MARICO
|
MARICO Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹11,175 Cr | ₹11,024 Cr | ₹10,549 Cr | ₹8,849 Cr | ₹8,057 Cr |
| Sales | ₹11,095 Cr | ₹10,949 Cr | ₹10,489 Cr | ₹8,792 Cr | ₹7,996 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹80 Cr | ₹75 Cr | ₹60 Cr | ₹57 Cr | ₹61 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹9,653 Cr | ₹9,764 Cr | ₹9,512 Cr | ₹8,048 Cr | ₹7,315 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹55 Cr | ₹161 Cr | ₹-116 Cr | ₹47 Cr | ₹140 Cr |
| Raw Material Consumed | ₹4,149 Cr | ₹4,579 Cr | ₹4,992 Cr | ₹3,756 Cr | ₹3,072 Cr |
| Opening Raw Materials | ₹437 Cr | ₹440 Cr | ₹287 Cr | ₹504 Cr | ₹398 Cr |
| Purchases Raw Materials | ₹3,513 Cr | ₹4,035 Cr | ₹4,654 Cr | ₹3,200 Cr | ₹3,001 Cr |
| Closing Raw Materials | ₹553 Cr | ₹437 Cr | ₹440 Cr | ₹287 Cr | ₹504 Cr |
| Other Direct Purchases / Brought in cost | ₹752 Cr | ₹541 Cr | ₹491 Cr | ₹339 Cr | ₹177 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹27 Cr | ₹36 Cr |
| Electricity & Power | ₹37 Cr | ₹35 Cr | ₹32 Cr | ₹27 Cr | ₹36 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹743 Cr | ₹653 Cr | ₹586 Cr | ₹570 Cr | ₹478 Cr |
| Salaries, Wages & Bonus | ₹638 Cr | ₹564 Cr | ₹500 Cr | ₹497 Cr | ₹415 Cr |
| Contributions to EPF & Pension Funds | ₹28 Cr | ₹27 Cr | ₹26 Cr | ₹24 Cr | ₹22 Cr |
| Workmen and Staff Welfare Expenses | ₹38 Cr | ₹41 Cr | ₹37 Cr | ₹34 Cr | ₹32 Cr |
| Other Employees Cost | ₹39 Cr | ₹21 Cr | ₹23 Cr | ₹15 Cr | ₹9.00 Cr |
| Other Manufacturing Expenses | ₹941 Cr | ₹978 Cr | ₹930 Cr | ₹822 Cr | ₹899 Cr |
| Sub-contracted / Out sourced services | ₹54 Cr | ₹50 Cr | ₹50 Cr | ₹50 Cr | ₹49 Cr |
| Processing Charges | ₹243 Cr | ₹238 Cr | ₹251 Cr | ₹240 Cr | ₹255 Cr |
| Repairs and Maintenance | ₹81 Cr | ₹59 Cr | ₹51 Cr | ₹47 Cr | ₹43 Cr |
| Packing Material Consumed | ₹544 Cr | ₹611 Cr | ₹560 Cr | ₹467 Cr | ₹529 Cr |
| Other Mfg Exp | ₹19 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr | ₹23 Cr |
| General and Administration Expenses | ₹171 Cr | ₹176 Cr | ₹127 Cr | ₹106 Cr | ₹115 Cr |
| Rent , Rates & Taxes | ₹33 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹16 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹75 Cr | ₹100 Cr | ₹72 Cr | ₹60 Cr | ₹53 Cr |
| Traveling and conveyance | ₹62 Cr | ₹55 Cr | ₹34 Cr | ₹25 Cr | ₹45 Cr |
| Other Administration | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr | ₹1.00 Cr |
| Selling and Distribution Expenses | ₹1,368 Cr | ₹1,229 Cr | ₹1,150 Cr | ₹1,003 Cr | ₹1,025 Cr |
| Advertisement & Sales Promotion | ₹952 Cr | ₹842 Cr | ₹796 Cr | ₹698 Cr | ₹731 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹416 Cr | ₹387 Cr | ₹354 Cr | ₹305 Cr | ₹294 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹196 Cr | ₹143 Cr | ₹133 Cr | ₹129 Cr | ₹84 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹7.00 Cr | ₹1.00 Cr | ₹8.00 Cr | ₹3.00 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹33 Cr | - | ₹3.00 Cr | ₹3.00 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹156 Cr | ₹142 Cr | ₹122 Cr | ₹123 Cr | ₹84 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹7,660 Cr | ₹7,954 Cr | ₹7,834 Cr | ₹6,460 Cr | ₹5,849 Cr |
| Operating Profit (Excl OI) | ₹1,993 Cr | ₹1,810 Cr | ₹1,678 Cr | ₹1,588 Cr | ₹1,466 Cr |
| Other Income | ₹175 Cr | ₹144 Cr | ₹101 Cr | ₹97 Cr | ₹127 Cr |
| Interest Received | ₹77 Cr | ₹49 Cr | ₹59 Cr | ₹59 Cr | ₹72 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹15 Cr | ₹28 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | ₹3.00 Cr |
| Foreign Exchange Gains | - | ₹4.00 Cr | - | - | ₹6.00 Cr |
| Others | ₹83 Cr | ₹63 Cr | ₹42 Cr | ₹38 Cr | ₹46 Cr |
| Operating Profit | ₹2,168 Cr | ₹1,954 Cr | ₹1,779 Cr | ₹1,685 Cr | ₹1,593 Cr |
| Interest | ₹73 Cr | ₹56 Cr | ₹39 Cr | ₹34 Cr | ₹50 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹26 Cr | ₹24 Cr | ₹20 Cr | ₹10.00 Cr | ₹17 Cr |
| Other Interest | ₹47 Cr | ₹32 Cr | ₹19 Cr | ₹24 Cr | ₹33 Cr |
| PBDT | ₹2,095 Cr | ₹1,898 Cr | ₹1,740 Cr | ₹1,651 Cr | ₹1,543 Cr |
| Depreciation | ₹158 Cr | ₹155 Cr | ₹139 Cr | ₹139 Cr | ₹140 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,937 Cr | ₹1,743 Cr | ₹1,601 Cr | ₹1,512 Cr | ₹1,403 Cr |
| Exceptional Income / Expenses | - | - | - | ₹13 Cr | ₹-29 Cr |
| Profit Before Tax | ₹1,937 Cr | ₹1,743 Cr | ₹1,601 Cr | ₹1,523 Cr | ₹1,374 Cr |
| Provision for Tax | ₹435 Cr | ₹421 Cr | ₹346 Cr | ₹324 Cr | ₹331 Cr |
| Current Income Tax | ₹353 Cr | ₹377 Cr | ₹343 Cr | ₹335 Cr | ₹347 Cr |
| Deferred Tax | ₹82 Cr | ₹44 Cr | ₹3.00 Cr | ₹-11 Cr | ₹-16 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹1,502 Cr | ₹1,322 Cr | ₹1,255 Cr | ₹1,199 Cr | ₹1,043 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-21 Cr | ₹-20 Cr | ₹-30 Cr | ₹-27 Cr | ₹-22 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,481 Cr | ₹1,302 Cr | ₹1,225 Cr | ₹1,172 Cr | ₹1,021 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹3,527 Cr | ₹3,072 Cr | ₹3,038 Cr | ₹2,835 Cr | ₹2,843 Cr |
| Appropriations | ₹5,008 Cr | ₹4,374 Cr | ₹4,263 Cr | ₹4,007 Cr | ₹3,864 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹131 Cr |
| Other Appropriation | ₹218 Cr | ₹266 Cr | ₹-4.00 Cr | ₹1.00 Cr | ₹2.00 Cr |
| Equity Dividend % | ₹950.00 | ₹450.00 | ₹925.00 | ₹750.00 | ₹675.00 |
| Earnings Per Share | ₹11.48 | ₹10.09 | ₹9.50 | ₹9.09 | ₹7.91 |
| Adjusted EPS | ₹11.48 | ₹10.09 | ₹9.50 | ₹9.09 | ₹7.91 |
Compare Income Statement of peers of MARICO
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MARICO | ₹93,357.9 Cr | -0.3% | 1.2% | 12% | Stock Analytics | |
| NESTLE INDIA | ₹243,508.0 Cr | -0.4% | 7% | 12.3% | Stock Analytics | |
| VARUN BEVERAGES | ₹156,688.0 Cr | -2.4% | 6.6% | -20.7% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹147,704.0 Cr | 5.3% | 5.1% | 9.5% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,561.4 Cr | -2.7% | -3.2% | 1.6% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹22,779.3 Cr | -4.7% | 13.7% | -2% | Stock Analytics | |
MARICO Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MARICO | -0.3% |
1.2% |
12% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses