BRITANNIA INDUSTRIES
|
BRITANNIA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹17,627 Cr | ₹17,057 Cr | ₹14,762 Cr | ₹13,756 Cr | ₹12,238 Cr |
| Sales | ₹17,404 Cr | ₹16,741 Cr | ₹14,570 Cr | ₹13,503 Cr | ₹12,082 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3.28 Cr | ₹1.00 Cr | ₹0.63 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹220 Cr | ₹315 Cr | ₹191 Cr | ₹253 Cr | ₹156 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹16,769 Cr | ₹16,301 Cr | ₹14,136 Cr | ₹13,136 Cr | ₹11,600 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹3.66 Cr | ₹-73 Cr | ₹-75 Cr | ₹-37 Cr | ₹53 Cr |
| Raw Material Consumed | ₹9,488 Cr | ₹9,664 Cr | ₹8,836 Cr | ₹7,663 Cr | ₹6,875 Cr |
| Opening Raw Materials | ₹687 Cr | ₹945 Cr | ₹664 Cr | ₹360 Cr | ₹327 Cr |
| Purchases Raw Materials | ₹8,523 Cr | ₹8,070 Cr | ₹7,755 Cr | ₹6,806 Cr | ₹5,719 Cr |
| Closing Raw Materials | ₹663 Cr | ₹687 Cr | ₹945 Cr | ₹664 Cr | ₹360 Cr |
| Other Direct Purchases / Brought in cost | ₹941 Cr | ₹1,337 Cr | ₹1,362 Cr | ₹1,161 Cr | ₹1,190 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹327 Cr | ₹272 Cr | ₹218 Cr | ₹182 Cr | ₹178 Cr |
| Electricity & Power | ₹327 Cr | ₹272 Cr | ₹218 Cr | ₹182 Cr | ₹178 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹709 Cr | ₹658 Cr | ₹542 Cr | ₹527 Cr | ₹487 Cr |
| Salaries, Wages & Bonus | ₹586 Cr | ₹531 Cr | ₹464 Cr | ₹449 Cr | ₹420 Cr |
| Contributions to EPF & Pension Funds | ₹34 Cr | ₹30 Cr | ₹28 Cr | ₹26 Cr | ₹24 Cr |
| Workmen and Staff Welfare Expenses | ₹33 Cr | ₹36 Cr | ₹35 Cr | ₹34 Cr | ₹21 Cr |
| Other Employees Cost | ₹56 Cr | ₹60 Cr | ₹15 Cr | ₹19 Cr | ₹22 Cr |
| Other Manufacturing Expenses | ₹876 Cr | ₹894 Cr | ₹752 Cr | ₹672 Cr | ₹611 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹732 Cr | ₹751 Cr | ₹636 Cr | ₹569 Cr | ₹509 Cr |
| Repairs and Maintenance | ₹71 Cr | ₹80 Cr | ₹77 Cr | ₹65 Cr | ₹63 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹74 Cr | ₹63 Cr | ₹40 Cr | ₹38 Cr | ₹39 Cr |
| General and Administration Expenses | ₹120 Cr | ₹108 Cr | ₹93 Cr | ₹57 Cr | ₹50 Cr |
| Rent , Rates & Taxes | ₹97 Cr | ₹95 Cr | ₹83 Cr | ₹46 Cr | ₹42 Cr |
| Insurance | ₹21 Cr | ₹12 Cr | ₹9.18 Cr | ₹8.94 Cr | ₹5.42 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹1.78 Cr | ₹1.90 Cr | ₹1.66 Cr | ₹1.64 Cr | ₹1.86 Cr |
| Selling and Distribution Expenses | ₹1,405 Cr | ₹1,365 Cr | ₹1,094 Cr | ₹1,107 Cr | ₹1,076 Cr |
| Advertisement & Sales Promotion | ₹695 Cr | ₹675 Cr | ₹417 Cr | ₹451 Cr | ₹475 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹711 Cr | ₹690 Cr | ₹677 Cr | ₹656 Cr | ₹600 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹670 Cr | ₹622 Cr | ₹475 Cr | ₹455 Cr | ₹429 Cr |
| Bad debts /advances written off | - | ₹5.59 Cr | - | - | - |
| Provision for doubtful debts | ₹0.76 Cr | ₹0.74 Cr | ₹0.46 Cr | ₹0.53 Cr | ₹0.26 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹669 Cr | ₹616 Cr | ₹474 Cr | ₹455 Cr | ₹428 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹13,599 Cr | ₹13,512 Cr | ₹11,935 Cr | ₹10,627 Cr | ₹9,756 Cr |
| Operating Profit (Excl OI) | ₹3,170 Cr | ₹2,789 Cr | ₹2,202 Cr | ₹2,509 Cr | ₹1,843 Cr |
| Other Income | ₹214 Cr | ₹258 Cr | ₹223 Cr | ₹313 Cr | ₹279 Cr |
| Interest Received | ₹179 Cr | ₹163 Cr | ₹185 Cr | ₹235 Cr | ₹177 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.45 Cr | ₹0.83 Cr | ₹0.95 Cr | ₹0.33 Cr | ₹0.11 Cr |
| Profits on sale of Investments | ₹23 Cr | ₹84 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹1.88 Cr | ₹3.61 Cr | ₹3.31 Cr | ₹2.05 Cr | ₹5.92 Cr |
| Others | ₹10 Cr | ₹6.19 Cr | ₹34 Cr | ₹76 Cr | ₹97 Cr |
| Operating Profit | ₹3,384 Cr | ₹3,047 Cr | ₹2,424 Cr | ₹2,822 Cr | ₹2,123 Cr |
| Interest | ₹164 Cr | ₹169 Cr | ₹144 Cr | ₹111 Cr | ₹77 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹162 Cr | ₹165 Cr | ₹141 Cr | ₹105 Cr | ₹72 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹2.48 Cr | ₹4.02 Cr | ₹3.23 Cr | ₹5.63 Cr | ₹4.91 Cr |
| PBDT | ₹3,220 Cr | ₹2,878 Cr | ₹2,280 Cr | ₹2,711 Cr | ₹2,046 Cr |
| Depreciation | ₹300 Cr | ₹226 Cr | ₹201 Cr | ₹198 Cr | ₹185 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,920 Cr | ₹2,652 Cr | ₹2,080 Cr | ₹2,513 Cr | ₹1,861 Cr |
| Exceptional Income / Expenses | ₹-2.90 Cr | ₹376 Cr | ₹-0.98 Cr | ₹-0.61 Cr | ₹-17 Cr |
| Profit Before Tax | ₹2,913 Cr | ₹3,033 Cr | ₹2,078 Cr | ₹2,514 Cr | ₹1,844 Cr |
| Provision for Tax | ₹779 Cr | ₹716 Cr | ₹562 Cr | ₹663 Cr | ₹451 Cr |
| Current Income Tax | ₹766 Cr | ₹721 Cr | ₹612 Cr | ₹657 Cr | ₹448 Cr |
| Deferred Tax | ₹14 Cr | ₹-4.52 Cr | ₹-50 Cr | ₹5.90 Cr | ₹3.01 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹2,134 Cr | ₹2,316 Cr | ₹1,516 Cr | ₹1,851 Cr | ₹1,394 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹5.59 Cr | ₹5.45 Cr | ₹8.84 Cr | ₹13 Cr | ₹9.03 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹2,140 Cr | ₹2,322 Cr | ₹1,525 Cr | ₹1,864 Cr | ₹1,403 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,226 Cr | ₹2,091 Cr | ₹2,187 Cr | ₹3,163 Cr | ₹3,393 Cr |
| Appropriations | ₹5,366 Cr | ₹4,413 Cr | ₹3,712 Cr | ₹5,027 Cr | ₹4,795 Cr |
| General Reserves | - | - | ₹-173 Cr | - | ₹148 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1,736 Cr | ₹1,187 Cr | ₹1,794 Cr | - | ₹1,484 Cr |
| Equity Dividend % | ₹7,350.00 | ₹7,200.00 | ₹5,650.00 | ₹15,750.00 | ₹3,500.00 |
| Earnings Per Share | ₹88.83 | ₹96.38 | ₹63.30 | ₹77.37 | ₹58.32 |
| Adjusted EPS | ₹88.83 | ₹96.38 | ₹63.30 | ₹77.37 | ₹58.32 |
Compare Income Statement of peers of BRITANNIA INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BRITANNIA INDUSTRIES | ₹141,275.8 Cr | -3.5% | -1.5% | 3% | Stock Analytics | |
| NESTLE INDIA | ₹245,089.0 Cr | -1.2% | 8.3% | 10.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹153,492.0 Cr | -1.2% | 0.6% | -26.9% | Stock Analytics | |
| MARICO | ₹93,607.1 Cr | -0.1% | 2.5% | 10.2% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,643.5 Cr | 1.7% | -3.2% | -1.8% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹25,186.2 Cr | 25.1% | 26.5% | -3.7% | Stock Analytics | |
BRITANNIA INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BRITANNIA INDUSTRIES | -3.5% |
-1.5% |
3% |
| SENSEX | 0.3% |
3.6% |
5.5% |
You may also like the below Video Courses