PARAG MILK FOODS
|
PARAG MILK FOODS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹3,771.8 Cr | -7.6% | -3.5% | 46.7% | Stock Analytics | |
| NESTLE INDIA | ₹234,329.0 Cr | -1.1% | -1.8% | 9.9% | Stock Analytics | |
| VARUN BEVERAGES | ₹158,869.0 Cr | -0.8% | 1.7% | -22.8% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,785.0 Cr | 2.6% | -0.8% | 19.7% | Stock Analytics | |
| MARICO | ₹94,634.6 Cr | 2.4% | 3.4% | 11.4% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,544.9 Cr | -2.8% | 1.5% | -10% | Stock Analytics | |
PARAG MILK FOODS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PARAG MILK FOODS | -7.6% |
-3.5% |
46.7% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses