SULA VINEYARDS
|
SULA VINEYARDS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹619 Cr | ₹609 Cr | ₹553 Cr | ₹454 Cr | ₹418 Cr |
| Sales | ₹505 Cr | ₹504 Cr | ₹463 Cr | ₹381 Cr | ₹371 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹60 Cr | ₹55 Cr | ₹45 Cr | ₹35 Cr | ₹18 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹54 Cr | ₹50 Cr | ₹46 Cr | ₹38 Cr | ₹29 Cr |
| Less: Excise Duty | ₹40 Cr | ₹41 Cr | ₹37 Cr | ₹30 Cr | ₹32 Cr |
| Net Sales | ₹579 Cr | ₹568 Cr | ₹517 Cr | ₹424 Cr | ₹386 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-14 Cr | ₹-17 Cr | ₹-8.47 Cr | ₹-15 Cr | ₹15 Cr |
| Raw Material Consumed | ₹103 Cr | ₹95 Cr | ₹93 Cr | ₹92 Cr | ₹115 Cr |
| Opening Raw Materials | - | - | - | - | ₹0.57 Cr |
| Purchases Raw Materials | ₹73 Cr | ₹78 Cr | ₹72 Cr | ₹72 Cr | ₹39 Cr |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | ₹30 Cr | ₹17 Cr | ₹21 Cr | ₹20 Cr | ₹75 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹11 Cr | ₹10 Cr | ₹9.07 Cr | ₹7.61 Cr | ₹5.24 Cr |
| Electricity & Power | ₹11 Cr | ₹10 Cr | ₹9.07 Cr | ₹7.61 Cr | ₹5.24 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹93 Cr | ₹86 Cr | ₹77 Cr | ₹65 Cr | ₹56 Cr |
| Salaries, Wages & Bonus | ₹82 Cr | ₹78 Cr | ₹70 Cr | ₹58 Cr | ₹51 Cr |
| Contributions to EPF & Pension Funds | ₹2.57 Cr | ₹2.40 Cr | ₹1.87 Cr | ₹1.80 Cr | ₹1.25 Cr |
| Workmen and Staff Welfare Expenses | ₹3.05 Cr | ₹3.33 Cr | ₹2.82 Cr | ₹1.67 Cr | ₹1.03 Cr |
| Other Employees Cost | ₹5.33 Cr | ₹2.64 Cr | ₹2.61 Cr | ₹3.81 Cr | ₹2.20 Cr |
| Other Manufacturing Expenses | ₹73 Cr | ₹82 Cr | ₹71 Cr | ₹58 Cr | ₹40 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹10 Cr | ₹11 Cr | ₹8.23 Cr | ₹8.23 Cr | ₹6.38 Cr |
| Packing Material Consumed | ₹48 Cr | ₹56 Cr | ₹49 Cr | ₹40 Cr | ₹27 Cr |
| Other Mfg Exp | ₹14 Cr | ₹15 Cr | ₹14 Cr | ₹9.94 Cr | ₹6.44 Cr |
| General and Administration Expenses | ₹54 Cr | ₹50 Cr | ₹44 Cr | ₹38 Cr | ₹31 Cr |
| Rent , Rates & Taxes | ₹8.57 Cr | ₹7.64 Cr | ₹8.04 Cr | ₹13 Cr | ₹12 Cr |
| Insurance | ₹1.16 Cr | ₹0.95 Cr | ₹0.92 Cr | ₹0.95 Cr | ₹0.94 Cr |
| Printing and stationery | ₹1.56 Cr | ₹1.69 Cr | ₹1.58 Cr | ₹1.51 Cr | ₹1.07 Cr |
| Professional and legal fees | ₹10 Cr | ₹7.40 Cr | ₹8.67 Cr | ₹4.00 Cr | ₹5.40 Cr |
| Traveling and conveyance | ₹6.51 Cr | ₹7.11 Cr | ₹4.96 Cr | ₹3.44 Cr | ₹2.90 Cr |
| Other Administration | ₹26 Cr | ₹25 Cr | ₹20 Cr | ₹15 Cr | ₹8.88 Cr |
| Selling and Distribution Expenses | ₹102 Cr | ₹78 Cr | ₹65 Cr | ₹54 Cr | ₹55 Cr |
| Advertisement & Sales Promotion | ₹81 Cr | ₹58 Cr | ₹48 Cr | ₹37 Cr | ₹38 Cr |
| Sales Commissions & Incentives | ₹10 Cr | ₹9.87 Cr | ₹7.73 Cr | ₹7.36 Cr | ₹8.30 Cr |
| Freight and Forwarding | ₹11 Cr | ₹10 Cr | ₹9.76 Cr | ₹9.06 Cr | ₹8.01 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.83 Cr | ₹7.25 Cr | ₹7.82 Cr | ₹11 Cr | ₹8.19 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.22 Cr | - | ₹0.60 Cr | ₹0.05 Cr | ₹3.19 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹0.07 Cr | ₹0.21 Cr |
| Losson sale of non-trade current investments | ₹0.21 Cr | ₹1.29 Cr | ₹2.25 Cr | ₹4.64 Cr | - |
