RADICO KHAITAN
|
RADICO KHAITAN Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹21,396 Cr | ₹17,417 Cr | ₹15,775 Cr | ₹12,744 Cr | ₹12,664 Cr |
| Sales | ₹21,324 Cr | ₹17,332 Cr | ₹15,723 Cr | ₹12,679 Cr | ₹12,623 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹72 Cr | ₹85 Cr | ₹51 Cr | ₹65 Cr | ₹41 Cr |
| Less: Excise Duty | ₹14,926 Cr | ₹12,247 Cr | ₹11,365 Cr | ₹9,601 Cr | ₹9,602 Cr |
| Net Sales | ₹6,050 Cr | ₹4,851 Cr | ₹4,119 Cr | ₹3,143 Cr | ₹2,868 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-40 Cr | ₹-131 Cr | ₹-54 Cr | ₹-96 Cr | ₹-3.95 Cr |
| Raw Material Consumed | ₹2,000 Cr | ₹1,773 Cr | ₹1,419 Cr | ₹996 Cr | ₹845 Cr |
| Opening Raw Materials | ₹201 Cr | ₹141 Cr | ₹94 Cr | ₹91 Cr | ₹88 Cr |
| Purchases Raw Materials | ₹1,973 Cr | ₹1,835 Cr | ₹1,466 Cr | ₹992 Cr | ₹846 Cr |
| Closing Raw Materials | ₹181 Cr | ₹201 Cr | ₹141 Cr | ₹94 Cr | ₹91 Cr |
| Other Direct Purchases / Brought in cost | ₹6.82 Cr | ₹-1.37 Cr | ₹-0.67 Cr | ₹6.59 Cr | ₹2.12 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹161 Cr | ₹165 Cr | ₹134 Cr | ₹80 Cr | ₹55 Cr |
| Electricity & Power | ₹161 Cr | ₹165 Cr | ₹134 Cr | ₹80 Cr | ₹55 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹244 Cr | ₹217 Cr | ₹196 Cr | ₹169 Cr | ₹141 Cr |
| Salaries, Wages & Bonus | ₹216 Cr | ₹194 Cr | ₹169 Cr | ₹148 Cr | ₹124 Cr |
| Contributions to EPF & Pension Funds | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹8.61 Cr | ₹8.13 Cr |
| Workmen and Staff Welfare Expenses | ₹6.87 Cr | ₹6.37 Cr | ₹8.90 Cr | ₹6.77 Cr | ₹5.96 Cr |
| Other Employees Cost | ₹9.70 Cr | ₹6.36 Cr | ₹7.87 Cr | ₹5.11 Cr | ₹3.53 Cr |
| Other Manufacturing Expenses | ₹1,664 Cr | ₹1,376 Cr | ₹1,219 Cr | ₹1,111 Cr | ₹906 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹58 Cr | ₹49 Cr | ₹44 Cr | ₹35 Cr | ₹34 Cr |
| Packing Material Consumed | ₹1,349 Cr | ₹1,132 Cr | ₹1,002 Cr | ₹928 Cr | ₹736 Cr |
| Other Mfg Exp | ₹256 Cr | ₹195 Cr | ₹174 Cr | ₹147 Cr | ₹135 Cr |
| General and Administration Expenses | ₹314 Cr | ₹264 Cr | ₹228 Cr | ₹169 Cr | ₹186 Cr |
| Rent , Rates & Taxes | ₹238 Cr | ₹197 Cr | ₹168 Cr | ₹116 Cr | ₹144 Cr |
| Insurance | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr | ₹9.89 Cr |
| Printing and stationery | ₹3.44 Cr | ₹3.11 Cr | ₹2.74 Cr | ₹2.39 Cr | ₹2.14 Cr |
| Professional and legal fees | ₹15 Cr | ₹13 Cr | ₹10 Cr | ₹10 Cr | ₹9.22 Cr |
| Traveling and conveyance | ₹27 Cr | ₹24 Cr | ₹22 Cr | ₹19 Cr | ₹12 Cr |
| Other Administration | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹10 Cr | ₹9.00 Cr |
| Selling and Distribution Expenses | ₹642 Cr | ₹476 Cr | ₹433 Cr | ₹329 Cr | ₹314 Cr |
| Advertisement & Sales Promotion | ₹279 Cr | ₹192 Cr | ₹174 Cr | ₹124 Cr | ₹124 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹212 Cr | ₹176 Cr | ₹160 Cr | ₹139 Cr | ₹133 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹150 Cr | ₹108 Cr | ₹99 Cr | ₹65 Cr | ₹57 Cr |
| Miscellaneous Expenses | ₹61 Cr | ₹42 Cr | ₹41 Cr | ₹33 Cr | ₹29 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹14 Cr | ₹1.43 Cr | ₹3.37 Cr | ₹3.92 Cr | ₹4.78 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.30 Cr | ₹0.56 Cr | - | ₹0.63 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹47 Cr | ₹40 Cr | ₹37 Cr | ₹29 Cr | ₹23 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,046 Cr | ₹4,182 Cr | ₹3,616 Cr | ₹2,790 Cr | ₹2,471 Cr |
