EMERALD LEISURES
|
EMERALD LEISURES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹8.57 Cr | ₹4.74 Cr |
| Rooms / Restaurant / Banquets | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹6.18 Cr | ₹2.47 Cr |
| Communication Services | - | - | - | - | - |
| Food & Beverages | - | - | - | - | - |
| Other Operational Income | ₹2.78 Cr | ₹2.87 Cr | ₹3.40 Cr | ₹2.39 Cr | ₹2.27 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹15 Cr | ₹16 Cr | ₹15 Cr | ₹8.57 Cr | ₹4.74 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-22 Cr | ₹-0.42 Cr | - | - | ₹0.03 Cr |
| Foods, Beverages Consumed | ₹2.51 Cr | ₹2.44 Cr | ₹2.33 Cr | ₹1.53 Cr | ₹0.58 Cr |
| Opening Raw Materials | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr | - | - |
| Purchases Raw Materials | ₹2.50 Cr | ₹2.45 Cr | ₹2.33 Cr | ₹1.59 Cr | - |
| Closing Raw Materials | ₹0.07 Cr | ₹0.08 Cr | ₹0.06 Cr | ₹0.06 Cr | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | ₹0.58 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.16 Cr | ₹1.58 Cr | ₹1.52 Cr | ₹0.95 Cr | ₹0.57 Cr |
| Electricity & Power | ₹2.16 Cr | ₹1.58 Cr | ₹1.52 Cr | ₹0.95 Cr | ₹0.57 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | ₹0.01 Cr |
| Employee Cost | ₹2.09 Cr | ₹1.86 Cr | ₹1.74 Cr | ₹1.52 Cr | ₹1.13 Cr |
| Salaries, Wages & Bonus | ₹1.95 Cr | ₹1.73 Cr | ₹1.62 Cr | ₹1.40 Cr | ₹1.01 Cr |
| Contributions to EPF & Pension Funds | ₹0.04 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Workmen and Staff Welfare Expenses | ₹0.05 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.02 Cr |
| Other Employees Cost | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.07 Cr |
| Other Operating & Servicing Cost | ₹0.86 Cr | ₹1.01 Cr | ₹1.03 Cr | ₹0.70 Cr | ₹0.31 Cr |
| Linen & Room Supplies | - | - | - | - | - |
| Catering Supplies | - | - | - | - | - |
| Repairs and Maintenance | ₹0.21 Cr | ₹0.23 Cr | ₹0.17 Cr | ₹0.17 Cr | - |
| Laundry & Washing Expenses | ₹0.10 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.08 Cr | ₹0.02 Cr |
| Music,Banquets and Restaurants | ₹0.18 Cr | ₹0.19 Cr | ₹0.22 Cr | ₹0.14 Cr | - |
| Other Operating Expenses | ₹0.36 Cr | ₹0.47 Cr | ₹0.51 Cr | ₹0.31 Cr | ₹0.29 Cr |
| Selling and Administration Expenses | ₹24 Cr | ₹3.10 Cr | ₹1.98 Cr | ₹1.51 Cr | ₹1.31 Cr |
| Rent , Rates & Taxes | ₹1.26 Cr | ₹0.90 Cr | ₹0.98 Cr | ₹0.63 Cr | ₹0.48 Cr |
| Insurance | ₹0.07 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.08 Cr |
| Printing and stationery | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.08 Cr | - |
| Professional and legal fees | ₹22 Cr | ₹0.91 Cr | ₹0.16 Cr | ₹0.26 Cr | ₹0.28 Cr |
| Freight outwards | - | - | - | - | - |
| Packing expenses | - | - | - | - | - |
| Commission, Brokerage & Discounts | ₹0.76 Cr | ₹0.92 Cr | ₹0.59 Cr | ₹0.27 Cr | ₹0.08 Cr |
| Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.02 Cr |
| Other Selling & administrative Expenses | ₹0.24 Cr | ₹0.22 Cr | ₹0.15 Cr | ₹0.19 Cr | ₹0.37 Cr |
| Miscellaneous Expenses | ₹0.25 Cr | ₹0.62 Cr | ₹0.21 Cr | ₹0.26 Cr | ₹0.05 Cr |
