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 | ₹2,573.8 Cr | 0.5% | 3.5% | -39.3% | Stock Analytics | |
UNITED SPIRITS | ₹100,258.0 Cr | -4.2% | -12.7% | 9.3% | Stock Analytics | |
UNITED BREWERIES | ₹52,290.1 Cr | 1.1% | -2.3% | -3.4% | Stock Analytics | |
RADICO KHAITAN | ₹35,226.6 Cr | -0.4% | -5.1% | 41.5% | Stock Analytics | |
ALLIED BLENDERS AND DISTILLERS | ₹12,093.3 Cr | -0.3% | 5% | NA | Stock Analytics | |
PICCADILY AGRO INDUSTRIES | ₹5,701.2 Cr | 4% | 3.4% | -15.1% | Stock Analytics |
SULA VINEYARDS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
SULA VINEYARDS | 0.5% |
3.5% |
-39.3% |
SENSEX | -0.7% |
3% |
5% |
You may also like the below Video Courses