.70 Cr | ₹6.54 Cr | ₹7.02 Cr | ₹4.04 Cr | ₹2.13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.67 Cr | - | - | - | ₹0.27 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.67 Cr | ₹0.23 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.11 Cr |
| Other Interest | ₹0.36 Cr | ₹6.31 Cr | ₹6.76 Cr | ₹3.82 Cr | ₹1.75 Cr |
| PBDT | ₹127 Cr | ₹26 Cr | ₹16 Cr | ₹10 Cr | ₹4.62 Cr |
| Depreciation | ₹17 Cr | ₹10 Cr | ₹6.58 Cr | ₹4.95 Cr | ₹3.11 Cr |
| Profit Before Taxation & Exceptional Items | ₹110 Cr | ₹16 Cr | ₹9.79 Cr | ₹5.50 Cr | ₹1.50 Cr |
| Exceptional Income / Expenses | - | ₹2.45 Cr | - | - | - |
| Profit Before Tax | ₹110 Cr | ₹18 Cr | ₹9.79 Cr | ₹5.50 Cr | ₹1.50 Cr |
| Provision for Tax | ₹28 Cr | ₹6.09 Cr | ₹3.95 Cr | ₹2.20 Cr | ₹0.29 Cr |
| Current Income Tax | ₹21 Cr | ₹5.47 Cr | ₹2.04 Cr | ₹1.15 Cr | ₹0.39 Cr |
| Deferred Tax | ₹7.34 Cr | ₹0.67 Cr | ₹1.62 Cr | ₹1.03 Cr | ₹-0.16 Cr |
| Other taxes | ₹0.29 Cr | ₹-0.05 Cr | ₹0.29 Cr | ₹0.02 Cr | ₹0.07 Cr |
| Profit After Tax | ₹81 Cr | ₹12 Cr | ₹5.84 Cr | ₹3.31 Cr | ₹1.21 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹81 Cr | ₹12 Cr | ₹5.84 Cr | ₹3.31 Cr | ₹1.21 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹363 Cr | ₹30 Cr | ₹25 Cr | ₹22 Cr | ₹11 Cr |
| Appropriations | ₹444 Cr | ₹43 Cr | ₹31 Cr | ₹25 Cr | ₹12 Cr |
| General Reserves | - | ₹1.00 Cr | ₹0.50 Cr | ₹0.50 Cr | ₹1.00 Cr |
| Proposed Equity Dividend | - | ₹0.45 Cr | - | - | ₹0.16 Cr |
| Corporate dividend tax | - | ₹0.09 Cr | - | - | ₹0.03 Cr |
| Other Appropriation | ₹3.60 Cr | - | - | - | - |
| Equity Dividend % | ₹20.00 | ₹5.00 | - | - | ₹2.50 |
| Earnings Per Share | ₹45.03 | ₹13.65 | ₹6.46 | ₹3.66 | ₹1.85 |
| Adjusted EPS | ₹45.03 | ₹6.82 | ₹3.23 | ₹1.83 | ₹0.93 |
Compare Income Statement of peers of ASSOCIATED ALCOHOLS & BREWERIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ASSOCIATED ALCOHOLS & BREWERIES | ₹1,525.3 Cr | -3.4% | -13.1% | -25.9% | Stock Analytics | |
| UNITED SPIRITS | ₹93,351.9 Cr | -2.4% | -7.8% | -18.3% | Stock Analytics | |
| RADICO KHAITAN | ₹47,692.3 Cr | 2.6% | 9.9% | 38.2% | Stock Analytics | |
| UNITED BREWERIES | ₹34,768.0 Cr | -2.9% | -12.4% | -35.2% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹15,010.7 Cr | 1.7% | -2.9% | 36.4% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,760.6 Cr | 2.7% | -8.6% | 22.6% | Stock Analytics | |
ASSOCIATED ALCOHOLS & BREWERIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ASSOCIATED ALCOHOLS & BREWERIES | -3.4% |
-13.1% |
-25.9% |
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses