| G M Breweries Ltd | Industry : (Alcoholic Beverages) | |
|---|---|---|
|
BSE Code : 507488 |
NSE Symbol : GMBREW |
P/E(TTM) : 13.91 |
|
ISIN Demat : INE075D01018 |
Div & Yield% : 0.76 |
EPS(TTM) : 71.44 |
|
Book Value(₹) : 430.56 |
Market Cap(₹Cr) : 2,269.73 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 1,867.12 | 1,800.07 | 1,732.23 | 1,319.66 | 892.34 |
| Net Sales | 636.57 | 615.23 | 593.51 | 458.47 | 340.12 |
| Other Income | 48.10 | 80.33 | 20.47 | 28.58 | 30.29 |
| Stock Adjustments | 0.51 | -0.25 | 1.03 | 2.23 | -2.04 |
| Total Income | 685.18 | 695.31 | 615.01 | 489.28 | 368.37 |
| EXPENDITURE : | |||||
| Raw Materials | 260.97 | 264.49 | 242.79 | 186.25 | 138.11 |
| Power and Fuel Cost | 1.36 | 1.09 | 0.91 | 0.69 | 0.62 |
| Other Manufacturing Expenses | 214.16 | 200.73 | 196.65 | 147.41 | 93.12 |
| Selling and Administration Expenses | 27.41 | 25.86 | 23.49 | 19.65 | 18.73 |
| Miscellaneous Expenses | 3.57 | 4.12 | 3.53 | 3.25 | 3.45 |
| Employee Benefit Expenses | 11.99 | 11.30 | 10.17 | 7.89 | 8.74 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 165.73 | 187.72 | 137.47 | 124.12 | 105.60 |
| Interest | 0.58 | 0.37 | 0.04 | 0.01 | 0.06 |
| Gross Profit | 165.15 | 187.35 | 137.43 | 124.11 | 105.54 |
| Depreciation | 5.18 | 6.13 | 5.81 | 6.06 | 5.48 |
| Profit Before Tax | 159.97 | 181.22 | 131.62 | 118.05 | 100.06 |
| Current Tax | 31.31 | 30.30 | 32.28 | 25.25 | 20.25 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.38 | -0.61 | -0.53 | -0.56 | -0.28 |
| Reported Net Profit | 129.04 | 151.52 | 99.86 | 93.36 | 80.09 |
| Extraordinary Items | 0.72 | 3.84 | 4.71 | 5.08 | 5.44 |
| Adjusted Net Profit | 128.32 | 147.68 | 95.15 | 88.28 | 74.65 |
| Adjustment below Net Profit | -4.57 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 741.64 | 601.09 | 510.36 | 424.32 | 349.71 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 12.79 | 10.97 | 9.14 | 7.31 | 5.48 |
| P & L Balance carried down | 853.32 | 741.64 | 601.09 | 510.36 | 424.32 |
| 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 (%) | 75.00 | 70.00 | 60.00 | 50.00 | 40.00 |
| Dividend Per Share(Rs) | 7.50 | 7.00 | 6.00 | 5.00 | 4.00 |
| Earnings Per Share-Unit Curr | 56.46 | 82.86 | 54.61 | 51.05 | 43.80 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 410.65 | 449.70 | 372.83 | 323.22 | 276.16 |
| Book Value(Adj)-Unit Curr | 410.65 | 359.76 | 298.26 | 258.58 | 220.93 |