PRATAAP SNACKS
|
PRATAAP SNACKS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,753 Cr | ₹1,657 Cr | ₹1,685 Cr | ₹1,428 Cr | ₹1,047 Cr |
| Sales | ₹1,744 Cr | ₹1,650 Cr | ₹1,674 Cr | ₹1,415 Cr | ₹1,037 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹8.62 Cr | ₹7.79 Cr | ₹11 Cr | ₹14 Cr | ₹9.60 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,708 Cr | ₹1,618 Cr | ₹1,653 Cr | ₹1,397 Cr | ₹1,010 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-8.03 Cr | ₹7.18 Cr | ₹-7.49 Cr | ₹-8.61 Cr | ₹-2.15 Cr |
| Raw Material Consumed | ₹1,251 Cr | ₹1,070 Cr | ₹1,200 Cr | ₹1,046 Cr | ₹707 Cr |
| Opening Raw Materials | ₹75 Cr | ₹63 Cr | ₹65 Cr | ₹66 Cr | ₹70 Cr |
| Purchases Raw Materials | ₹1,234 Cr | ₹1,067 Cr | ₹1,190 Cr | ₹1,040 Cr | ₹702 Cr |
| Closing Raw Materials | ₹68 Cr | ₹75 Cr | ₹63 Cr | ₹65 Cr | ₹66 Cr |
| Other Direct Purchases / Brought in cost | ₹9.79 Cr | ₹15 Cr | ₹8.49 Cr | ₹3.33 Cr | ₹1.61 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹39 Cr | ₹38 Cr | ₹37 Cr | ₹30 Cr | ₹22 Cr |
| Electricity & Power | ₹39 Cr | ₹38 Cr | ₹37 Cr | ₹30 Cr | ₹22 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹78 Cr | ₹76 Cr | ₹75 Cr | ₹57 Cr | ₹47 Cr |
| Salaries, Wages & Bonus | ₹69 Cr | ₹66 Cr | ₹65 Cr | ₹52 Cr | ₹38 Cr |
| Contributions to EPF & Pension Funds | ₹3.62 Cr | ₹3.79 Cr | ₹3.87 Cr | ₹3.14 Cr | ₹2.54 Cr |
| Workmen and Staff Welfare Expenses | ₹4.00 Cr | ₹3.91 Cr | ₹3.17 Cr | ₹2.22 Cr | ₹2.53 Cr |
| Other Employees Cost | ₹1.82 Cr | ₹2.34 Cr | ₹3.24 Cr | ₹0.09 Cr | ₹3.90 Cr |
| Other Manufacturing Expenses | ₹132 Cr | ₹136 Cr | ₹129 Cr | ₹85 Cr | ₹76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹109 Cr | ₹109 Cr | ₹103 Cr | ₹61 Cr | ₹54 Cr |
| Repairs and Maintenance | ₹8.48 Cr | ₹9.68 Cr | ₹13 Cr | ₹10 Cr | ₹8.09 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹14 Cr | ₹17 Cr | ₹13 Cr | ₹13 Cr | ₹14 Cr |
| General and Administration Expenses | ₹36 Cr | ₹25 Cr | ₹25 Cr | ₹19 Cr | ₹13 Cr |
| Rent , Rates & Taxes | ₹2.94 Cr | ₹2.59 Cr | ₹2.09 Cr | ₹2.16 Cr | ₹1.44 Cr |
| Insurance | ₹2.00 Cr | ₹1.81 Cr | ₹1.44 Cr | ₹1.17 Cr | ₹1.03 Cr |
| Printing and stationery | ₹0.42 Cr | ₹0.34 Cr | ₹0.56 Cr | ₹0.36 Cr | ₹0.30 Cr |
| Professional and legal fees | ₹17 Cr | ₹6.08 Cr | ₹5.20 Cr | ₹3.73 Cr | ₹3.00 Cr |
| Traveling and conveyance | ₹7.67 Cr | ₹7.11 Cr | ₹8.16 Cr | ₹5.17 Cr | ₹2.20 Cr |
| Other Administration | ₹5.75 Cr | ₹6.73 Cr | ₹7.09 Cr | ₹6.61 Cr | ₹5.44 Cr |
| Selling and Distribution Expenses | ₹125 Cr | ₹119 Cr | ₹124 Cr | ₹103 Cr | ₹79 Cr |
| Advertisement & Sales Promotion | ₹19 Cr | ₹20 Cr | ₹14 Cr | ₹11 Cr | ₹7.46 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹106 Cr | ₹99 Cr | ₹110 Cr | ₹92 Cr | ₹71 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.96 Cr | ₹7.35 Cr | ₹9.27 Cr | ₹7.33 Cr | ₹8.27 Cr |
| Bad debts /advances written off | - | - | ₹0.01 Cr | - | ₹1.19 Cr |
| Provision for doubtful debts | ₹0.75 Cr | ₹0.84 Cr | - | - | ₹1.99 Cr |
