Home > Income Statement > PARAG MILK FOODS

PARAG MILK FOODS
Income Statement

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

PARAG MILK FOODS Last 5 Year Income Statement History

[Consolidated]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹3,306 Cr₹29,883 Cr₹2,175 Cr₹1,842 Cr₹2,438 Cr
     Sales ₹3,245 Cr₹29,494 Cr₹2,146 Cr₹1,794 Cr₹2,401 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income ₹19 Cr₹62 Cr₹12 Cr₹31 Cr₹7.16 Cr
     Revenue from property development -----
     Other Operational Income ₹42 Cr₹327 Cr₹17 Cr₹17 Cr₹29 Cr
Less: Excise Duty -----
Net Sales ₹3,139 Cr₹28,926 Cr₹2,072 Cr₹1,842 Cr₹2,438 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹-55 Cr₹-720 Cr₹222 Cr₹-59 Cr₹-174 Cr
Raw Material Consumed ₹2,243 Cr₹22,187 Cr₹1,704 Cr₹1,304 Cr₹1,863 Cr
     Opening Raw Materials ₹15 Cr₹110 Cr₹11 Cr₹10 Cr₹14 Cr
     Purchases Raw Materials ₹2,238 Cr₹22,229 Cr₹1,695 Cr₹1,207 Cr₹1,637 Cr
     Closing Raw Materials ₹10 Cr₹152 Cr₹11 Cr₹11 Cr₹10 Cr
     Other Direct Purchases / Brought in cost --₹8.24 Cr₹98 Cr₹222 Cr
     Other raw material cost -----
Power & Fuel Cost ₹51 Cr₹468 Cr₹39 Cr₹38 Cr₹36 Cr
     Electricity & Power ₹51 Cr₹468 Cr₹39 Cr₹38 Cr₹36 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹116 Cr₹981 Cr₹84 Cr₹78 Cr₹96 Cr
     Salaries, Wages & Bonus ₹103 Cr₹890 Cr₹75 Cr₹70 Cr₹85 Cr
     Contributions to EPF & Pension Funds ₹4.47 Cr₹37 Cr₹3.28 Cr₹3.31 Cr₹4.22 Cr
     Workmen and Staff Welfare Expenses ₹7.67 Cr₹45 Cr₹4.48 Cr₹4.04 Cr₹4.94 Cr
     Other Employees Cost ₹1.14 Cr₹9.07 Cr₹1.06 Cr₹1.06 Cr₹1.61 Cr
Other Manufacturing Expenses ₹356 Cr₹2,973 Cr₹258 Cr₹226 Cr₹259 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges ₹40 Cr₹221 Cr₹21 Cr₹20 Cr₹20 Cr
     Repairs and Maintenance ₹14 Cr₹100 Cr₹7.53 Cr₹8.04 Cr₹8.76 Cr
     Packing Material Consumed ₹183 Cr₹1,766 Cr₹154 Cr₹117 Cr₹126 Cr
     Other Mfg Exp ₹119 Cr₹886 Cr₹75 Cr₹81 Cr₹104 Cr
General and Administration Expenses ₹58 Cr₹584 Cr₹56 Cr₹51 Cr₹44 Cr
     Rent , Rates & Taxes ₹27 Cr₹188 Cr₹19 Cr₹26 Cr₹20 Cr
     Insurance -₹5.31 Cr₹2.41 Cr₹2.74 Cr₹1.22 Cr
     Printing and stationery -----
     Professional and legal fees ₹16 Cr₹123 Cr₹13 Cr₹9.19 Cr₹14 Cr
     Traveling and conveyance ₹8.61 Cr₹43 Cr₹3.05 Cr₹2.22 Cr₹5.53 Cr
     Other Administration ₹6.25 Cr₹224 Cr₹18 Cr₹11 Cr₹2.88 Cr
Selling and Distribution Expenses ₹134 Cr₹789 Cr₹65 Cr₹39 Cr₹58 Cr
     Advertisement & Sales Promotion ₹130 Cr₹743 Cr₹61 Cr₹36 Cr₹58 Cr
     Sales Commissions & Incentives ₹3.67 Cr₹45 Cr₹3.97 Cr₹3.15 Cr-
     Freight and Forwarding -----
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹35 Cr₹483 Cr₹83 Cr₹42 Cr₹46 Cr
     Bad debts /advances written off -----
     Provision for doubtful debts ₹15 Cr₹70 Cr₹35 Cr₹13 Cr₹9.89 Cr