| Operating Profit (Excl OI) | ₹1,004 Cr | ₹669 Cr | ₹503 Cr | ₹353 Cr | ₹397 Cr |
| Other Income | ₹29 Cr | ₹9.64 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr |
| Interest Received | ₹4.00 Cr | ₹3.78 Cr | ₹3.35 Cr | ₹3.20 Cr | ₹4.04 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹3.60 Cr | - | ₹0.33 Cr |
| Profit on sale of Fixed Assets | ₹2.65 Cr | - | - | ₹0.33 Cr | - |
| Profits on sale of Investments | ₹0.11 Cr | ₹0.04 Cr | ₹0.14 Cr | ₹1.25 Cr | ₹0.08 Cr |
| Provision Written Back | ₹0.46 Cr | ₹0.08 Cr | ₹0.23 Cr | ₹0.96 Cr | ₹1.24 Cr |
| Foreign Exchange Gains | ₹18 Cr | ₹4.79 Cr | ₹3.63 Cr | ₹5.77 Cr | ₹5.47 Cr |
| Others | ₹4.63 Cr | ₹0.95 Cr | ₹1.54 Cr | ₹3.67 Cr | ₹1.71 Cr |
| Operating Profit | ₹1,034 Cr | ₹679 Cr | ₹515 Cr | ₹368 Cr | ₹410 Cr |
| Interest | ₹65 Cr | ₹74 Cr | ₹60 Cr | ₹22 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.92 Cr | ₹1.30 Cr | ₹0.91 Cr | ₹1.10 Cr | ₹1.07 Cr |
| Other Interest | ₹64 Cr | ₹73 Cr | ₹59 Cr | ₹21 Cr | ₹12 Cr |
| PBDT | ₹969 Cr | ₹605 Cr | ₹456 Cr | ₹346 Cr | ₹397 Cr |
| Depreciation | ₹153 Cr | ₹140 Cr | ₹114 Cr | ₹71 Cr | ₹65 Cr |
| Profit Before Taxation & Exceptional Items | ₹816 Cr | ₹465 Cr | ₹342 Cr | ₹275 Cr | ₹332 Cr |
| Exceptional Income / Expenses | ₹-17 Cr | - | - | - | - |
| Profit Before Tax | ₹805 Cr | ₹465 Cr | ₹348 Cr | ₹291 Cr | ₹332 Cr |
| Provision for Tax | ₹201 Cr | ₹119 Cr | ₹86 Cr | ₹70 Cr | ₹83 Cr |
| Current Income Tax | ₹186 Cr | ₹111 Cr | ₹72 Cr | ₹69 Cr | ₹87 Cr |
| Deferred Tax | ₹15 Cr | ₹7.91 Cr | ₹14 Cr | ₹1.47 Cr | ₹-3.45 Cr |
| Other taxes | - | ₹0.64 Cr | - | - | ₹-0.65 Cr |
| Profit After Tax | ₹604 Cr | ₹346 Cr | ₹262 Cr | ₹220 Cr | ₹249 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | ₹15 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹604 Cr | ₹346 Cr | ₹262 Cr | ₹220 Cr | ₹263 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,919 Cr | ₹1,617 Cr | ₹1,394 Cr | ₹1,216 Cr | ₹985 Cr |
| Appropriations | ₹2,523 Cr | ₹1,963 Cr | ₹1,657 Cr | ₹1,437 Cr | ₹1,248 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹55 Cr | ₹44 Cr | ₹39 Cr | ₹42 Cr | ₹32 Cr |
| Equity Dividend % | ₹450.00 | ₹200.00 | ₹150.00 | ₹150.00 | ₹150.00 |
| Earnings Per Share | ₹45.14 | ₹25.83 | ₹19.61 | ₹16.48 | ₹19.69 |
| Adjusted EPS | ₹45.14 | ₹25.83 | ₹19.61 | ₹16.48 | ₹19.69 |
Compare Income Statement of peers of RADICO KHAITAN
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| RADICO KHAITAN | ₹54,517.9 Cr | -0.7% | 9.4% | 51.4% | Stock Analytics | |
| UNITED SPIRITS | ₹103,189.0 Cr | 3.1% | 6.1% | 2% | Stock Analytics | |
| UNITED BREWERIES | ₹36,914.9 Cr | 4.2% | 3.9% | -28.8% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹16,852.5 Cr | -2.4% | -3% | 25.3% | Stock Analytics | |
| TILAKNAGAR INDUSTRIES | ₹10,841.8 Cr | -0.9% | 1% | 12.4% | Stock Analytics | |
| INDIA GLYCOLS | ₹7,861.9 Cr | 1% | 25.3% | 14.1% | Stock Analytics | |
RADICO KHAITAN Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| RADICO KHAITAN | -0.7% |
9.4% |
51.4% |
| SENSEX | -1% |
-0.9% |
-7.5% |
You may also like the below Video Courses