- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 2692.94 | 2540.83 | 2527.74 | 2397.55 | 2256.78 |
Other Income | 36.59 | 19.5 | 31.08 | 44.45 | 91.82 |
Stock Adjustments | 12.83 | 11.4 | 15.67 | 18.63 | -13.6 |
Total Income | 2742.36 | 2571.73 | 2574.49 | 2460.63 | 2335 |
EXPENDITURE : | |||||
Raw Materials | 935.84 | 821.25 | 806.67 | 830.76 | 766.36 |
Excise Duty | 0 | 10.28 | 39.57 | 39.2 | 39.53 |
Power and Fuel Cost | 22.64 | 18.32 | 15.19 | 12.18 | 12.48 |
Other Manufacturing Expenses | 37.85 | 32.58 | 32.27 | 24.39 | 20.17 |
Employee Cost | 279.72 | 254.65 | 233.55 | 207.8 | 167.13 |
Selling and Administration Expenses | 663.85 | 651.69 | 617.33 | 585.39 | 665.75 |
Miscellaneous Expenses | 52.33 | 45.23 | 39.7 | 29.18 | 31.67 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 750.13 | 737.73 | 790.21 | 731.73 | 631.89 |
Interest and Financial Charges | 21.4 | 34.31 | 58.01 | 54.03 | 5.14 |
Profit before Depreciation and Tax | 728.73 | 703.42 | 732.2 | 677.7 | 626.75 |
Depreciation | 325.31 | 310.86 | 308.58 | 254.93 | 34.31 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 403.42 | 392.56 | 423.62 | 422.77 | 592.45 |
Tax | 100.89 | 86.26 | 83.61 | 59.71 | 107 |
Profit After Tax | 302.53 | 306.3 | 340.01 | 363.06 | 485.45 |
Minority Interest after PAT | -0.7 | -0.84 | -0.41 | 0 | -0.16 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 303.23 | 307.14 | 340.42 | 363.06 | 485.61 |
Adjustment below Net Profit | -63.91 | -21.25 | -37.64 | -13.4 | 0 |
P and L Balance brought forward | 630.77 | 464.04 | 359.86 | 156.82 | 77.93 |
Appropriations | 158.88 | 119.16 | 198.6 | 143.09 | 488.17 |
P and L Bal. carried down | 711.21 | 630.77 | 464.04 | 363.39 | 75.37 |
Equity Dividend | 158.88 | 119.16 | 198.6 | 68.09 | 158.88 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 29.29 |
Equity Dividend (%) | 400 | 700 | 700 | 700 | 700 |
Earning Per Share (Rs.) | 6.68 | 13.53 | 15 | 16 | 20.1 |
Book Value | 45.73 | 88.72 | 77.31 | 71.01 | 54.22 |
Extraordinary Items | -0.37 | -62.78 | -35.11 | -45.97 | -70.49 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 45.39 | 22.7 | 22.7 | 22.7 | 22.7 |
Reserves and Surplus | 2030.67 | 1990.91 | 1732 | 1588.91 | 1207.94 |
Total Shareholders Funds | 2076.06 | 2013.61 | 1754.7 | 1611.61 | 1230.64 |
Secured Loans | 109.59 | 104.37 | 63.16 | 41.44 | 19.29 |
Unsecured Loans | 50.8 | 279.5 | 446.51 | 662.8 | 57.44 |
Total Debt | 160.39 | 383.87 | 509.67 | 704.24 | 76.73 |
Minority Interest | -0.2 | 0.57 | 1.41 | 4.1 | 4.56 |
Total Liabilities | 2236.25 | 2398.05 | 2265.78 | 2319.95 | 1311.93 |
APPLICATION OF FUNDS : | |||||
Gross Block | 2876.76 | 2679.1 | 2555.44 | 2354.84 | 641.1 |
Less: Accum. Depreciation | 1196.69 | 877.04 | 561.66 | 437.33 | 188.19 |
Net Block | 1680.07 | 1802.06 | 1993.78 | 1917.51 | 452.91 |
Capital Work in Progress | 36.33 | 30.47 | 21.52 | 67.09 | 28.77 |
Investments | 186.98 | 313.59 | 127.69 | 103.93 | 501.27 |
Current Assets, Loans and Advances | |||||
Inventories | 221.73 | 193.95 | 179.16 | 150.54 | 126.65 |
Sundry Debtors | 216.35 | 155.89 | 97.01 | 130.88 | 101.77 |
Cash and Bank Balance | 203.41 | 79.52 | 50.05 | 108.43 | 354.11 |
Loans and Advances | 298.77 | 239.58 | 166.43 | 215.08 | 123.34 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 485.78 | 352.99 | 306.41 | 323.56 | 263.29 |
Provisions | 121.61 | 64.03 | 63.46 | 49.95 | 113.59 |
Net Current Assets | 332.87 | 251.92 | 122.78 | 231.42 | 328.99 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 2236.25 | 2398.04 | 2265.77 | 2319.95 | 1311.94 |
Contingent Liabilities | 14.87 | 24 | 16.24 | 62.23 | 73.86 |
If I had made LUMPSUM investment of ₹ 1,00,000
in EMAMI LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %