CREDO BRANDS MARKETING
|
CREDO BRANDS MARKETING Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹840 Cr | ₹816 Cr | ₹537 Cr | ₹370 Cr | ₹293 Cr |
| Sales | ₹840 Cr | ₹816 Cr | ₹537 Cr | ₹370 Cr | ₹293 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹618 Cr | ₹567 Cr | ₹498 Cr | ₹341 Cr | ₹245 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹22 Cr | ₹-12 Cr | ₹-47 Cr | ₹-6.69 Cr | ₹0.09 Cr |
| Raw Material Consumed | ₹242 Cr | ₹253 Cr | ₹259 Cr | ₹154 Cr | ₹125 Cr |
| Opening Raw Materials | ₹5.77 Cr | ₹6.07 Cr | ₹5.19 Cr | ₹4.75 Cr | ₹6.10 Cr |
| Purchases Raw Materials | ₹14 Cr | ₹16 Cr | ₹29 Cr | ₹16 Cr | ₹14 Cr |
| Closing Raw Materials | ₹4.53 Cr | ₹5.77 Cr | ₹6.07 Cr | ₹5.19 Cr | ₹4.75 Cr |
| Other Direct Purchases / Brought in cost | ₹227 Cr | ₹236 Cr | ₹231 Cr | ₹138 Cr | ₹110 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹4.06 Cr | ₹3.63 Cr | ₹2.57 Cr | ₹1.57 Cr | ₹1.37 Cr |
| Electricity & Power | ₹4.06 Cr | ₹3.63 Cr | ₹2.57 Cr | ₹1.57 Cr | ₹1.37 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹32 Cr | ₹32 Cr | ₹27 Cr | ₹29 Cr | ₹22 Cr |
| Salaries, Wages & Bonus | ₹29 Cr | ₹29 Cr | ₹25 Cr | ₹26 Cr | ₹19 Cr |
| Contributions to EPF & Pension Funds | ₹0.44 Cr | ₹0.44 Cr | ₹0.30 Cr | ₹0.42 Cr | ₹0.54 Cr |
| Workmen and Staff Welfare Expenses | ₹1.17 Cr | ₹1.06 Cr | ₹1.03 Cr | ₹0.61 Cr | ₹0.45 Cr |
| Other Employees Cost | ₹1.35 Cr | ₹1.30 Cr | ₹0.90 Cr | ₹1.98 Cr | ₹1.69 Cr |
| Other Manufacturing Expenses | ₹47 Cr | ₹42 Cr | ₹30 Cr | ₹22 Cr | ₹16 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹38 Cr | ₹33 Cr | ₹23 Cr | ₹16 Cr | ₹11 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9.87 Cr | ₹9.02 Cr | ₹7.31 Cr | ₹5.98 Cr | ₹5.24 Cr |
| General and Administration Expenses | ₹27 Cr | ₹28 Cr | ₹22 Cr | ₹15 Cr | ₹15 Cr |
| Rent , Rates & Taxes | ₹8.52 Cr | ₹8.83 Cr | ₹6.39 Cr | ₹6.06 Cr | ₹5.98 Cr |
| Insurance | ₹1.44 Cr | ₹1.27 Cr | ₹0.98 Cr | ₹0.63 Cr | ₹0.62 Cr |
| Printing and stationery | ₹2.21 Cr | ₹2.08 Cr | ₹1.46 Cr | ₹1.03 Cr | ₹1.06 Cr |
| Professional and legal fees | ₹4.45 Cr | ₹3.69 Cr | ₹5.27 Cr | ₹2.97 Cr | ₹3.05 Cr |
| Traveling and conveyance | ₹5.30 Cr | ₹6.09 Cr | ₹4.32 Cr | ₹2.14 Cr | ₹1.45 Cr |
| Other Administration | ₹4.98 Cr | ₹5.81 Cr | ₹3.74 Cr | ₹2.61 Cr | ₹2.69 Cr |
| Selling and Distribution Expenses | ₹59 Cr | ₹57 Cr | ₹36 Cr | ₹18 Cr | ₹15 Cr |
| Advertisement & Sales Promotion | ₹32 Cr | ₹32 Cr | ₹17 Cr | ₹2.23 Cr | ₹1.50 Cr |
| Sales Commissions & Incentives | ₹21 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹10 Cr |
| Freight and Forwarding | ₹5.90 Cr | ₹5.72 Cr | ₹4.18 Cr | ₹3.58 Cr | ₹3.04 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.70 Cr | ₹4.25 Cr | ₹4.34 Cr | ₹13 Cr | ₹2.13 Cr |
| Bad debts /advances written off | - | ₹0.04 Cr | ₹0.02 Cr | - | - |
| Provision for doubtful debts | ₹0.24 Cr | ₹0.81 Cr | ₹1.08 Cr | ₹11 Cr | ₹0.01 Cr |
| Losson disposal of fixed assets(net) | ₹1.29 Cr | ₹0.84 Cr | ₹0.41 Cr | ₹0.63 Cr | ₹1.16 Cr |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.17 Cr | ₹2.56 Cr | ₹2.82 Cr | ₹1.21 Cr | ₹0.96 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹438 Cr | ₹407 Cr | ₹334 Cr | ₹246 Cr | ₹196 Cr |