| Bad debts /advances written off | ₹0.08 Cr | ₹0.44 Cr | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | ₹0.00 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.17 Cr | ₹0.18 Cr | ₹0.20 Cr | ₹0.26 Cr | ₹0.05 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹11 Cr | ₹10 Cr | ₹8.81 Cr | ₹6.47 Cr | ₹3.98 Cr |
| Operating Profit (Excl OI) | ₹4.45 Cr | ₹5.60 Cr | ₹5.95 Cr | ₹2.11 Cr | ₹0.76 Cr |
| Other Income | ₹0.23 Cr | ₹0.81 Cr | ₹0.13 Cr | ₹0.15 Cr | ₹0.22 Cr |
| Interest Received | ₹0.05 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.03 Cr |
| Dividend Received | ₹0.02 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Provision Written Back | ₹0.02 Cr | ₹0.65 Cr | - | - | ₹0.00 Cr |
| Others | ₹0.15 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.18 Cr |
| Operating Profit | ₹4.68 Cr | ₹6.41 Cr | ₹6.08 Cr | ₹2.26 Cr | ₹0.98 Cr |
| Interest | ₹13 Cr | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹7.77 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹9.04 Cr | ₹9.41 Cr | ₹8.93 Cr | ₹7.56 Cr | ₹6.82 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.09 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.09 Cr | ₹0.02 Cr |
| Other Interest | ₹4.17 Cr | ₹4.14 Cr | ₹3.92 Cr | ₹3.57 Cr | ₹0.92 Cr |
| PBDT | ₹-8.61 Cr | ₹-7.26 Cr | ₹-6.88 Cr | ₹-8.96 Cr | ₹-6.78 Cr |
| Depreciation | ₹2.19 Cr | ₹2.47 Cr | ₹3.09 Cr | ₹3.35 Cr | ₹4.03 Cr |
| Profit Before Taxation & Exceptional Items | ₹-11 Cr | ₹-9.73 Cr | ₹-9.97 Cr | ₹-12 Cr | ₹-11 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-11 Cr | ₹-9.73 Cr | ₹-9.97 Cr | ₹-12 Cr | ₹-11 Cr |
| Provision for Tax | - | - | ₹0.17 Cr | - | - |
| Current Income Tax | - | - | - | - | - |
| Deferred Tax | - | - | ₹0.17 Cr | - | - |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹-11 Cr | ₹-9.73 Cr | ₹-10 Cr | ₹-12 Cr | ₹-11 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-109 Cr | ₹-99 Cr | ₹-89 Cr | ₹-77 Cr | ₹-90 Cr |
| Appropriations | ₹-120 Cr | ₹-109 Cr | ₹-99 Cr | ₹-89 Cr | ₹-100 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-120 Cr | ₹-109 Cr | ₹-99 Cr | ₹-89 Cr | ₹-100 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-7.19 | ₹-19.44 | ₹-20.26 | ₹-24.59 | ₹-43.20 |
| Adjusted EPS | ₹-7.19 | ₹-7.01 | ₹-7.30 | ₹-8.87 | ₹-7.79 |
Compare Income Statement of peers of EMERALD LEISURES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| EMERALD LEISURES | ₹320.4 Cr | 0.6% | -1.8% | 20% | Stock Analytics | |
| THE INDIAN HOTELS COMPANY | ₹106,523.0 Cr | 0% | -0.4% | -16.9% | Stock Analytics | |
| EIH | ₹22,969.6 Cr | -0.4% | -3.4% | -8.1% | Stock Analytics | |
| CHALET HOTELS | ₹19,733.8 Cr | 3.8% | 2.3% | -11.2% | Stock Analytics | |
| LEMON TREE HOTELS | ₹12,200.6 Cr | -2.9% | -3.3% | 4.2% | Stock Analytics | |
| MAHINDRA HOLIDAYS & RESORTS INDIA | ₹6,244.0 Cr | -0.1% | -3.4% | -12.3% | Stock Analytics | |
EMERALD LEISURES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| EMERALD LEISURES | 0.6% |
-1.8% |
20% |
| SENSEX | 0.9% |
0.7% |
9.6% |
You may also like the below Video Courses