ORKLA INDIA
|
ORKLA INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,608 Cr | ₹2,543 Cr | ₹2,328 Cr | ₹1,983 Cr | ₹1,018 Cr |
| Sales | ₹2,571 Cr | ₹2,509 Cr | ₹2,294 Cr | ₹1,971 Cr | ₹1,016 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹36 Cr | ₹34 Cr | ₹35 Cr | ₹12 Cr | ₹2.44 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,395 Cr | ₹2,356 Cr | ₹2,172 Cr | ₹1,838 Cr | ₹967 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹2.74 Cr | ₹-14 Cr | ₹15 Cr | ₹-6.80 Cr | ₹-7.82 Cr |
| Raw Material Consumed | ₹1,211 Cr | ₹1,300 Cr | ₹1,133 Cr | ₹991 Cr | ₹442 Cr |
| Opening Raw Materials | ₹152 Cr | ₹219 Cr | ₹164 Cr | ₹164 Cr | ₹23 Cr |
| Purchases Raw Materials | ₹1,074 Cr | ₹1,166 Cr | ₹1,128 Cr | ₹836 Cr | ₹513 Cr |
| Closing Raw Materials | ₹159 Cr | ₹152 Cr | ₹219 Cr | ₹164 Cr | ₹164 Cr |
| Other Direct Purchases / Brought in cost | ₹144 Cr | ₹68 Cr | ₹59 Cr | ₹155 Cr | ₹70 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹33 Cr | ₹36 Cr | ₹35 Cr | ₹31 Cr | ₹16 Cr |
| Electricity & Power | ₹25 Cr | ₹25 Cr | ₹25 Cr | ₹27 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | ₹5.23 Cr | ₹4.97 Cr | ₹4.86 Cr | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹2.94 Cr | ₹5.97 Cr | ₹5.77 Cr | ₹3.67 Cr | ₹3.98 Cr |
| Employee Cost | ₹246 Cr | ₹232 Cr | ₹224 Cr | ₹207 Cr | ₹114 Cr |
| Salaries, Wages & Bonus | ₹211 Cr | ₹197 Cr | ₹191 Cr | ₹172 Cr | ₹97 Cr |
| Contributions to EPF & Pension Funds | ₹11 Cr | ₹11 Cr | ₹11 Cr | ₹10 Cr | ₹4.06 Cr |
| Workmen and Staff Welfare Expenses | ₹20 Cr | ₹19 Cr | ₹15 Cr | ₹20 Cr | ₹11 Cr |
| Other Employees Cost | ₹4.38 Cr | ₹5.38 Cr | ₹6.23 Cr | ₹5.37 Cr | ₹2.40 Cr |
| Other Manufacturing Expenses | ₹179 Cr | ₹139 Cr | ₹162 Cr | ₹122 Cr | ₹64 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹57 Cr | ₹47 Cr | ₹23 Cr | - | - |
| Repairs and Maintenance | ₹7.98 Cr | ₹9.04 Cr | ₹12 Cr | ₹7.27 Cr | ₹8.46 Cr |
| Packing Material Consumed | ₹107 Cr | ₹78 Cr | ₹120 Cr | ₹108 Cr | ₹51 Cr |
| Other Mfg Exp | ₹6.52 Cr | ₹5.01 Cr | ₹6.37 Cr | ₹6.42 Cr | ₹4.51 Cr |
| General and Administration Expenses | ₹109 Cr | ₹114 Cr | ₹92 Cr | ₹58 Cr | ₹36 Cr |
| Rent , Rates & Taxes | ₹17 Cr | ₹18 Cr | ₹11 Cr | ₹9.18 Cr | ₹3.17 Cr |
| Insurance | ₹4.86 Cr | ₹4.41 Cr | ₹3.72 Cr | ₹4.02 Cr | ₹1.34 Cr |
| Printing and stationery | ₹0.57 Cr | ₹0.41 Cr | ₹0.63 Cr | - | - |
| Professional and legal fees | ₹23 Cr | ₹34 Cr | ₹28 Cr | ₹20 Cr | ₹14 Cr |
| Traveling and conveyance | ₹19 Cr | ₹18 Cr | ₹17 Cr | ₹7.16 Cr | ₹1.74 Cr |
| Other Administration | ₹44 Cr | ₹38 Cr | ₹32 Cr | ₹18 Cr | ₹16 Cr |
| Selling and Distribution Expenses | ₹195 Cr | ₹181 Cr | ₹176 Cr | ₹174 Cr | ₹103 Cr |
| Advertisement & Sales Promotion | ₹142 Cr | ₹134 Cr | ₹116 Cr | ₹91 Cr | ₹69 Cr |
| Sales Commissions & Incentives | - | - | - | - | ₹6.26 Cr |
| Freight and Forwarding | ₹53 Cr | ₹48 Cr | ₹60 Cr | ₹62 Cr | ₹28 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹21 Cr | - |
| Miscellaneous Expenses | ₹27 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹9.63 Cr |
| Bad debts /advances written off | ₹1.81 Cr | - | ₹0.19 Cr | - | - |