| Other Miscellaneous Expenses | ₹6.40 Cr | ₹5.96 Cr | ₹4.97 Cr | ₹6.25 Cr | ₹4.79 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹430 Cr | ₹392 Cr | ₹359 Cr | ₹311 Cr | ₹325 Cr |
| Operating Profit (Excl OI) | ₹149 Cr | ₹176 Cr | ₹157 Cr | ₹113 Cr | ₹61 Cr |
| Other Income | ₹3.93 Cr | ₹7.72 Cr | ₹3.49 Cr | ₹2.78 Cr | ₹3.57 Cr |
| Interest Received | ₹2.38 Cr | ₹5.58 Cr | ₹2.74 Cr | ₹2.15 Cr | ₹2.65 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.62 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.03 Cr | ₹0.31 Cr | - | - |
| Others | ₹1.52 Cr | ₹1.49 Cr | ₹0.44 Cr | ₹0.63 Cr | ₹0.92 Cr |
| Operating Profit | ₹153 Cr | ₹184 Cr | ₹161 Cr | ₹116 Cr | ₹65 Cr |
| Interest | ₹30 Cr | ₹26 Cr | ₹21 Cr | ₹23 Cr | ₹33 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹25 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr | ₹28 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.88 Cr | ₹1.68 Cr | ₹2.04 Cr | ₹1.50 Cr | ₹1.73 Cr |
| Other Interest | ₹2.64 Cr | ₹3.30 Cr | ₹2.26 Cr | ₹2.14 Cr | ₹4.05 Cr |
| PBDT | ₹123 Cr | ₹157 Cr | ₹140 Cr | ₹93 Cr | ₹31 Cr |
| Depreciation | ₹35 Cr | ₹32 Cr | ₹26 Cr | ₹24 Cr | ₹26 Cr |
| Profit Before Taxation & Exceptional Items | ₹88 Cr | ₹126 Cr | ₹114 Cr | ₹70 Cr | ₹5.43 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-2.24 Cr |
| Profit Before Tax | ₹88 Cr | ₹126 Cr | ₹114 Cr | ₹70 Cr | ₹3.19 Cr |
| Provision for Tax | ₹18 Cr | ₹32 Cr | ₹30 Cr | ₹17 Cr | ₹0.38 Cr |
| Current Income Tax | ₹17 Cr | ₹31 Cr | ₹29 Cr | ₹17 Cr | ₹2.27 Cr |
| Deferred Tax | ₹1.14 Cr | ₹1.07 Cr | ₹1.06 Cr | ₹0.89 Cr | ₹-1.89 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹70 Cr | ₹93 Cr | ₹84 Cr | ₹52 Cr | ₹2.81 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | ₹-0.29 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹70 Cr | ₹93 Cr | ₹84 Cr | ₹52 Cr | ₹2.52 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹207 Cr | ₹192 Cr | ₹153 Cr | ₹120 Cr | ₹118 Cr |
| Appropriations | ₹277 Cr | ₹286 Cr | ₹237 Cr | ₹173 Cr | ₹120 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹38 Cr | ₹45 Cr | ₹19 Cr | ₹0.17 Cr | - |
| Equity Dividend % | ₹180.00 | ₹425.00 | ₹417.50 | ₹245.00 | - |
| Earnings Per Share | ₹8.32 | ₹11.06 | ₹9.98 | ₹6.63 | ₹1.67 |
| Adjusted EPS | ₹8.32 | ₹11.06 | ₹9.98 | ₹6.63 | ₹0.33 |
Compare Income Statement of peers of SULA VINEYARDS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SULA VINEYARDS | ₹1,815.9 Cr | -4% | -13.6% | -49.5% | Stock Analytics | |
| UNITED SPIRITS | ₹104,444.0 Cr | 0.3% | 1.5% | -5.3% | Stock Analytics | |
| UNITED BREWERIES | ₹43,941.5 Cr | -1.8% | -6.9% | -16% | Stock Analytics | |
| RADICO KHAITAN | ₹43,244.9 Cr | 0.5% | -1.4% | 37.3% | Stock Analytics | |
| ALLIED BLENDERS AND DISTILLERS | ₹17,228.8 Cr | -2.1% | -0.3% | 67.1% | Stock Analytics | |
| PICCADILY AGRO INDUSTRIES | ₹5,514.4 Cr | -5.2% | -13.1% | -25.5% | Stock Analytics | |
SULA VINEYARDS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SULA VINEYARDS | -4% |
-13.6% |
-49.5% |
| SENSEX | -0.8% |
1% |
3.2% |
You may also like the below Video Courses