     Losson disposal of fixed assets(net) ₹1.76 Cr₹9.94 Cr-₹1.64 Cr₹1.52 Cr
     Losson foreign exchange fluctuations ₹2.35 Cr₹24 Cr₹7.14 Cr-₹0.52 Cr
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹16 Cr₹378 Cr₹41 Cr₹28 Cr₹34 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹2,938 Cr₹27,743 Cr₹2,510 Cr₹1,719 Cr₹2,227 Cr
Operating Profit (Excl OI) ₹201 Cr₹1,183 Cr₹-438 Cr₹123 Cr₹211 Cr
Other Income ₹25 Cr₹452 Cr₹21 Cr₹14 Cr₹8.11 Cr
     Interest Received ₹4.21 Cr₹35 Cr₹4.36 Cr₹2.05 Cr₹2.51 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹18 Cr₹113 Cr---
     Profits on sale of Investments -----
     Provision Written Back -₹268 Cr₹1.99 Cr₹2.48 Cr₹0.56 Cr
     Foreign Exchange Gains -₹11 Cr-₹0.94 Cr-
     Others ₹3.20 Cr₹25 Cr₹15 Cr₹8.05 Cr₹5.04 Cr
Operating Profit ₹226 Cr₹1,635 Cr₹-417 Cr₹136 Cr₹219 Cr
Interest ₹79 Cr₹552 Cr₹51 Cr₹47 Cr₹38 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan ₹58 Cr₹533 Cr₹50 Cr₹45 Cr₹36 Cr
     Intereston Fixed deposits -----
     Bank Charges etc ---₹1.97 Cr₹2.35 Cr
     Other Interest ₹22 Cr₹19 Cr₹0.96 Cr--
PBDT ₹146 Cr₹1,083 Cr₹-468 Cr₹89 Cr₹181 Cr
Depreciation ₹60 Cr₹573 Cr₹54 Cr₹49 Cr₹54 Cr
Profit Before Taxation & Exceptional Items ₹86 Cr₹511 Cr₹-522 Cr₹41 Cr₹127 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹86 Cr₹511 Cr₹-522 Cr₹41 Cr₹127 Cr
Provision for Tax ₹-4.73 Cr₹-22 Cr₹10 Cr₹20 Cr₹33 Cr
     Current Income Tax ---₹6.11 Cr₹30 Cr
     Deferred Tax ₹-5.55 Cr₹-22 Cr₹6.93 Cr₹6.35 Cr₹2.32 Cr
     Other taxes ₹0.82 Cr-₹3.51 Cr₹7.56 Cr₹1.16 Cr
Profit After Tax ₹91 Cr₹533 Cr₹-532 Cr₹21 Cr₹94 Cr
Extra items -----
Minority Interest -----
Share of Associate -----
Other Consolidated Items -----
Consolidated Net Profit ₹91 Cr₹533 Cr₹-532 Cr₹21 Cr₹94 Cr
Adjustments to PAT ---₹0.00 Cr-
Profit Balance B/F ₹-91 Cr₹-1,445 Cr₹393 Cr₹376 Cr₹293 Cr
Appropriations ₹-0.79 Cr₹-912 Cr₹-140 Cr₹397 Cr₹387 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation -₹1.50 Cr₹4.77 Cr₹4.21 Cr₹10 Cr
Equity Dividend % ₹5.00--₹5.00₹5.00
Earnings Per Share ₹7.60₹4.54₹-55.93₹2.47₹11.16
Adjusted EPS ₹7.60₹4.54₹-55.93₹2.47₹11.16

Compare Income Statement of peers of PARAG MILK FOODS

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
PARAG MILK FOODS ₹3,794.9 Cr 15% 3.2% 38.6% Stock Analytics
NESTLE INDIA ₹248,126.0 Cr 5.3% 7.7% 8% Stock Analytics
VARUN BEVERAGES ₹155,369.0 Cr 3.2% -3.2% -22.4% Stock Analytics
BRITANNIA INDUSTRIES ₹146,425.0 Cr 3.8% 0.2% 1.4% Stock Analytics
MARICO ₹93,736.9 Cr 1.8% 0.2% 9.2% Stock Analytics
JUBILANT FOODWORKS ₹38,990.2 Cr 1.1% -5.7% -3.5% Stock Analytics


PARAG MILK FOODS Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
PARAG MILK FOODS

15%

3.2%

38.6%

SENSEX

2.9%

1.7%

3.6%


You may also like the below Video Courses