FRATELLI VINEYARDS
|
FRATELLI VINEYARDS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2021 | Mar2020 | Mar2019 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹245 Cr | ₹304 Cr | ₹488 Cr | ₹464 Cr | ₹416 Cr |
| Sales | ₹241 Cr | ₹291 Cr | ₹478 Cr | ₹454 Cr | ₹405 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.07 Cr | ₹14 Cr | ₹9.70 Cr | ₹10 Cr | ₹8.75 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | ₹0.20 Cr | ₹2.67 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹245 Cr | ₹304 Cr | ₹488 Cr | ₹464 Cr | ₹416 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-13 Cr | ₹-14 Cr | ₹3.17 Cr | ₹37 Cr | ₹-0.77 Cr |
| Raw Material Consumed | ₹243 Cr | ₹292 Cr | ₹433 Cr | ₹370 Cr | ₹372 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹243 Cr | ₹292 Cr | ₹433 Cr | ₹370 Cr | ₹372 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.05 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Electricity & Power | ₹0.05 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹2.37 Cr | ₹4.15 Cr | ₹4.30 Cr | ₹4.10 Cr | ₹4.32 Cr |
| Salaries, Wages & Bonus | ₹2.24 Cr | ₹3.80 Cr | ₹3.85 Cr | ₹3.69 Cr | ₹3.82 Cr |
| Contributions to EPF & Pension Funds | ₹0.06 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.14 Cr |
| Workmen and Staff Welfare Expenses | ₹0.04 Cr | ₹0.08 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.17 Cr |
| Other Employees Cost | ₹0.03 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.15 Cr | ₹0.20 Cr |
| Other Manufacturing Expenses | ₹0.10 Cr | ₹4.33 Cr | ₹2.92 Cr | ₹3.49 Cr | ₹4.41 Cr |
| Sub-contracted / Out sourced services | - | ₹0.10 Cr | ₹0.05 Cr | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹0.05 Cr | ₹0.53 Cr | ₹0.24 Cr | ₹1.65 Cr | ₹2.82 Cr |
| Other Mfg Exp | ₹0.05 Cr | ₹3.70 Cr | ₹2.63 Cr | ₹1.84 Cr | ₹1.59 Cr |
| General and Administration Expenses | ₹3.72 Cr | ₹4.84 Cr | ₹5.90 Cr | ₹13 Cr | ₹7.47 Cr |
| Rent , Rates & Taxes | ₹1.42 Cr | ₹1.43 Cr | ₹2.01 Cr | ₹8.35 Cr | ₹2.86 Cr |
| Insurance | ₹0.25 Cr | ₹0.30 Cr | ₹0.50 Cr | ₹0.51 Cr | ₹0.47 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.30 Cr | ₹0.50 Cr | ₹0.48 Cr | ₹0.72 Cr | ₹0.59 Cr |
| Traveling and conveyance | ₹0.24 Cr | ₹0.74 Cr | ₹0.87 Cr | ₹0.84 Cr | ₹1.16 Cr |
| Other Administration | ₹1.52 Cr | ₹1.87 Cr | ₹2.05 Cr | ₹2.79 Cr | ₹2.39 Cr |
| Selling and Distribution Expenses | ₹5.77 Cr | ₹9.97 Cr | ₹26 Cr | ₹28 Cr | ₹16 Cr |
| Advertisement & Sales Promotion | ₹0.10 Cr | ₹0.21 Cr | ₹0.43 Cr | ₹0.50 Cr | ₹0.81 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹3.62 Cr | ₹2.48 Cr | ₹20 Cr | ₹17 Cr | ₹4.01 Cr |
| Handling and Clearing Charges | ₹1.26 Cr | ₹6.36 Cr | ₹3.80 Cr | ₹9.34 Cr | ₹10 Cr |
| Other Selling Expenses | ₹0.80 Cr | ₹0.90 Cr | ₹1.45 Cr | ₹1.51 Cr | ₹1.38 Cr |
| Miscellaneous Expenses | ₹0.81 Cr | ₹0.67 Cr | ₹2.35 Cr | ₹0.79 Cr | ₹0.69 Cr |
| Bad debts /advances written off | - | - | ₹1.54 Cr | ₹0.20 Cr | ₹0.25 Cr |
| Provision for doubtful debts | ₹0.02 Cr | - | - | ₹0.04 Cr | ₹0.01 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.03 Cr |
| Losson foreign exchange fluctuations | - | ₹0.01 Cr | ₹0.04 Cr | - | ₹0.09 Cr |
| Losson sale of non-trade current investments | ₹0.02 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Other Miscellaneous Expenses | ₹0.77 Cr | ₹0.61 Cr | ₹0.76 Cr | ₹0.54 Cr | ₹0.30 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹244 Cr | ₹302 Cr | ₹478 Cr | ₹458 Cr | ₹405 Cr |
| Operating Profit (Excl OI) | ₹1.41 Cr | ₹2.19 Cr | ₹9.39 Cr | ₹6.43 Cr | ₹11 Cr |
| Other Income | ₹3.84 Cr | ₹1.75 Cr | ₹2.34 Cr | ₹5.96 Cr | ₹3.01 Cr |
| Interest Received | ₹0.58 Cr | ₹0.71 Cr | ₹0.83 Cr | ₹1.45 Cr | ₹1.48 Cr |
| Dividend Received | ₹0.24 Cr | ₹0.00 Cr | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.01 Cr | - | - |
| Profits on sale of Investments | - | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | - |
| Provision Written Back | ₹0.10 Cr | ₹0.09 Cr | ₹0.99 Cr | ₹0.39 Cr | ₹0.23 Cr |
| Foreign Exchange Gains | ₹1.43 Cr | ₹0.42 Cr | - | ₹2.25 Cr | - |
| Others | ₹1.49 Cr | ₹0.52 Cr | ₹0.50 Cr | ₹1.87 Cr | ₹1.31 Cr |
| Operating Profit | ₹5.25 Cr | ₹3.93 Cr | ₹12 Cr | ₹12 Cr | ₹14 Cr |
| Interest | ₹4.40 Cr | ₹4.48 Cr | ₹6.60 Cr | ₹9.76 Cr | ₹5.49 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | ₹0.01 Cr | ₹0.00 Cr |
| Bank Charges etc | ₹0.71 Cr | ₹0.63 Cr | ₹0.86 Cr | ₹0.78 Cr | ₹0.73 Cr |
| Other Interest | ₹3.69 Cr | ₹3.84 Cr | ₹5.73 Cr | ₹8.97 Cr | ₹4.76 Cr |
| PBDT | ₹0.85 Cr | ₹-0.55 Cr | ₹5.13 Cr | ₹2.63 Cr | ₹8.72 Cr |
| Depreciation | ₹2.52 Cr | ₹2.99 Cr | ₹2.88 Cr | ₹3.06 Cr | ₹2.79 Cr |
| Profit Before Taxation & Exceptional Items | ₹-1.68 Cr | ₹-3.53 Cr | ₹2.26 Cr | ₹-0.43 Cr | ₹5.93 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-1.68 Cr | ₹-3.53 Cr | ₹2.26 Cr | ₹-0.43 Cr | ₹5.93 Cr |
| Provision for Tax | ₹-0.26 Cr | ₹-0.96 Cr | ₹0.42 Cr | ₹-0.07 Cr | ₹2.47 Cr |
| Current Income Tax | - | - | ₹0.51 Cr | ₹0.08 Cr | ₹2.50 Cr |
| Deferred Tax | ₹-0.26 Cr | ₹-1.00 Cr | ₹-0.09 Cr | ₹-0.15 Cr | ₹-0.02 Cr |
| Other taxes | - | ₹0.04 Cr | - | - | ₹-0.02 Cr |
| Profit After Tax | ₹-1.41 Cr | ₹-2.57 Cr | ₹1.83 Cr | ₹-0.36 Cr | ₹3.47 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.23 Cr | ₹-0.55 Cr | ₹-0.10 Cr | ₹0.04 Cr | ₹0.74 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-1.64 Cr | ₹-3.12 Cr | ₹1.74 Cr | ₹-0.32 Cr | ₹4.20 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹15 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr | ₹13 Cr |
| Appropriations | ₹13 Cr | ₹15 Cr | ₹19 Cr | ₹16 Cr | ₹17 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹0.10 Cr |
| Other Appropriation | ₹0.00 Cr | ₹0.05 Cr | ₹-0.08 Cr | ₹-0.72 Cr | ₹0.01 Cr |
| Equity Dividend % | - | - | - | - | ₹10.00 |
| Earnings Per Share | ₹-1.91 | ₹-3.64 | ₹2.03 | ₹-0.37 | ₹8.41 |
| Adjusted EPS | ₹-1.91 | ₹-3.64 | ₹2.03 | ₹-0.37 | ₹8.41 |
Compare Income Statement of peers of FRATELLI VINEYARDS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| FRATELLI VINEYARDS | ₹322.8 Cr | 1.8% | -10.4% | -50.7% | Stock Analytics | |
| ADANI ENTERPRISES | ₹353,800.0 Cr | 1% | 20.2% | 9.5% | Stock Analytics | |
| PREMIER ENERGIES | ₹44,283.0 Cr | -1.1% | -1.5% | -6.6% | Stock Analytics | |
| ADITYA INFOTECH | ₹28,462.7 Cr | -0.2% | 10.3% | NA | Stock Analytics | |
| AEGIS LOGISTICS | ₹25,408.9 Cr | 5.5% | 1.4% | -19.6% | Stock Analytics | |
| REDINGTON | ₹17,245.9 Cr | 0.9% | -2.3% | -21.6% | Stock Analytics | |
FRATELLI VINEYARDS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| FRATELLI VINEYARDS | 1.8% |
-10.4% |
-50.7% |
| SENSEX | 0.2% |
-4.9% |
-8.4% |
You may also like the below Video Courses