ETHOS
|
ETHOS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹789 Cr | ₹577 Cr | ₹387 Cr | ₹458 Cr | ₹444 Cr |
Sales | ₹784 Cr | ₹573 Cr | ₹382 Cr | ₹449 Cr | ₹437 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.73 Cr | ₹4.39 Cr | ₹4.72 Cr | ₹8.79 Cr | ₹5.47 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | ₹0.62 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹789 Cr | ₹577 Cr | ₹387 Cr | ₹458 Cr | ₹444 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-90 Cr | ₹-52 Cr | ₹21 Cr | ₹-13 Cr | ₹-35 Cr |
Raw Material Consumed | ₹634 Cr | ₹463 Cr | ₹261 Cr | ₹342 Cr | ₹350 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹634 Cr | ₹463 Cr | ₹261 Cr | ₹342 Cr | ₹350 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.02 Cr | ₹1.16 Cr | ₹0.96 Cr | ₹1.39 Cr | ₹1.23 Cr |
Electricity & Power | ₹2.02 Cr | ₹1.16 Cr | ₹0.96 Cr | ₹1.39 Cr | ₹1.23 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹53 Cr | ₹42 Cr | ₹29 Cr | ₹33 Cr | ₹33 Cr |
Salaries, Wages & Bonus | ₹48 Cr | ₹39 Cr | ₹27 Cr | ₹30 Cr | ₹30 Cr |
Contributions to EPF & Pension Funds | ₹2.18 Cr | ₹1.85 Cr | ₹1.87 Cr | ₹1.77 Cr | ₹1.35 Cr |
Workmen and Staff Welfare Expenses | ₹2.10 Cr | ₹1.37 Cr | ₹0.75 Cr | ₹1.26 Cr | ₹1.47 Cr |
Other Employees Cost | - | ₹-0.09 Cr | - | ₹-0.18 Cr | - |
Operating Expenses | - | - | - | - | - |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹36 Cr | ₹23 Cr | ₹14 Cr | ₹16 Cr | ₹42 Cr |
Rent , Rates & Taxes | ₹10 Cr | ₹6.29 Cr | ₹2.23 Cr | ₹0.99 Cr | ₹29 Cr |
Insurance | ₹1.01 Cr | ₹0.87 Cr | ₹0.84 Cr | ₹0.42 Cr | ₹0.36 Cr |
Printing and stationery | ₹0.33 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.19 Cr | ₹0.18 Cr |
Professional and legal fees | ₹2.65 Cr | ₹1.73 Cr | ₹1.29 Cr | ₹2.03 Cr | ₹2.25 Cr |
Traveling and conveyance | ₹5.17 Cr | ₹2.20 Cr | ₹1.03 Cr | ₹2.78 Cr | ₹2.96 Cr |
Other Administration | ₹17 Cr | ₹11 Cr | ₹8.81 Cr | ₹9.98 Cr | ₹8.02 Cr |
Selling and Distribution Expenses | ₹27 Cr | ₹22 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
Advertisement & Sales Promotion | ₹27 Cr | ₹22 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹6.41 Cr | ₹5.99 Cr | ₹3.06 Cr | ₹7.76 Cr | ₹2.60 Cr |
Bad debts /advances written off | ₹0.45 Cr | ₹2.69 Cr | - | ₹0.64 Cr | ₹0.38 Cr |
Provision for doubtful debts | - | ₹0.15 Cr | ₹0.75 Cr | ₹0.71 Cr | - |
Losson disposal of fixed assets(net) | - | ₹0.12 Cr | - | ₹0.18 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | ₹2.81 Cr | ₹1.08 Cr | ₹0.31 Cr | ₹1.67 Cr | ₹1.35 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.15 Cr | ₹1.95 Cr | ₹2.01 Cr | ₹4.56 Cr | ₹0.87 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹668 Cr | ₹506 Cr | ₹344 Cr | ₹402 Cr | ₹407 Cr |
Operating Profit (Excl OI) | ₹120 Cr | ₹72 Cr | ₹43 Cr | ₹56 Cr | ₹36 Cr |
Other Income | ₹15 Cr | ₹13 Cr | ₹16 Cr | ₹2.32 Cr | ₹1.57 Cr |
Interest Received | ₹12 Cr | ₹2.03 Cr | ₹1.10 Cr | ₹1.14 Cr | ₹0.97 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.13 Cr | - | ₹0.05 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.82 Cr | ₹1.94 Cr | ₹0.79 Cr | ₹1.11 Cr | ₹0.59 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.96 Cr | ₹8.81 Cr | ₹14 Cr | ₹0.07 Cr | ₹0.01 Cr |
Operating Profit | ₹135 Cr | ₹84 Cr | ₹59 Cr | ₹58 Cr | ₹38 Cr |
Interest | ₹20 Cr | ₹21 Cr | ₹20 Cr | ₹24 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.43 Cr | ₹5.68 Cr | ₹6.18 Cr | ₹8.63 Cr | ₹7.41 Cr |
Intereston Fixed deposits | - | - | - | ₹0.28 Cr | - |
Bank Charges etc | ₹6.13 Cr | ₹5.37 Cr | ₹2.96 Cr | ₹4.16 Cr | ₹3.41 Cr |
Other Interest | ₹12 Cr | ₹10 Cr | ₹11 Cr | ₹11 Cr | ₹0.25 Cr |
PBDT | ₹115 Cr | ₹63 Cr | ₹39 Cr | ₹35 Cr | ₹27 Cr |
Depreciation | ₹35 Cr | ₹32 Cr | ₹33 Cr | ₹35 Cr | ₹4.85 Cr |
Profit Before Taxation & Exceptional Items | ₹80 Cr | ₹32 Cr | ₹6.59 Cr | ₹0.11 Cr | ₹22 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹81 Cr | ₹32 Cr | ₹6.72 Cr | ₹-0.22 Cr | ₹22 Cr |
Provision for Tax | ₹20 Cr | ₹8.14 Cr | ₹1.97 Cr | ₹2.24 Cr | ₹8.46 Cr |
Current Income Tax | ₹20 Cr | ₹9.23 Cr | ₹2.89 Cr | ₹2.96 Cr | ₹9.84 Cr |
Deferred Tax | ₹0.38 Cr | ₹-0.92 Cr | ₹-1.00 Cr | ₹-0.71 Cr | ₹-1.38 Cr |
Other taxes | ₹-0.02 Cr | ₹-0.17 Cr | ₹0.08 Cr | ₹-0.01 Cr | - |
Profit After Tax | ₹60 Cr | ₹23 Cr | ₹4.76 Cr | ₹-2.46 Cr | ₹13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹60 Cr | ₹23 Cr | ₹4.76 Cr | ₹-2.46 Cr | ₹13 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹32 Cr | ₹8.62 Cr | ₹3.90 Cr | ₹6.39 Cr | ₹-6.79 Cr |
Appropriations | ₹92 Cr | ₹32 Cr | ₹8.66 Cr | ₹3.92 Cr | ₹6.58 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.18 Cr | ₹-0.01 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.19 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹25.82 | ₹12.26 | ₹2.61 | ₹-1.35 | ₹7.91 |
Adjusted EPS | ₹25.82 | ₹12.26 | ₹2.61 | ₹-1.35 | ₹7.91 |
Compare Income Statement of peers of ETHOS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ETHOS | ₹6,068.0 Cr | -7.7% | 0.7% | 3.8% | Stock Analytics | |
AVENUE SUPERMARTS | ₹272,511.0 Cr | -6.9% | 6.2% | -7.4% | Stock Analytics | |
TRENT | ₹183,908.0 Cr | -2.8% | -2.7% | 24.4% | Stock Analytics | |
ADITYA BIRLA FASHION AND RETAIL | ₹32,123.4 Cr | -3.6% | 2.3% | 1.3% | Stock Analytics | |
METRO BRANDS | ₹29,098.0 Cr | -2.5% | 1.2% | -0.8% | Stock Analytics | |
REDTAPE | ₹7,286.0 Cr | -7.5% | -14.6% | -23.9% | Stock Analytics |
ETHOS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ETHOS | -7.7% |
0.7% |
3.8% |
SENSEX | 0.2% |
2.9% |
8.7% |
You may also like the below Video Courses