Home > Income Statement > FLEX FOODS

FLEX FOODS
Income Statement

COMMUNITY POLL
for FLEX FOODS
Please provide your vote to see the results

FLEX FOODS Last 5 Year Income Statement History

[Standalone]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹112 Cr₹103 Cr₹81 Cr₹85 Cr₹91 Cr
     Sales ₹109 Cr₹101 Cr₹78 Cr₹82 Cr₹88 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹3.21 Cr₹2.41 Cr₹3.14 Cr₹3.78 Cr₹3.64 Cr
Less: Excise Duty ₹0.58 Cr₹0.70 Cr₹0.92 Cr₹0.76 Cr₹0.49 Cr
Net Sales ₹111 Cr₹102 Cr₹81 Cr₹85 Cr₹91 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹1.14 Cr₹4.74 Cr₹-3.56 Cr₹-2.08 Cr₹0.75 Cr
Raw Material Consumed ₹26 Cr₹22 Cr₹17 Cr₹13 Cr₹16 Cr
     Opening Raw Materials ₹1.20 Cr₹0.60 Cr₹0.81 Cr₹0.50 Cr₹1.26 Cr
     Purchases Raw Materials ₹25 Cr₹22 Cr₹16 Cr₹13 Cr₹15 Cr
     Closing Raw Materials ₹1.81 Cr₹1.20 Cr₹0.60 Cr₹0.81 Cr₹0.50 Cr
     Other Direct Purchases / Brought in cost ₹2.45 Cr₹0.52 Cr₹0.62 Cr₹0.23 Cr₹0.53 Cr
     Other raw material cost -----
Power & Fuel Cost ₹17 Cr₹15 Cr₹14 Cr₹14 Cr₹14 Cr
     Electricity & Power ₹17 Cr₹15 Cr₹14 Cr₹14 Cr₹14 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹17 Cr₹18 Cr₹19 Cr₹18 Cr₹17 Cr
     Salaries, Wages & Bonus ₹15 Cr₹16 Cr₹17 Cr₹16 Cr₹15 Cr
     Contributions to EPF & Pension Funds ₹0.78 Cr₹0.73 Cr₹0.76 Cr₹0.73 Cr₹0.70 Cr
     Workmen and Staff Welfare Expenses ₹0.34 Cr₹0.35 Cr₹0.40 Cr₹0.46 Cr₹0.43 Cr
     Other Employees Cost ₹0.61 Cr₹0.60 Cr₹0.60 Cr₹0.55 Cr₹0.78 Cr
Other Manufacturing Expenses ₹14 Cr₹11 Cr₹11 Cr₹10 Cr₹11 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹7.10 Cr₹4.52 Cr₹4.31 Cr₹3.49 Cr₹4.15 Cr
     Repairs and Maintenance ₹2.88 Cr₹2.34 Cr₹2.39 Cr₹3.04 Cr₹3.21 Cr
     Packing Material Consumed -----
     Other Mfg Exp ₹4.24 Cr₹4.11 Cr₹4.16 Cr₹3.89 Cr₹3.94 Cr
General and Administration Expenses ₹7.54 Cr₹6.62 Cr₹8.05 Cr₹7.75 Cr₹8.03 Cr
     Rent , Rates & Taxes ₹0.13 Cr₹0.15 Cr₹0.15 Cr₹0.25 Cr₹0.01 Cr
     Insurance ₹0.91 Cr₹0.77 Cr₹0.63 Cr₹0.68 Cr₹0.77 Cr
     Printing and stationery -----
     Professional and legal fees ₹0.77 Cr₹0.68 Cr₹0.77 Cr₹0.75 Cr₹0.84 Cr
     Traveling and conveyance ₹0.69 Cr₹0.52 Cr₹0.95 Cr₹1.14 Cr₹1.38 Cr
     Other Administration ₹5.72 Cr₹5.03 Cr₹6.51 Cr₹6.08 Cr₹6.41 Cr
Selling and Distribution Expenses ₹8.46 Cr₹4.89 Cr₹3.76 Cr₹5.08 Cr₹5.43 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -₹0.03 Cr₹0.10 Cr₹0.15 Cr₹0.04 Cr
Miscellaneous Expenses ₹0.44 Cr₹0.83 Cr₹0.22 Cr₹0.38 Cr₹0.86 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -₹0.02 Cr₹0.09 Cr₹0.04 Cr-