| Provision for doubtful debts | - | - | - | - | ₹0.06 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.05 Cr | ₹0.32 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹24 Cr | ₹9.57 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,003 Cr | ₹2,015 Cr | ₹1,861 Cr | ₹1,601 Cr | ₹776 Cr |
| Operating Profit (Excl OI) | ₹392 Cr | ₹341 Cr | ₹311 Cr | ₹237 Cr | ₹191 Cr |
| Other Income | ₹65 Cr | ₹32 Cr | ₹29 Cr | ₹17 Cr | ₹11 Cr |
| Interest Received | ₹14 Cr | ₹9.09 Cr | ₹0.88 Cr | ₹1.24 Cr | ₹0.60 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.35 Cr | - | ₹0.10 Cr | ₹0.65 Cr | ₹0.15 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹10 Cr | ₹0.15 Cr | ₹0.47 Cr | ₹2.96 Cr | ₹0.56 Cr |
| Foreign Exchange Gains | ₹4.28 Cr | ₹6.90 Cr | ₹8.11 Cr | ₹6.20 Cr | ₹0.78 Cr |
| Others | ₹37 Cr | ₹16 Cr | ₹19 Cr | ₹5.55 Cr | ₹8.54 Cr |
| Operating Profit | ₹457 Cr | ₹373 Cr | ₹340 Cr | ₹253 Cr | ₹202 Cr |
| Interest | ₹6.55 Cr | ₹6.64 Cr | ₹27 Cr | ₹29 Cr | ₹4.98 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹0.22 Cr | ₹3.44 Cr | ₹1.68 Cr | ₹0.60 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.93 Cr | ₹0.82 Cr | ₹1.11 Cr | ₹1.15 Cr | ₹0.63 Cr |
| Other Interest | ₹5.62 Cr | ₹5.60 Cr | ₹23 Cr | ₹27 Cr | ₹3.75 Cr |
| PBDT | ₹451 Cr | ₹367 Cr | ₹313 Cr | ₹224 Cr | ₹197 Cr |
| Depreciation | ₹62 Cr | ₹62 Cr | ₹55 Cr | ₹56 Cr | ₹31 Cr |
| Profit Before Taxation & Exceptional Items | ₹389 Cr | ₹305 Cr | ₹258 Cr | ₹167 Cr | ₹166 Cr |
| Exceptional Income / Expenses | ₹-34 Cr | - | ₹-2.00 Cr | - | - |
| Profit Before Tax | ₹355 Cr | ₹307 Cr | ₹257 Cr | ₹167 Cr | ₹165 Cr |
| Provision for Tax | ₹99 Cr | ₹81 Cr | ₹-82 Cr | ₹50 Cr | ₹41 Cr |
| Current Income Tax | ₹87 Cr | ₹64 Cr | ₹6.09 Cr | ₹54 Cr | ₹44 Cr |
| Deferred Tax | ₹14 Cr | ₹16 Cr | ₹-88 Cr | ₹-4.44 Cr | ₹-2.34 Cr |
| Other taxes | ₹-1.34 Cr | ₹0.82 Cr | ₹-0.10 Cr | ₹-0.03 Cr | - |
| Profit After Tax | ₹256 Cr | ₹226 Cr | ₹339 Cr | ₹117 Cr | ₹123 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹256 Cr | ₹226 Cr | ₹339 Cr | ₹117 Cr | ₹123 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,073 Cr | ₹840 Cr | ₹503 Cr | ₹386 Cr | ₹263 Cr |
| Appropriations | ₹1,329 Cr | ₹1,066 Cr | ₹842 Cr | ₹503 Cr | ₹386 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.60 Cr | ₹-6.56 Cr | ₹2.04 Cr | ₹0.15 Cr | ₹0.21 Cr |
| Equity Dividend % | ₹4,380.00 | - | - | - | - |
| Earnings Per Share | ₹176.87 | ₹168.90 | ₹275.04 | ₹95.04 | ₹100.03 |
| Adjusted EPS | ₹17.69 | ₹16.89 | ₹27.50 | ₹9.50 | ₹10.00 |
Compare Income Statement of peers of ORKLA INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| ORKLA INDIA | ₹8,301.5 Cr | -4.1% | -4.3% | NA | Stock Analytics | |
| VARUN BEVERAGES | ₹170,620.0 Cr | -7.3% | -6.5% | 9% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹126,250.0 Cr | 0.2% | -1.8% | -6.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹27,934.6 Cr | 0.1% | -2.9% | -36% | Stock Analytics | |
| HATSUN AGRO PRODUCT | ₹20,106.4 Cr | -1.4% | -2.1% | -4.7% | Stock Analytics | |
| BIKAJI FOODS INTERNATIONAL | ₹16,544.8 Cr | -1.5% | 0.9% | -9.1% | Stock Analytics | |
ORKLA INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| ORKLA INDIA | -4.1% |
-4.3% |
|
| SENSEX | -0.8% |
1.4% |
-6.8% |
You may also like the below Video Courses