KRBL
|
KRBL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,716 Cr | ₹5,456 Cr | ₹5,583 Cr | ₹4,332 Cr | ₹4,098 Cr |
| Sales | ₹5,601 Cr | ₹5,333 Cr | ₹5,464 Cr | ₹4,207 Cr | ₹3,995 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹115 Cr | ₹122 Cr | ₹119 Cr | ₹125 Cr | ₹103 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,594 Cr | ₹5,385 Cr | ₹5,365 Cr | ₹4,211 Cr | ₹3,992 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹26 Cr | ₹-544 Cr | ₹-614 Cr | ₹99 Cr | ₹-393 Cr |
| Raw Material Consumed | ₹3,930 Cr | ₹4,364 Cr | ₹4,165 Cr | ₹2,781 Cr | ₹2,991 Cr |
| Opening Raw Materials | ₹1,338 Cr | ₹1,618 Cr | ₹873 Cr | ₹937 Cr | ₹1,236 Cr |
| Purchases Raw Materials | ₹3,381 Cr | ₹4,078 Cr | ₹4,879 Cr | ₹2,712 Cr | ₹2,685 Cr |
| Closing Raw Materials | ₹797 Cr | ₹1,338 Cr | ₹1,618 Cr | ₹873 Cr | ₹937 Cr |
| Other Direct Purchases / Brought in cost | ₹7.70 Cr | ₹5.44 Cr | ₹31 Cr | ₹5.53 Cr | ₹6.81 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹17 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Electricity & Power | ₹17 Cr | ₹26 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹174 Cr | ₹149 Cr | ₹118 Cr | ₹104 Cr | ₹92 Cr |
| Salaries, Wages & Bonus | ₹160 Cr | ₹136 Cr | ₹107 Cr | ₹93 Cr | ₹84 Cr |
| Contributions to EPF & Pension Funds | ₹9.58 Cr | ₹8.39 Cr | ₹7.06 Cr | ₹6.16 Cr | ₹5.00 Cr |
| Workmen and Staff Welfare Expenses | ₹1.95 Cr | ₹2.21 Cr | ₹1.52 Cr | ₹2.88 Cr | ₹1.73 Cr |
| Other Employees Cost | ₹3.39 Cr | ₹2.56 Cr | ₹2.12 Cr | ₹2.17 Cr | ₹1.85 Cr |
| Other Manufacturing Expenses | ₹358 Cr | ₹269 Cr | ₹322 Cr | ₹265 Cr | ₹238 Cr |
| Sub-contracted / Out sourced services | ₹13 Cr | ₹13 Cr | ₹9.65 Cr | ₹2.99 Cr | ₹5.48 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹42 Cr | ₹39 Cr | ₹34 Cr | ₹35 Cr | ₹32 Cr |
| Packing Material Consumed | ₹258 Cr | ₹180 Cr | ₹234 Cr | ₹182 Cr | ₹161 Cr |
| Other Mfg Exp | ₹45 Cr | ₹37 Cr | ₹44 Cr | ₹45 Cr | ₹39 Cr |
| General and Administration Expenses | ₹94 Cr | ₹89 Cr | ₹81 Cr | ₹42 Cr | ₹37 Cr |
| Rent , Rates & Taxes | ₹4.13 Cr | ₹5.67 Cr | ₹5.07 Cr | ₹3.30 Cr | ₹1.21 Cr |
| Insurance | ₹15 Cr | ₹18 Cr | ₹21 Cr | ₹11 Cr | ₹8.98 Cr |
| Printing and stationery | ₹2.00 Cr | ₹1.63 Cr | ₹1.43 Cr | ₹1.14 Cr | ₹0.95 Cr |
| Professional and legal fees | ₹52 Cr | ₹44 Cr | ₹41 Cr | ₹17 Cr | ₹19 Cr |
| Traveling and conveyance | ₹12 Cr | ₹10 Cr | ₹7.76 Cr | ₹4.70 Cr | ₹2.84 Cr |
| Other Administration | ₹10 Cr | ₹10 Cr | ₹5.53 Cr | ₹5.29 Cr | ₹4.61 Cr |
| Selling and Distribution Expenses | ₹251 Cr | ₹176 Cr | ₹297 Cr | ₹216 Cr | ₹165 Cr |
| Advertisement & Sales Promotion | ₹95 Cr | ₹86 Cr | ₹79 Cr | ₹49 Cr | ₹42 Cr |
| Sales Commissions & Incentives | ₹15 Cr | ₹15 Cr | ₹12 Cr | ₹13 Cr | ₹9.15 Cr |
| Freight and Forwarding | ₹135 Cr | ₹72 Cr | ₹204 Cr | ₹154 Cr | ₹114 Cr |
| Handling and Clearing Charges | ₹6.27 Cr | ₹3.30 Cr | ₹1.51 Cr | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹88 Cr | ₹53 Cr | ₹39 Cr | ₹23 Cr | ₹22 Cr |
| Bad debts /advances written off | ₹59 Cr | - | - | - | - |
| Provision for doubtful debts | ₹3.73 Cr | ₹28 Cr | ₹11 Cr | ₹3.73 Cr | - |
| Losson disposal of fixed assets(net) | - | ₹0.03 Cr | ₹0.46 Cr | - | ₹0.14 Cr |
| Losson foreign exchange fluctuations | - | - | ₹7.48 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹25 Cr | ₹25 Cr | ₹20 Cr | ₹20 Cr | ₹22 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹4,939 Cr | ₹4,582 Cr | ₹4,426 Cr | ₹3,549 Cr | ₹3,170 Cr |
| Operating Profit (Excl OI) | ₹655 Cr | ₹802 Cr | ₹939 Cr | ₹662 Cr | ₹822 Cr |
| Other Income | ₹80 Cr | ₹97 Cr | ₹93 Cr | ₹43 Cr | ₹23 Cr |
| Interest Received | ₹29 Cr | ₹37 Cr | ₹77 Cr | ₹4.78 Cr | ₹4.43 Cr |
| Dividend Received | ₹0.62 Cr | ₹0.60 Cr | ₹0.55 Cr | ₹0.54 Cr | ₹0.41 Cr |
| Profit on sale of Fixed Assets | ₹0.48 Cr | - | - | ₹0.42 Cr | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.47 Cr | ₹1.86 Cr | ₹1.10 Cr | ₹4.70 Cr | ₹0.67 Cr |
| Foreign Exchange Gains | ₹7.05 Cr | ₹9.30 Cr | - | ₹12 Cr | ₹1.65 Cr |
| Others | ₹42 Cr | ₹48 Cr | ₹14 Cr | ₹20 Cr | ₹16 Cr |
| Operating Profit | ₹736 Cr | ₹899 Cr | ₹1,032 Cr | ₹705 Cr | ₹845 Cr |
| Interest | ₹15 Cr | ₹24 Cr | ₹15 Cr | ₹13 Cr | ₹24 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | ₹0.14 Cr | ₹0.96 Cr | ₹1.94 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.00 Cr | ₹1.01 Cr | ₹1.20 Cr | ₹1.07 Cr | ₹0.80 Cr |
| Other Interest | ₹14 Cr | ₹23 Cr | ₹13 Cr | ₹11 Cr | ₹21 Cr |
| PBDT | ₹721 Cr | ₹875 Cr | ₹1,017 Cr | ₹691 Cr | ₹821 Cr |
| Depreciation | ₹81 Cr | ₹79 Cr | ₹76 Cr | ₹74 Cr | ₹72 Cr |
| Profit Before Taxation & Exceptional Items | ₹640 Cr | ₹796 Cr | ₹941 Cr | ₹617 Cr | ₹749 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹640 Cr | ₹796 Cr | ₹941 Cr | ₹617 Cr | ₹749 Cr |
| Provision for Tax | ₹164 Cr | ₹200 Cr | ₹240 Cr | ₹158 Cr | ₹190 Cr |
| Current Income Tax | ₹164 Cr | ₹211 Cr | ₹249 Cr | ₹166 Cr | ₹198 Cr |
| Deferred Tax | ₹0.34 Cr | ₹-11 Cr | ₹-8.70 Cr | ₹-7.94 Cr | ₹-7.79 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹476 Cr | ₹596 Cr | ₹701 Cr | ₹459 Cr | ₹559 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹476 Cr | ₹596 Cr | ₹701 Cr | ₹459 Cr | ₹559 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹4,523 Cr | ₹3,951 Cr | ₹3,333 Cr | ₹2,955 Cr | ₹2,476 Cr |
| Appropriations | ₹4,999 Cr | ₹4,547 Cr | ₹4,034 Cr | ₹3,414 Cr | ₹3,035 Cr |
| General Reserves | - | - | - | - | ₹80 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹92 Cr | ₹24 Cr | ₹83 Cr | ₹82 Cr | ₹0.48 Cr |
| Equity Dividend % | ₹350.00 | ₹400.00 | ₹100.00 | ₹350.00 | ₹350.00 |
| Earnings Per Share | ₹20.80 | ₹26.03 | ₹29.78 | ₹19.52 | ₹23.74 |
| Adjusted EPS | ₹20.80 | ₹26.03 | ₹29.78 | ₹19.52 | ₹23.74 |
Compare Income Statement of peers of KRBL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| KRBL | ₹9,830.1 Cr | 13.7% | 16.3% | 35.4% | Stock Analytics | |
| NESTLE INDIA | ₹244,771.0 Cr | 0.5% | 8% | 11% | Stock Analytics | |
| VARUN BEVERAGES | ₹155,267.0 Cr | -0.9% | 4% | -23.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹139,757.0 Cr | -5.4% | 0.1% | 1.8% | Stock Analytics | |
| MARICO | ₹95,962.9 Cr | 2.8% | 4.4% | 14.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹40,600.3 Cr | 5.3% | 5.4% | -5.5% | Stock Analytics | |
KRBL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| KRBL | 13.7% |
16.3% |
35.4% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses