down arrow

Tilaknagar Inds.

37
Sell
  • Market Cap: Small Cap
  • Industry: Breweries & Distilleries
  • ISIN: INE133E01013
  • NSEID: TI
  • BSEID: 507205
INR
235.25
6.3 (2.75%)
BSENSE

Apr 11, 12:53 PM

BSE+NSE Vol: 1.8 lacs

  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationProfit and Loss Results
Results Snapshot
Figures in Rs cr
Consolidated - Profit And Loss Results
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
No of Months
12
12
12
12
12
12
Operating Income
2,958.00
2,469.00
1,792.00
1,418.00
1,483.00
1,525.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
1,564.00
1,304.00
1,008.00
869.00
830.00
864.00
Net Sales
1,393.00
1,164.00
783.00
548.00
652.00
661.00
Expenditure (Ex Depriciation)
Stock Adjustments
16.00
-16.00
4.00
-13.00
31.00
-17.00
Raw Materials Consumed
692.00
633.00
377.00
291.00
321.00
337.00
Power & Fuel Cost
3.00
5.00
4.00
3.00
3.00
6.00
Employee Cost
46.00
37.00
32.00
25.00
29.00
33.00
Operating Expenses
60.00
66.00
42.00
35.00
30.00
40.00
General and Administration Expenses
-1.00
-1.00
-1.00
-1.00
-1.00
-1.00
Selling and Distribution Expenses
321.00
233.00
153.00
101.00
94.00
88.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
20.00
25.00
22.00
21.00
155.00
76.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
1,208.00
1,027.00
671.00
494.00
704.00
605.00
Operating Profit (PBDIT) excl Other Income
185.00
137.00
112.00
54.00
-51.00
56.00
Other Income
14.00
7.00
10.00
11.00
29.00
5.00
Operating Profit (PBDIT)
199.00
144.00
122.00
65.00
-21.00
61.00
Interest
26.00
40.00
61.00
70.00
128.00
184.00
Profit before Depriciation and Tax
172.00
104.00
60.00
-5.00
-150.00
-122.00
Depreciation
31.00
32.00
32.00
33.00
32.00
36.00
Profit Before Taxation & Exceptional Items
140.00
72.00
27.00
-38.00
-183.00
-159.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
138.00
149.00
41.00
-38.00
271.00
-159.00
Provision for Tax
0.00
0.00
-3.00
0.00
1.00
0.00
Profit After Tax
138.00
149.00
45.00
-38.00
269.00
-159.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
-207.00
-355.00
-399.00
-361.00
-630.00
-471.00
Profit Available for appropriations
-69.00
-205.00
-354.00
-399.00
-361.00
-630.00
Appropriations
-69.00
-205.00
-354.00
-399.00
-361.00
-630.00
Equity Dividend (%)
5.00%
2.50%
1.00%
0.00%
0.00%
0.00%
Earnings Per Share
7.23
8.79
3.15
-3.07
21.56
-12.76
Profit And Loss Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2024 is 19.72% vs 48.63% in Mar 2023

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2024 is 35.18% vs 22.35% in Mar 2023

stock-summary

Interest

YoY Growth in year ended Mar 2024 is -33.46% vs -35.05% in Mar 2023

stock-summary

Profit After Tax

YoY Growth in year ended Mar 2024 is -7.93% vs 231.73% in Mar 2023

Compare Profit and Loss Results of Tilaknagar Inds.
Markets Mojo
Figures in Rs cr
consolidated - Profit And Loss Results
Markets Mojo
Markets Mojo
Change(INR)
Change(%)
No of Months
12
12
Operating Income
2,958.00
7,668.00
-4,710.00
-61.42%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
1,564.00
4,340.00
-2,776.00
-63.96%
Net Sales
1,393.00
3,327.00
-1,934.00
-58.13%
Expenditure (Ex Depriciation)
Stock Adjustments
16.00
25.00
-9.00
-36.00%
Raw Materials Consumed
692.00
2,072.00
-1,380.00
-66.60%
Power & Fuel Cost
3.00
62.00
-59.00
-95.16%
Employee Cost
46.00
175.00
-129.00
-73.71%
Operating Expenses
60.00
313.00
-253.00
-80.83%
General and Administration Expenses
-1.00
-1.00
0.00
0.00%
Selling and Distribution Expenses
321.00
233.00
88.00
37.77%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
20.00
24.00
-4.00
-16.67%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
1,208.00
3,085.00
-1,877.00
-60.84%
Operating Profit (PBDIT) excl Other Income
185.00
242.00
-57.00
-23.55%
Other Income
14.00
6.00
8.00
133.33%
Operating Profit (PBDIT)
199.00
248.00
-49.00
-19.76%
Interest
26.00
173.00
-147.00
-84.97%
Profit before Depriciation and Tax
172.00
75.00
97.00
129.33%
Depreciation
31.00
57.00
-26.00
-45.61%
Profit Before Taxation & Exceptional Items
140.00
17.00
123.00
723.53%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
138.00
12.00
126.00
1,050.00%
Provision for Tax
0.00
10.00
-10.00
-100.00%
Profit After Tax
138.00
1.00
137.00
13,700.00%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
-207.00
98.00
-305.00
-311.22%
Profit Available for appropriations
-69.00
100.00
-169.00
-169.00%
Appropriations
-69.00
100.00
-169.00
-169.00%
Equity Dividend (%)
5%
0%
5.00
Earnings Per Share
7.23
0.07
7.16
10,228.57%
Profit And Loss - Net Sales
Net Sales 1,393.95 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 19.72% vs 48.63% in Mar 2023

Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 185.45 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is 35.18% vs 22.35% in Mar 2023

Profit And Loss - Interest
Interest 26.74 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is -33.46% vs -35.05% in Mar 2023

Profit And Loss - Profit After Tax
Profit After Tax 138.01 Cr
in Mar 2024

Figures in Rs Cr
stock-summary

YoY Growth in year ended Mar 2024 is -7.93% vs 231.73% in Mar 2023