Home > Income Statement > GM BREWERIES

GM BREWERIES
Income Statement

GM BREWERIES is part of below Screeners ↓
Top Small Cap Stocks with Best Fundamentals
Top Undervalued Small Cap Stocks
COMMUNITY POLL
for GM BREWERIES
Please provide your vote to see the results

GM BREWERIES Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹2,504 Cr₹2,415 Cr₹2,326 Cr₹1,778 Cr₹1,232 Cr
     Sales ₹2,503 Cr₹2,415 Cr₹2,325 Cr₹1,777 Cr₹1,232 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.70 Cr₹0.64 Cr₹0.73 Cr₹0.65 Cr₹0.35 Cr
Less: Excise Duty ₹1,043 Cr₹1,006 Cr₹968 Cr₹737 Cr₹523 Cr
Net Sales ₹1,461 Cr₹1,409 Cr₹1,358 Cr₹1,041 Cr₹710 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-0.51 Cr₹0.25 Cr₹-1.03 Cr₹-2.23 Cr₹2.04 Cr
Raw Material Consumed ₹261 Cr₹264 Cr₹243 Cr₹186 Cr₹138 Cr
     Opening Raw Materials ₹13 Cr₹19 Cr₹16 Cr₹14 Cr₹3.26 Cr
     Purchases Raw Materials ₹264 Cr₹258 Cr₹246 Cr₹188 Cr₹149 Cr
     Closing Raw Materials ₹16 Cr₹13 Cr₹19 Cr₹16 Cr₹14 Cr
     Other Direct Purchases / Brought in cost -----
     Other raw material cost -----
Power & Fuel Cost ₹1.36 Cr₹1.09 Cr₹0.91 Cr₹0.69 Cr₹0.62 Cr
     Electricity & Power ₹1.36 Cr₹1.09 Cr₹0.91 Cr₹0.69 Cr₹0.62 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹12 Cr₹11 Cr₹10 Cr₹7.89 Cr₹8.74 Cr
     Salaries, Wages & Bonus ₹10 Cr₹9.28 Cr₹8.47 Cr₹6.87 Cr₹7.68 Cr
     Contributions to EPF & Pension Funds ₹0.59 Cr₹0.90 Cr₹0.53 Cr₹0.47 Cr₹0.58 Cr
     Workmen and Staff Welfare Expenses ₹1.23 Cr₹1.12 Cr₹1.17 Cr₹0.56 Cr₹0.49 Cr
     Other Employees Cost -----
Other Manufacturing Expenses ₹214 Cr₹201 Cr₹197 Cr₹147 Cr₹93 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹3.45 Cr₹4.02 Cr₹3.89 Cr₹2.37 Cr₹1.73 Cr
     Packing Material Consumed ₹210 Cr₹196 Cr₹192 Cr₹144 Cr₹91 Cr
     Other Mfg Exp ₹0.67 Cr₹0.76 Cr₹0.51 Cr₹0.73 Cr₹0.50 Cr
General and Administration Expenses ₹21 Cr₹20 Cr₹18 Cr₹16 Cr₹16 Cr
     Rent , Rates & Taxes ₹3.68 Cr₹3.24 Cr₹3.45 Cr₹2.89 Cr₹3.58 Cr
     Insurance ₹1.00 Cr₹0.94 Cr₹0.83 Cr₹0.80 Cr₹0.93 Cr
     Printing and stationery ₹0.06 Cr₹0.05 Cr₹0.06 Cr₹0.06 Cr₹0.04 Cr
     Professional and legal fees ₹12 Cr₹12 Cr₹10 Cr₹8.94 Cr₹7.88 Cr
     Traveling and conveyance ₹0.13 Cr₹0.20 Cr₹0.12 Cr₹0.09 Cr₹0.06 Cr
     Other Administration ₹4.17 Cr₹3.98 Cr₹3.81 Cr₹3.53 Cr₹3.28 Cr
Selling and Distribution Expenses ₹831 Cr₹800 Cr₹770 Cr₹586 Cr₹373 Cr
     Advertisement & Sales Promotion ₹1.75 Cr₹1.22 Cr₹0.65 Cr₹0.01 Cr₹0.02 Cr
     Sales Commissions & Incentives -----
     Freight and Forwarding ₹4.83 Cr₹4.34 Cr₹4.46 Cr₹3.33 Cr₹2.95 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹824 Cr₹794 Cr₹764 Cr₹583 Cr₹370 Cr
Miscellaneous Expenses ₹3.57 Cr₹4.12 Cr₹4.18 Cr₹3.25 Cr₹3.45 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) -----
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹3.57 Cr₹4.12 Cr₹4.18 Cr₹3.25 Cr₹3.45 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹1,343 Cr₹1,302 Cr₹1,242 Cr₹946 Cr₹635 Cr
Operating Profit (Excl OI) ₹118 Cr₹107 Cr₹116 Cr₹96 Cr₹75 Cr
Other Income ₹48 Cr₹80 Cr₹21 Cr₹29 Cr₹30 Cr
     Interest Received ₹18 Cr₹15 Cr₹12 Cr₹12 Cr₹12 Cr
     Dividend Received ₹0.68 Cr₹1.73 Cr₹1.72 Cr₹1.94 Cr₹2.12 Cr
     Profit on sale of Fixed Assets -----
     Profits on sale of Investments ₹0.90 Cr₹4.61 Cr₹6.19 Cr₹6.46 Cr₹6.82 Cr
     Provision Written Back -----
     Foreign Exchange Gains -----
     Others ₹29 Cr₹59 Cr₹1.07 Cr₹8.38 Cr₹9.20 Cr
Operating Profit ₹166 Cr₹188 Cr₹137 Cr₹124 Cr₹106 Cr
Interest ₹0.58 Cr₹0.37 Cr₹0.04 Cr₹0.01 Cr₹0.06 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.01 Cr₹0.01 Cr₹0.04 Cr₹0.01 Cr₹0.01 Cr
     Other Interest ₹0.57 Cr₹0.36 Cr--₹0.05 Cr
PBDT ₹165 Cr₹187 Cr₹137 Cr₹124 Cr₹106 Cr
Depreciation ₹5.18 Cr₹6.13 Cr₹5.81 Cr₹6.06 Cr₹5.48 Cr
Profit Before Taxation & Exceptional Items ₹160 Cr₹181 Cr₹132 Cr₹118 Cr₹100 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹160 Cr₹181 Cr₹132 Cr₹118 Cr₹100 Cr
Provision for Tax ₹31 Cr₹30 Cr₹32 Cr₹25 Cr₹20 Cr
     Current Income Tax ₹32 Cr₹30 Cr₹31 Cr₹25 Cr₹20 Cr
     Deferred Tax ₹-0.38 Cr₹-0.61 Cr₹-0.53 Cr₹-0.56 Cr₹-0.28 Cr
     Other taxes ₹-0.94 Cr-₹0.93 Cr--
Profit After Tax ₹129 Cr₹152 Cr₹100 Cr₹93 Cr₹80 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹742 Cr₹601 Cr₹510 Cr₹424 Cr₹350 Cr
Appropriations ₹871 Cr₹753 Cr₹610 Cr₹518 Cr₹430 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹17 Cr₹11 Cr₹9.14 Cr₹7.31 Cr₹5.48 Cr
Equity Dividend % ₹75.00₹70.00₹60.00₹50.00₹40.00
Earnings Per Share ₹56.48₹82.90₹54.64₹51.08₹43.82
Adjusted EPS ₹56.48₹66.32₹43.71₹40.86₹35.06

Compare Income Statement of peers of GM BREWERIES

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
GM BREWERIES ₹1,673.6 Cr -0.1% 2.8% -7.7% Stock Analytics
UNITED SPIRITS ₹97,759.6 Cr -2.4% -5.4% 5.3% Stock Analytics
UNITED BREWERIES ₹53,856.7 Cr 1.3% 5% -1% Stock Analytics
RADICO KHAITAN ₹36,922.7 Cr 0.7% 4% 61.6% Stock Analytics
ALLIED BLENDERS AND DISTILLERS ₹13,540.8 Cr -1.6% 12.2% 55.2% Stock Analytics
PICCADILY AGRO INDUSTRIES ₹5,715.4 Cr 3.5% 6.8% -16.1% Stock Analytics


GM BREWERIES Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
GM BREWERIES

-0.1%

2.8%

-7.7%

SENSEX

-0.5%

-0.3%

1%


You may also like the below Video Courses