| Losson disposal of fixed assets(net) | ₹0.21 Cr | - | ₹0.25 Cr | ₹0.00 Cr | ₹0.12 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.00 Cr | ₹6.51 Cr | ₹9.02 Cr | ₹7.32 Cr | ₹4.97 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,659 Cr | ₹1,477 Cr | ₹1,591 Cr | ₹1,338 Cr | ₹951 Cr |
| Operating Profit (Excl OI) | ₹49 Cr | ₹141 Cr | ₹62 Cr | ₹58 Cr | ₹60 Cr |
| Other Income | ₹9.66 Cr | ₹8.56 Cr | ₹7.76 Cr | ₹14 Cr | ₹8.62 Cr |
| Interest Received | ₹9.43 Cr | ₹7.49 Cr | ₹7.00 Cr | ₹8.14 Cr | ₹6.98 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.59 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.23 Cr | ₹0.48 Cr | ₹0.76 Cr | ₹5.54 Cr | ₹1.63 Cr |
| Operating Profit | ₹58 Cr | ₹150 Cr | ₹70 Cr | ₹72 Cr | ₹68 Cr |
| Interest | ₹6.81 Cr | ₹5.77 Cr | ₹6.55 Cr | ₹6.72 Cr | ₹6.27 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹2.36 Cr | ₹0.29 Cr | ₹1.08 Cr | ₹1.25 Cr | ₹0.19 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.47 Cr | ₹0.36 Cr | ₹0.32 Cr | ₹0.47 Cr | ₹0.27 Cr |
| Other Interest | ₹3.97 Cr | ₹5.12 Cr | ₹5.15 Cr | ₹5.00 Cr | ₹5.82 Cr |
| PBDT | ₹52 Cr | ₹144 Cr | ₹64 Cr | ₹65 Cr | ₹62 Cr |
| Depreciation | ₹69 Cr | ₹66 Cr | ₹62 Cr | ₹54 Cr | ₹42 Cr |
| Profit Before Taxation & Exceptional Items | ₹-18 Cr | ₹77 Cr | ₹1.51 Cr | ₹11 Cr | ₹20 Cr |
| Exceptional Income / Expenses | ₹-25 Cr | ₹-0.96 Cr | - | ₹-14 Cr | - |
| Profit Before Tax | ₹-43 Cr | ₹76 Cr | ₹1.51 Cr | ₹-2.44 Cr | ₹20 Cr |
| Provision for Tax | ₹-8.78 Cr | ₹23 Cr | ₹-19 Cr | ₹-5.30 Cr | ₹-0.96 Cr |
| Current Income Tax | - | ₹14 Cr | ₹0.86 Cr | ₹2.05 Cr | ₹3.93 Cr |
| Deferred Tax | ₹-8.78 Cr | ₹9.29 Cr | ₹-0.30 Cr | ₹-7.35 Cr | ₹-4.90 Cr |
| Other taxes | - | - | ₹-19 Cr | - | - |
| Profit After Tax | ₹-34 Cr | ₹53 Cr | ₹20 Cr | ₹2.86 Cr | ₹21 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹297 Cr | ₹245 Cr | ₹225 Cr | ₹223 Cr | ₹195 Cr |
| Appropriations | ₹263 Cr | ₹299 Cr | ₹245 Cr | ₹225 Cr | ₹215 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹4.88 Cr | ₹1.72 Cr | ₹-0.42 Cr | ₹0.94 Cr | ₹2.33 Cr |
| Equity Dividend % | ₹10.00 | ₹40.00 | ₹20.00 | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹-14.36 | ₹22.25 | ₹8.66 | ₹1.22 | ₹8.89 |
| Adjusted EPS | ₹-14.36 | ₹22.25 | ₹8.66 | ₹1.22 | ₹8.89 |
Compare Income Statement of peers of PRATAAP SNACKS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| PRATAAP SNACKS | ₹2,801.2 Cr | 6.6% | 13.4% | 17.9% | Stock Analytics | |
| NESTLE INDIA | ₹242,408.0 Cr | 1.4% | -1.9% | 13.7% | Stock Analytics | |
| VARUN BEVERAGES | ₹164,263.0 Cr | 1.9% | 8.5% | -25.8% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹146,567.0 Cr | 0.3% | 4.7% | 27.6% | Stock Analytics | |
| MARICO | ₹96,006.6 Cr | 0.2% | -0% | 15.5% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹37,508.9 Cr | 1.5% | -3.5% | -16.6% | Stock Analytics | |
PRATAAP SNACKS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| PRATAAP SNACKS | 6.6% |
13.4% |
17.9% |
| SENSEX | 0.4% |
-0.1% |
6.1% |
You may also like the below Video Courses