     Losson disposal of fixed assets(net) -₹0.14 Cr-₹0.04 Cr₹0.01 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.44 Cr₹0.68 Cr₹0.13 Cr₹0.30 Cr₹0.86 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹92 Cr₹82 Cr₹69 Cr₹67 Cr₹74 Cr
Operating Profit (Excl OI) ₹20 Cr₹20 Cr₹12 Cr₹18 Cr₹17 Cr
Other Income ₹0.35 Cr₹2.47 Cr₹1.91 Cr₹1.66 Cr₹2.47 Cr
     Interest Received ₹0.26 Cr₹0.95 Cr₹0.33 Cr₹0.19 Cr₹0.23 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets --₹0.01 Cr--
     Profits on sale of Investments -----
     Provision Written Back ₹0.04 Cr₹0.04 Cr₹0.07 Cr₹0.00 Cr₹0.03 Cr
     Foreign Exchange Gains -₹1.36 Cr₹1.47 Cr₹1.43 Cr₹2.18 Cr
     Others ₹0.06 Cr₹0.11 Cr₹0.04 Cr₹0.04 Cr₹0.04 Cr
Operating Profit ₹20 Cr₹23 Cr₹14 Cr₹20 Cr₹19 Cr
Interest ₹2.43 Cr₹2.10 Cr₹2.49 Cr₹3.31 Cr₹3.63 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.46 Cr₹0.53 Cr₹0.89 Cr₹1.51 Cr₹1.67 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹1.28 Cr₹1.20 Cr₹1.17 Cr₹1.59 Cr₹1.61 Cr
     Other Interest ₹0.69 Cr₹0.37 Cr₹0.44 Cr₹0.22 Cr₹0.35 Cr
PBDT ₹18 Cr₹21 Cr₹11 Cr₹16 Cr₹16 Cr
Depreciation ₹5.18 Cr₹5.22 Cr₹5.42 Cr₹5.25 Cr₹5.00 Cr
Profit Before Taxation & Exceptional Items ₹12 Cr₹15 Cr₹5.70 Cr₹11 Cr₹11 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹12 Cr₹15 Cr₹5.70 Cr₹11 Cr₹11 Cr
Provision for Tax ₹3.28 Cr₹3.42 Cr₹-1.09 Cr₹-0.04 Cr₹3.88 Cr
     Current Income Tax ₹3.66 Cr₹3.72 Cr₹0.48 Cr₹1.28 Cr₹3.24 Cr
     Deferred Tax ₹-0.23 Cr₹-0.14 Cr₹-0.84 Cr₹-1.31 Cr₹0.40 Cr
     Other taxes ₹-0.15 Cr₹-0.16 Cr₹-0.73 Cr₹-0.01 Cr₹0.24 Cr
Profit After Tax ₹9.12 Cr₹12 Cr₹6.79 Cr₹11 Cr₹6.81 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹9.12 Cr₹12 Cr₹6.79 Cr₹11 Cr₹6.81 Cr
Adjustments to PAT -----
Profit Balance B/F ₹84 Cr₹73 Cr₹68 Cr₹57 Cr₹54 Cr
Appropriations ₹93 Cr₹85 Cr₹75 Cr₹68 Cr₹61 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹1.25 Cr₹0.93 Cr₹1.50 Cr-₹3.75 Cr
Equity Dividend % ₹10.00₹10.00₹7.50₹10.00-
Earnings Per Share ₹7.32₹9.63₹5.45₹8.86₹5.47
Adjusted EPS ₹7.32₹9.63₹5.45₹8.86₹5.47

Compare Income Statement of peers of FLEX FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
FLEX FOODS ₹137.1 Cr -2.1% 4.6% 32% Stock Analytics
NESTLE INDIA ₹246,048.0 Cr 3.7% 0.3% 36.2% Stock Analytics
VARUN BEVERAGES ₹179,500.0 Cr 0.4% -7.5% 108.9% Stock Analytics
BRITANNIA INDUSTRIES ₹114,751.0 Cr 3% 0.5% 14.1% Stock Analytics
MARICO ₹65,869.8 Cr 1.4% -6.4% 3.3% Stock Analytics
JUBILANT FOODWORKS ₹29,815.1 Cr 4.4% -5.7% 1.7% Stock Analytics


FLEX FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
FLEX FOODS

-2.1%

4.6%

32%

SENSEX

-1.1%

-0.1%

22.7%


You may also like the below Video Courses