EMAMI
|
EMAMI Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,578 Cr | ₹3,406 Cr | ₹3,187 Cr | ₹2,881 Cr | ₹2,655 Cr |
| Sales | ₹3,530 Cr | ₹3,362 Cr | ₹3,153 Cr | ₹2,854 Cr | ₹2,613 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹48 Cr | ₹44 Cr | ₹35 Cr | ₹26 Cr | ₹42 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,578 Cr | ₹3,406 Cr | ₹3,187 Cr | ₹2,881 Cr | ₹2,655 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-16 Cr | ₹37 Cr | ₹-46 Cr | ₹-19 Cr | ₹-8.47 Cr |
| Raw Material Consumed | ₹1,176 Cr | ₹1,164 Cr | ₹1,119 Cr | ₹949 Cr | ₹885 Cr |
| Opening Raw Materials | ₹86 Cr | ₹89 Cr | ₹84 Cr | ₹50 Cr | ₹44 Cr |
| Purchases Raw Materials | ₹759 Cr | ₹821 Cr | ₹897 Cr | ₹742 Cr | ₹749 Cr |
| Closing Raw Materials | ₹76 Cr | ₹86 Cr | ₹86 Cr | ₹84 Cr | ₹50 Cr |
| Other Direct Purchases / Brought in cost | ₹407 Cr | ₹340 Cr | ₹223 Cr | ₹240 Cr | ₹141 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹21 Cr | ₹22 Cr |
| Electricity & Power | ₹23 Cr | ₹23 Cr | ₹23 Cr | ₹21 Cr | ₹22 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹396 Cr | ₹368 Cr | ₹318 Cr | ₹309 Cr | ₹300 Cr |
| Salaries, Wages & Bonus | ₹362 Cr | ₹332 Cr | ₹286 Cr | ₹280 Cr | ₹269 Cr |
| Contributions to EPF & Pension Funds | ₹16 Cr | ₹18 Cr | ₹18 Cr | ₹15 Cr | ₹17 Cr |
| Workmen and Staff Welfare Expenses | ₹9.00 Cr | ₹9.24 Cr | ₹7.06 Cr | ₹7.67 Cr | ₹6.73 Cr |
| Other Employees Cost | ₹8.07 Cr | ₹7.79 Cr | ₹7.24 Cr | ₹6.57 Cr | ₹6.69 Cr |
| Other Manufacturing Expenses | ₹52 Cr | ₹52 Cr | ₹43 Cr | ₹36 Cr | ₹38 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹40 Cr | ₹39 Cr | ₹31 Cr | ₹27 Cr | ₹32 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹9.45 Cr | ₹6.01 Cr |
| General and Administration Expenses | ₹152 Cr | ₹157 Cr | ₹123 Cr | ₹117 Cr | ₹142 Cr |
| Rent , Rates & Taxes | ₹11 Cr | ₹11 Cr | ₹6.85 Cr | ₹4.67 Cr | ₹7.29 Cr |
| Insurance | ₹5.56 Cr | ₹5.15 Cr | ₹4.84 Cr | ₹4.63 Cr | ₹3.29 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹28 Cr | ₹42 Cr | ₹27 Cr | ₹35 Cr | ₹38 Cr |
| Traveling and conveyance | ₹35 Cr | ₹33 Cr | ₹20 Cr | ₹13 Cr | ₹28 Cr |
| Other Administration | ₹72 Cr | ₹65 Cr | ₹64 Cr | ₹60 Cr | ₹66 Cr |
| Selling and Distribution Expenses | ₹782 Cr | ₹689 Cr | ₹616 Cr | ₹540 Cr | ₹541 Cr |
| Advertisement & Sales Promotion | ₹652 Cr | ₹561 Cr | ₹523 Cr | ₹458 Cr | ₹471 Cr |
| Sales Commissions & Incentives | ₹26 Cr | ₹33 Cr | ₹12 Cr | ₹9.85 Cr | ₹9.53 Cr |
| Freight and Forwarding | ₹103 Cr | ₹95 Cr | ₹81 Cr | ₹72 Cr | ₹60 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹64 Cr | ₹54 Cr | ₹39 Cr | ₹44 Cr | ₹45 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹5.29 Cr | ₹5.47 Cr | - | ₹7.00 Cr | ₹2.28 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹1.38 Cr | - |
| Losson foreign exchange fluctuations | ₹1.71 Cr | - | - | ₹0.46 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | ₹3.42 Cr |
| Other Miscellaneous Expenses | ₹57 Cr | ₹48 Cr | ₹39 Cr | ₹35 Cr | ₹39 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,629 Cr | ₹2,543 Cr | ₹2,235 Cr | ₹1,997 Cr | ₹1,964 Cr |
