Equity Analysis

Profit & Loss

    G M Breweries Ltd
    Industry :  Breweries & Distilleries
    BSE Code
    ISIN Demat
    Book Value()
    507488
    INE075D01018
    374.7219803
    NSE Symbol
    P/E(TTM)
    Mar.Cap( Cr.)
    GMBREW
    12.09
    1884.41
    EPS(TTM)
    Face Value()
    Div & Yield %:
    68.21
    10
    0.68
     
Particulars(INCOME)Mar 2024
( Cr)
Mar 2023
( Cr)
Mar 2022
( Cr)
Mar 2021
( Cr)
Mar 2020
( Cr)
Mar 2019
( Cr)
Sales Turnover 2415.302325.741778.131232.461681.341704.61
Excise Duty1800.071732.231319.66892.341212.711240.60
Net Sales615.23593.51458.47340.12468.63464.01
Other Income 80.3320.4728.5830.299.4313.74
Stock Adjustments -0.251.032.23-2.040.022.33
Total Income695.31615.01489.28368.37478.08480.08
EXPENDITURE :
Raw Materials 264.49242.79186.25138.11196.85164.63
Power & Fuel Cost1.090.910.690.620.760.67
Employee Cost 11.3010.177.898.7410.8310.61
Other Manufacturing Expenses 200.73196.65147.4193.12145.26148.80
Selling & Administrative Expenses 25.8623.4919.6518.7322.4019.36
Miscellaneous Expenses 4.123.533.253.453.855.40
Less : Pre-operative Expenses Capitalised 0.000.000.000.000.000.00
Total Expenditure507.59477.54365.15262.77379.96349.47
Operating Profit187.72137.47124.12105.6098.12130.60
Interest 0.370.040.010.060.050.07
Gross Profit187.35137.43124.11105.5498.07130.53
Depreciation6.135.816.065.487.297.33
Profit Before Tax181.22131.62118.05100.0690.78123.20
Tax30.3032.2825.2520.2523.5041.40
Fringe Benefit tax0.000.000.000.000.000.00
Deferred Tax-0.61-0.53-0.56-0.28-0.57-0.50
Reported Net Profit151.5299.8693.3680.0967.8582.30
Extraordinary Items 3.844.715.085.44-1.780.57
Adjusted Net Profit147.6895.1588.2874.6569.6381.73
Adjustment below Net Profit 0.000.000.000.000.00-3.66
P & L Balance brought forward601.09510.36424.32349.71288.47215.10
Statutory Appropriations0.000.000.000.000.000.00
Appropriations 10.979.147.315.486.615.28
P & L Balance carried down741.64601.09510.36424.32349.71288.47
Dividend0.000.000.000.000.000.00
Preference Dividend0.000.000.000.000.000.00
Equity Dividend %70.0060.0050.0040.0030.0030.00
Dividend Per Share(Rs)7.006.005.004.003.003.00
Earnings Per Share-Unit Curr82.8654.6151.0543.8037.1045.01
Earnings Per Share(Adj)-Unit Curr66.2943.6940.8435.0429.6836.01
Book Value-Unit Curr449.70372.83323.22276.16235.36200.60
Book Value(Adj)-Unit Curr359.76298.26258.58220.93188.29160.48