Profit & Loss

AVANTI FEEDS LTD.

NSE : AVANTIFEEDBSE : 512573ISIN CODE : INE871C01038Industry : Consumer FoodHouse : Private
BSE450.95-6.85 (-1.5 %)
PREV CLOSE ( ) 457.80
OPEN PRICE ( ) 446.90
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 0.00 (0)
VOLUME 9068
TODAY'S LOW / HIGH ( )443.75 462.00
52 WK LOW / HIGH ( )384.9 675
NSE451.65-6.3 (-1.38 %)
PREV CLOSE( ) 457.95
OPEN PRICE ( ) 445.00
BID PRICE (QTY) 0.00 (0)
OFFER PRICE (QTY) 451.65 (692)
VOLUME 256727
TODAY'S LOW / HIGH( ) 442.90 462.45
52 WK LOW / HIGH ( )384.2 674.85
Select year
( in Million)
Particulars
Mar 2021
Mar 2020
Mar 2019
Mar 2018
Mar 2017
INCOME :
  
  
  
  
  
Gross Sales
41005.62
41152.92
34877.80
33929.03
26157.44
     Sales
40627.08
40357.47
34245.77
33465.08
25850.63
     Job Work/ Contract Receipts
     Processing Charges / Service Income
61.31
     Revenue from property development
     Other Operational Income
317.23
795.44
632.02
463.95
306.81
Less: Excise Duty
Net Sales
41005.62
41152.92
34877.80
33929.03
26157.44
EXPENDITURE :
Increase/Decrease in Stock
-590.44
-351.98
-32.46
-755.01
-293.75
Raw Material Consumed
32640.23
32993.67
27401.80
24851.81
21005.41
     Opening Raw Materials
2948.24
1637.26
3194.62
2677.86
2005.16
     Purchases Raw Materials
32113.55
34304.64
25844.45
25368.57
21743.98
     Closing Raw Materials
2439.01
2948.24
1637.26
3194.62
2743.73
     Other Direct Purchases / Brought in cost
17.45
     Other raw material cost
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
615.79
593.13
536.06
493.50
336.50
     Electricity & Power
615.79
593.13
536.06
493.50
336.50
     Oil, Fuel & Natural gas
0.00
0.00
0.00
0.00
0.00
     Coals etc
0.00
0.00
0.00
0.00
0.00
     Other power & fuel
0.00
0.00
0.00
0.00
0.00
Employee Cost
1262.42
1135.15
1003.23
1108.70
730.60
     Salaries, Wages & Bonus
1125.75
1042.04
923.22
1041.15
678.92
     Contributions to EPF & Pension Funds
62.03
58.30
50.19
40.00
37.79
     Workmen and Staff Welfare Expenses
25.40
21.56
18.85
15.39
11.51
     Other Employees Cost
49.24
13.25
10.96
12.17
2.39
Other Manufacturing Expenses
1098.34
1030.95
921.23
751.51
567.55
     Sub-contracted / Out sourced services
     Processing Charges
     Repairs and Maintenance
50.32
56.96
69.02
45.50
91.12
     Packing Material Consumed
     Other Mfg Exp
1048.02
973.99
852.21
706.02
476.43
General and Administration Expenses
302.35
275.17
250.94
201.86
159.44
     Rent , Rates & Taxes
68.77
50.50
51.74
43.40
44.73
     Insurance
72.54
45.74
42.05
27.27
19.54
     Printing and stationery
4.72
5.55
5.19
4.42
2.98
     Professional and legal fees
41.68
16.59
20.21
22.28
12.90
     Traveling and conveyance
45.67
67.84
61.80
51.90
43.51
     Other Administration
114.64
156.79
131.74
104.50
79.30
Selling and Distribution Expenses
951.44
737.95
567.91
366.82
271.15
     Advertisement & Sales Promotion
479.62
286.98
217.17
112.43
99.81
     Sales Commissions & Incentives
     Freight and Forwarding
471.83
450.97
350.73
254.40
171.34
     Handling and Clearing Charges
0.00
0.00
0.00
0.00
0.00
     Other Selling Expenses
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
110.44
277.25
136.33
102.00
59.02
     Bad debts /advances written off
1.70
15.60
1.91
     Provision for doubtful debts
1.60
     Losson disposal of fixed assets(net)
0.45
0.72
2.55
0.30
0.70
     Losson foreign exchange fluctuations
63.40
     Losson sale of non-trade current investments
101.37
     Other Miscellaneous Expenses
108.40
173.46
54.78
99.78
58.32
Less: Expenses Capitalised
Total Expenditure
36390.57
36691.27
30785.04
27121.20
22835.91
Operating Profit (Excl OI)
4615.05
4461.65
4092.75
6807.84
3321.53
Other Income
925.78
803.71
540.88
519.42
236.10
     Interest Received
67.68
98.69
53.44
7.45
8.45
     Dividend Received
235.34
153.73
110.02
69.39
     Profit on sale of Fixed Assets
0.21
     Profits on sale of Investments
147.65
     Provision Written Back
     Foreign Exchange Gains
150.10
169.02
135.91
71.29
     Others
560.35
300.66
333.71
265.83
86.97
Operating Profit
5540.82
5265.36
4633.63
7327.25
3557.62
Interest
30.51
43.83
49.15
47.95
51.45
     InterestonDebenture / Bonds
     Interest on Term Loan
     Intereston Fixed deposits
     Bank Charges etc
21.58
33.96
34.90
31.87
32.56
     Other Interest
8.93
9.87
14.25
16.08
18.89
PBDT
5510.32
5221.53
4584.48
7279.31
3506.18
Depreciation
409.27
377.07
358.39
237.58
136.90
Profit Before Taxation & Exceptional Items
5101.05
4844.46
4226.10
7041.73
3369.28
Exceptional Income / Expenses
51.87
-7.89
0.62
Profit Before Tax
5101.05
4844.46
4277.97
7033.84
3369.90
Provision for Tax
1122.94
985.74
1214.34
2380.24
1104.32
     Current Income Tax
1196.40
1074.72
1317.04
2245.60
1030.84
     Deferred Tax
-71.56
-131.99
-83.73
134.64
73.48
     Other taxes
-145.01
-220.97
-186.43
269.27
146.96
Profit After Tax
3978.11
3858.72
3063.63
4653.61
2265.58
Extra items
0.00
0.00
0.00
0.00
0.00
Minority Interest
-372.99
-397.99
-329.90
-200.11
-106.45
Share of Associate
-4.40
4.14
2.57
11.19
-2.54
Other Consolidated Items
Consolidated Net Profit
3600.72
3464.87
2736.30
4464.68
2156.59
Adjustments to PAT
Profit Balance B/F
12144.05
10410.72
8865.85
5305.31
3357.69
Appropriations
15744.77
13875.59
11602.16
9769.99
5514.28
     General Reserves
350.00
250.00
200.00
400.00
200.00
     Proposed Equity Dividend
     Corporate dividend tax
140.03
     Other Appropriation
25.38
660.29
991.43
504.14
8.97
Equity Dividend %
625.00
510.00
400.00
600.00
450.00
Earnings Per Share
26.43
25.43
20.08
98.31
47.49
Adjusted EPS
26.43
25.43
20.08
32.77
15.83

© NIRMAL BANG. All rights reserved

Designed , Developed & Content Powered by Accord Fintech Pvt. Ltd.

Open an Account
FOR AFREE *DEMAT & BROKING ACCOUNT

Please fill in the details below

Close X

(Note - You will receive a call from our sales executive)