| Operating Profit (Excl OI) | ₹180 Cr | ₹161 Cr | ₹164 Cr | ₹95 Cr | ₹48 Cr |
| Other Income | ₹6.08 Cr | ₹4.61 Cr | ₹11 Cr | ₹14 Cr | ₹16 Cr |
| Interest Received | ₹2.85 Cr | ₹1.73 Cr | ₹5.66 Cr | ₹2.77 Cr | ₹1.51 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.15 Cr | ₹0.26 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.09 Cr | ₹0.20 Cr | ₹3.23 Cr | ₹0.27 Cr | ₹0.00 Cr |
| Foreign Exchange Gains | - | - | - | - | ₹0.00 Cr |
| Others | ₹2.99 Cr | ₹2.42 Cr | ₹2.26 Cr | ₹11 Cr | ₹15 Cr |
| Operating Profit | ₹186 Cr | ₹165 Cr | ₹175 Cr | ₹109 Cr | ₹65 Cr |
| Interest | ₹25 Cr | ₹24 Cr | ₹18 Cr | ₹15 Cr | ₹17 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.81 Cr | ₹2.27 Cr | ₹0.90 Cr | ₹1.00 Cr | ₹2.33 Cr |
| Intereston Fixed deposits | ₹2.58 Cr | ₹2.45 Cr | ₹2.20 Cr | ₹2.04 Cr | ₹1.97 Cr |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹22 Cr | ₹19 Cr | ₹15 Cr | ₹12 Cr | ₹12 Cr |
| PBDT | ₹160 Cr | ₹141 Cr | ₹157 Cr | ₹94 Cr | ₹48 Cr |
| Depreciation | ₹69 Cr | ₹62 Cr | ₹53 Cr | ₹46 Cr | ₹44 Cr |
| Profit Before Taxation & Exceptional Items | ₹92 Cr | ₹79 Cr | ₹104 Cr | ₹48 Cr | ₹4.01 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹92 Cr | ₹79 Cr | ₹104 Cr | ₹48 Cr | ₹4.01 Cr |
| Provision for Tax | ₹23 Cr | ₹20 Cr | ₹26 Cr | ₹12 Cr | ₹0.57 Cr |
| Current Income Tax | ₹28 Cr | ₹27 Cr | ₹31 Cr | ₹19 Cr | ₹5.00 Cr |
| Deferred Tax | ₹-4.09 Cr | ₹-6.40 Cr | ₹-4.47 Cr | ₹-5.99 Cr | ₹-3.82 Cr |
| Other taxes | ₹-0.11 Cr | ₹-0.49 Cr | ₹-0.14 Cr | ₹-0.65 Cr | ₹-0.62 Cr |
| Profit After Tax | ₹68 Cr | ₹59 Cr | ₹78 Cr | ₹36 Cr | ₹3.44 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹68 Cr | ₹59 Cr | ₹78 Cr | ₹36 Cr | ₹3.44 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹320 Cr | ₹261 Cr | ₹216 Cr | ₹174 Cr | ₹170 Cr |
| Appropriations | ₹389 Cr | ₹321 Cr | ₹293 Cr | ₹209 Cr | ₹173 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | ₹16 Cr | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹3.05 Cr | ₹0.04 Cr | ₹-0.01 Cr | ₹-6.52 Cr | ₹-0.50 Cr |
| Equity Dividend % | ₹150.00 | ₹25.00 | ₹1,000.00 | - | - |
| Earnings Per Share | ₹10.47 | ₹9.18 | ₹241.10 | ₹111.97 | ₹10.78 |
| Adjusted EPS | ₹10.47 | ₹9.18 | ₹12.06 | ₹5.60 | ₹0.54 |
Compare Income Statement of peers of CREDO BRANDS MARKETING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| CREDO BRANDS MARKETING | ₹673.3 Cr | -8.5% | -7.3% | -45.3% | Stock Analytics | |
| ADANI ENTERPRISES | ₹273,114.0 Cr | -2.2% | -6.9% | -18.7% | Stock Analytics | |
| REDINGTON | ₹22,526.8 Cr | 15.1% | 7.3% | 46.1% | Stock Analytics | |
| MMTC | ₹9,972.0 Cr | -1.3% | -7.2% | -15.1% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,826.4 Cr | -7.1% | -8.4% | 56% | Stock Analytics | |
| HONASA CONSUMER | ₹8,972.1 Cr | -2% | -4.2% | -29.3% | Stock Analytics | |
CREDO BRANDS MARKETING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| CREDO BRANDS MARKETING | -8.5% |
-7.3% |
-45.3% |
| SENSEX | -0.1% |
2.6% |
6.5% |
You may also like the below Video Courses