| Radico Khaitan Ltd Industry: (Breweries & Distilleries) |
|---|
|
BSE Code:
532497
ISIN Demat:
INE944F01028
Book Value(₹): 201.02 NSE Symbol:
RADICO
Div & Yield(%):
0.14
Market Cap(₹ Cr): 38,027.80 P/E(TTM):
93.32
EPS(TTM):
30.44
Face Value(₹): 2.00 |
| Dec 25 (₹ Cr) | Dec 24 (₹ Cr) | Dec 23 (₹ Cr) | Dec 22 (₹ Cr) | Dec 21 (₹ Cr) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 12,247.38 | 11,365.36 | 9,601.10 | 9,602.49 | 8,105.24 |
| Net Sales | 4,851.16 | 4,118.52 | 3,142.81 | 2,868.01 | 2,398.80 |
| Other Income | 4.85 | 8.87 | 9.39 | 11.00 | 20.07 |
| Stock Adjustments | 131.32 | 54.18 | 96.27 | 3.95 | 38.18 |
| Total Income | 4,987.33 | 4,181.57 | 3,248.47 | 2,882.96 | 2,457.05 |
| EXPENDITURE : | |||||
| Raw Materials | 1,773.33 | 1,419.03 | 996.02 | 845.05 | 670.85 |
| Power and Fuel Cost | 164.71 | 133.83 | 79.91 | 54.90 | 46.88 |
| Other Manufacturing Expenses | 1,206.93 | 1,090.31 | 993.80 | 798.92 | 626.29 |
| Selling and Administration Expenses | 740.34 | 660.66 | 497.64 | 499.59 | 454.42 |
| Miscellaneous Expenses | 206.08 | 166.51 | 144.03 | 129.77 | 105.25 |
| Employee Benefit Expenses | 216.90 | 195.79 | 168.92 | 141.26 | 124.03 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 679.02 | 515.45 | 368.15 | 413.48 | 429.33 |
| Interest | 74.26 | 59.66 | 22.47 | 13.35 | 22.33 |
| Gross Profit | 604.76 | 455.79 | 345.68 | 400.13 | 407.00 |
| Depreciation | 140.14 | 113.77 | 70.90 | 64.88 | 53.90 |
| Profit Before Tax | 464.62 | 342.02 | 274.78 | 335.25 | 353.10 |
| Current Tax | 111.52 | 72.39 | 68.89 | 86.54 | 80.47 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 7.91 | 13.88 | 1.47 | -3.45 | 2.07 |
| Reported Net Profit | 345.19 | 255.76 | 204.42 | 252.16 | 270.56 |
| Extraordinary Items | 0.03 | 0.11 | 1.18 | 0.06 | 0.02 |
| Adjusted Net Profit | 345.16 | 255.65 | 203.24 | 252.10 | 270.54 |
| Adjustment below Net Profit | -3.98 | 0.93 | -1.87 | 0.33 | -0.86 |
| Profit/Loss Balance carried down | 1,555.18 | 1,338.61 | 1,176.16 | 955.75 | 712.76 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 40.13 | 40.11 | 40.10 | 32.08 | 26.71 |
| P & L Balance carried down | 1,856.27 | 1,555.18 | 1,338.61 | 1,176.16 | 955.75 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 200.00 | 150.00 | 150.00 | 150.00 | 120.00 |
| Dividend Per Share(Rs) | 4.00 | 3.00 | 3.00 | 3.00 | 2.40 |
| Earnings Per Share-Unit Curr | 25.80 | 19.13 | 15.29 | 18.86 | 20.26 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 201.11 | 177.79 | 160.99 | 148.63 | 132.06 |
| Book Value(Adj)-Unit Curr | 201.11 | 177.79 | 160.99 | 148.63 | 132.06 |