| Operating Profit (Excl OI) | ₹950 Cr | ₹863 Cr | ₹952 Cr | ₹883 Cr | ₹691 Cr |
| Other Income | ₹47 Cr | ₹69 Cr | ₹95 Cr | ₹70 Cr | ₹57 Cr |
| Interest Received | ₹13 Cr | ₹10 Cr | ₹28 Cr | ₹17 Cr | ₹28 Cr |
| Dividend Received | ₹1.28 Cr | ₹1.28 Cr | - | - | ₹0.95 Cr |
| Profit on sale of Fixed Assets | ₹4.11 Cr | ₹4.74 Cr | ₹0.82 Cr | - | ₹5.89 Cr |
| Profits on sale of Investments | - | - | - | ₹0.02 Cr | - |
| Provision Written Back | ₹2.21 Cr | ₹1.25 Cr | - | ₹6.01 Cr | ₹0.93 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹27 Cr | ₹52 Cr | ₹67 Cr | ₹47 Cr | ₹21 Cr |
| Operating Profit | ₹996 Cr | ₹932 Cr | ₹1,048 Cr | ₹953 Cr | ₹748 Cr |
| Interest | ₹9.98 Cr | ₹7.39 Cr | ₹5.07 Cr | ₹13 Cr | ₹21 Cr |
| InterestonDebenture / Bonds | ₹6.82 Cr | ₹5.81 Cr | ₹4.00 Cr | ₹12 Cr | ₹20 Cr |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹3.16 Cr | ₹1.59 Cr | ₹1.07 Cr | ₹1.02 Cr | ₹0.98 Cr |
| PBDT | ₹986 Cr | ₹924 Cr | ₹1,043 Cr | ₹940 Cr | ₹727 Cr |
| Depreciation | ₹186 Cr | ₹247 Cr | ₹335 Cr | ₹367 Cr | ₹336 Cr |
| Profit Before Taxation & Exceptional Items | ₹800 Cr | ₹677 Cr | ₹708 Cr | ₹573 Cr | ₹390 Cr |
| Exceptional Income / Expenses | ₹-5.90 Cr | - | ₹-5.19 Cr | - | ₹-11 Cr |
| Profit Before Tax | ₹791 Cr | ₹670 Cr | ₹688 Cr | ₹569 Cr | ₹374 Cr |
| Provision for Tax | ₹67 Cr | ₹42 Cr | ₹-149 Cr | ₹114 Cr | ₹71 Cr |
| Current Income Tax | - | - | - | ₹118 Cr | ₹82 Cr |
| Deferred Tax | ₹-1.28 Cr | ₹0.90 Cr | ₹4.04 Cr | ₹-0.53 Cr | ₹-8.57 Cr |
| Other taxes | ₹68 Cr | ₹41 Cr | ₹-153 Cr | ₹-3.43 Cr | ₹-2.14 Cr |
| Profit After Tax | ₹724 Cr | ₹627 Cr | ₹837 Cr | ₹455 Cr | ₹302 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.61 Cr | ₹12 Cr | ₹2.32 Cr | ₹-0.01 Cr | ₹0.61 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹724 Cr | ₹640 Cr | ₹839 Cr | ₹455 Cr | ₹303 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,440 Cr | ₹1,158 Cr | ₹676 Cr | ₹576 Cr | ₹711 Cr |
| Appropriations | ₹2,164 Cr | ₹1,798 Cr | ₹1,515 Cr | ₹1,031 Cr | ₹1,014 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹37 Cr |
| Other Appropriation | ₹-3.46 Cr | ₹4.87 Cr | ₹1.54 Cr | ₹-1.20 Cr | ₹219 Cr |
| Equity Dividend % | ₹800.00 | ₹800.00 | ₹800.00 | ₹800.00 | ₹400.00 |
| Earnings Per Share | ₹16.58 | ₹14.50 | ₹19.02 | ₹10.23 | ₹6.68 |
| Adjusted EPS | ₹16.58 | ₹14.50 | ₹19.02 | ₹10.23 | ₹6.68 |
Compare Income Statement of peers of EMAMI
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMAMI | ₹23,782.7 Cr | -1.2% | -5.5% | -21.2% | Stock Analytics | |
| HINDUSTAN UNILEVER | ₹591,486.0 Cr | -3.4% | -0.2% | -3.5% | Stock Analytics | |
| GODREJ CONSUMER PRODUCTS | ₹115,682.0 Cr | -0.2% | -5.1% | -13.7% | Stock Analytics | |
| DABUR INDIA | ₹90,183.3 Cr | -0% | -1.3% | -10% | Stock Analytics | |
| COLGATEPALMOLIVE (INDIA) | ₹60,866.3 Cr | -2.5% | -3.7% | -31.5% | Stock Analytics | |
| PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹44,042.4 Cr | -1.5% | 1.1% | -16.6% | Stock Analytics | |
EMAMI Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMAMI | -1.2% |
-5.5% |
-21.2% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses