Home > Income Statement > MEGASTAR FOODS

MEGASTAR FOODS
Income Statement

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

MEGASTAR FOODS Last 5 Year Income Statement History

[Consolidated]

Mar2023Mar2022Mar2021Mar2020Mar2019
INCOME :
Gross Sales ₹185 Cr₹162 Cr₹163 Cr₹142 Cr₹142 Cr
     Sales ₹185 Cr₹162 Cr₹163 Cr₹142 Cr₹142 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹0.01 Cr₹0.01 Cr-₹0.31 Cr₹0.31 Cr
Less: Excise Duty --₹0.21 Cr₹0.27 Cr₹0.27 Cr
Net Sales ₹185 Cr₹162 Cr₹163 Cr₹142 Cr₹142 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹0.01 Cr₹-1.10 Cr₹-0.75 Cr₹0.65 Cr₹0.65 Cr
Raw Material Consumed ₹155 Cr₹139 Cr₹138 Cr₹118 Cr₹118 Cr
     Opening Raw Materials ₹45 Cr₹7.79 Cr₹17 Cr₹16 Cr₹16 Cr
     Purchases Raw Materials ₹100 Cr₹163 Cr₹123 Cr₹111 Cr₹111 Cr
     Closing Raw Materials ₹21 Cr₹45 Cr₹7.79 Cr₹17 Cr₹17 Cr
     Other Direct Purchases / Brought in cost ₹31 Cr₹13 Cr₹5.54 Cr₹8.71 Cr₹8.71 Cr
     Other raw material cost -----
Power & Fuel Cost ₹2.88 Cr₹2.87 Cr₹2.91 Cr₹2.47 Cr₹2.47 Cr
     Electricity & Power ₹2.88 Cr₹2.87 Cr₹2.91 Cr₹2.47 Cr₹2.47 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹4.92 Cr₹5.02 Cr₹2.53 Cr₹1.90 Cr₹1.90 Cr
     Salaries, Wages & Bonus ₹4.32 Cr₹4.77 Cr₹2.32 Cr₹1.75 Cr₹1.75 Cr
     Contributions to EPF & Pension Funds ₹0.34 Cr₹0.12 Cr₹0.10 Cr₹0.06 Cr₹0.06 Cr
     Workmen and Staff Welfare Expenses ₹0.17 Cr₹0.07 Cr₹0.05 Cr₹0.07 Cr₹0.07 Cr
     Other Employees Cost ₹0.09 Cr₹0.06 Cr₹0.06 Cr₹0.03 Cr₹0.03 Cr
Other Manufacturing Expenses ₹6.99 Cr₹5.17 Cr₹6.51 Cr₹6.68 Cr₹6.68 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges --₹0.99 Cr₹0.90 Cr₹0.90 Cr
     Repairs and Maintenance ₹1.03 Cr₹0.56 Cr₹0.43 Cr₹0.17 Cr₹0.17 Cr
     Packing Material Consumed ₹2.92 Cr₹2.24 Cr₹2.67 Cr₹2.75 Cr₹2.75 Cr
     Other Mfg Exp ₹3.05 Cr₹2.37 Cr₹2.42 Cr₹2.87 Cr₹2.87 Cr
General and Administration Expenses ₹1.68 Cr₹1.14 Cr₹2.11 Cr₹2.33 Cr₹2.33 Cr
     Rent , Rates & Taxes ₹0.62 Cr₹0.51 Cr₹0.38 Cr₹0.67 Cr₹0.67 Cr
     Insurance ₹0.24 Cr₹0.18 Cr₹0.12 Cr₹0.09 Cr₹0.09 Cr
     Printing and stationery --₹0.03 Cr₹0.03 Cr₹0.03 Cr
     Professional and legal fees ₹0.47 Cr₹0.23 Cr₹0.17 Cr₹0.21 Cr₹0.21 Cr
     Traveling and conveyance ₹0.26 Cr₹0.15 Cr₹0.19 Cr₹0.16 Cr₹0.16 Cr
     Other Administration ₹0.35 Cr₹0.22 Cr₹1.41 Cr₹1.32 Cr₹1.32 Cr
Selling and Distribution Expenses ₹0.87 Cr₹0.79 Cr₹2.58 Cr₹2.39 Cr₹2.39 Cr
     Advertisement & Sales Promotion ₹0.14 Cr₹0.20 Cr₹0.14 Cr₹0.22 Cr₹0.22 Cr
     Sales Commissions & Incentives --₹0.09 Cr₹0.16 Cr₹0.16 Cr
     Freight and Forwarding --₹1.64 Cr₹1.30 Cr₹1.30 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses ₹0.73 Cr₹0.59 Cr₹0.71 Cr₹0.72 Cr₹0.72 Cr
Miscellaneous Expenses ₹0.60 Cr₹0.86 Cr₹0.07 Cr₹0.17 Cr₹0.17 Cr
     Bad debts /advances written off -₹0.29 Cr-₹0.10 Cr₹0.10 Cr
     Provision for doubtful debts -----
     Losson disposal of fixed assets(net) ₹0.06 Cr----
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹0.53 Cr₹0.57 Cr₹0.07 Cr₹0.07 Cr₹0.07 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹173 Cr₹153 Cr₹154 Cr₹135 Cr₹135 Cr
Operating Profit (Excl OI) ₹12 Cr₹8.89 Cr₹9.17 Cr₹7.46 Cr₹7.46 Cr
Other Income ₹0.47 Cr₹1.06 Cr₹0.06 Cr₹0.04 Cr₹0.04 Cr
     Interest Received ₹0.10 Cr₹0.02 Cr₹0.03 Cr₹0.02 Cr₹0.02 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.15 Cr----
     Profits on sale of Investments -----
     Provision Written Back -----
     Foreign Exchange Gains ₹0.16 Cr----
     Others ₹0.06 Cr₹1.04 Cr₹0.04 Cr₹0.02 Cr₹0.02 Cr
Operating Profit ₹12 Cr₹9.94 Cr₹9.23 Cr₹7.50 Cr₹7.50 Cr
Interest ₹2.99 Cr₹2.47 Cr₹3.26 Cr₹3.12 Cr₹3.12 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹0.53 Cr₹0.08 Cr₹3.06 Cr₹3.02 Cr₹3.02 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ₹0.06 Cr₹0.42 Cr₹0.19 Cr₹0.09 Cr₹0.09 Cr
     Other Interest ₹2.39 Cr₹1.97 Cr₹0.00 Cr₹0.00 Cr₹0.00 Cr
PBDT ₹9.07 Cr₹7.47 Cr₹5.97 Cr₹4.38 Cr₹4.38 Cr
Depreciation ₹1.85 Cr₹1.61 Cr₹1.26 Cr₹0.98 Cr₹0.98 Cr
Profit Before Taxation & Exceptional Items ₹7.22 Cr₹5.86 Cr₹4.71 Cr₹3.40 Cr₹3.40 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹7.22 Cr₹5.86 Cr₹4.71 Cr₹3.40 Cr₹3.40 Cr
Provision for Tax ₹1.76 Cr₹1.76 Cr₹1.33 Cr₹0.97 Cr₹0.97 Cr
     Current Income Tax ₹1.95 Cr₹1.49 Cr₹1.05 Cr₹0.90 Cr₹0.90 Cr
     Deferred Tax ₹-0.19 Cr₹0.27 Cr₹0.28 Cr₹0.07 Cr₹0.07 Cr
     Other taxes -----
Profit After Tax ₹5.45 Cr₹4.10 Cr₹3.38 Cr₹2.43 Cr₹2.43 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items ₹-0.17 Cr₹0.02 Cr---
Consolidated Net Profit ₹5.29 Cr₹4.12 Cr₹3.38 Cr₹2.43 Cr₹2.43 Cr
Adjustments to PAT -----
Profit Balance B/F ₹15 Cr₹11 Cr₹3.86 Cr₹1.43 Cr₹1.43 Cr
Appropriations ₹21 Cr₹15 Cr₹7.23 Cr₹3.86 Cr₹3.86 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation -----
Equity Dividend % -----
Earnings Per Share ₹5.29₹4.16₹3.41₹2.45₹2.45
Adjusted EPS ₹5.29₹4.16₹3.41₹2.45₹2.45

Compare Income Statement of peers of MEGASTAR FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MEGASTAR FOODS ₹326.3 Cr -0.8% 4.5% 22.8% Stock Analytics
NESTLE INDIA ₹241,623.0 Cr 0.1% -2.4% 19.5% Stock Analytics
VARUN BEVERAGES ₹192,182.0 Cr 2.4% 7% 105.1% Stock Analytics
BRITANNIA INDUSTRIES ₹114,909.0 Cr -1.2% -3% 9% Stock Analytics
MARICO ₹66,995.6 Cr 1.6% 4.6% 3.7% Stock Analytics
JUBILANT FOODWORKS ₹30,544.2 Cr 5.2% 1.8% -1.2% Stock Analytics


MEGASTAR FOODS Share Price vs Sensex

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

-0.8%

4.5%

22.8%

SENSEX

1%

2.8%

23.9%


You may also like the below Video Courses