| Northern Spirits Ltd | Industry : (Alcoholic Beverages) | |
|---|---|---|
|
BSE Code : 542628 |
NSE Symbol : - |
P/E(TTM) : 7.02 |
|
ISIN Demat : INE01BL01012 |
Div & Yield% : 2.76 |
EPS(TTM) : 18.08 |
|
Book Value(₹) : 92.93 |
Market Cap(₹Cr) : 203.85 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 2,308.97 | 1,942.61 | 1,235.31 | 905.34 | 267.64 |
| Other Income | 1.90 | 0.87 | 0.73 | 0.32 | 0.14 |
| Stock Adjustments | 41.83 | 23.15 | 8.48 | 10.93 | 3.45 |
| Total Income | 2,352.70 | 1,966.63 | 1,244.52 | 916.59 | 271.23 |
| EXPENDITURE : | |||||
| Raw Materials | 2,088.72 | 1,781.32 | 1,127.86 | 825.07 | 222.90 |
| Power and Fuel Cost | 0.11 | 0.12 | 0.07 | 0.05 | 0.02 |
| Other Manufacturing Expenses | 0.30 | 0.28 | 0.23 | 0.28 | 0.11 |
| Selling and Administration Expenses | 207.13 | 132.83 | 80.62 | 65.85 | 32.97 |
| Miscellaneous Expenses | 0.40 | 0.85 | 0.34 | 0.12 | 0.05 |
| Employee Benefit Expenses | 4.20 | 3.92 | 3.77 | 2.30 | 2.10 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 51.83 | 47.31 | 31.65 | 22.93 | 13.09 |
| Interest | 15.04 | 16.18 | 9.12 | 7.78 | 5.00 |
| Gross Profit | 36.79 | 31.13 | 22.53 | 15.15 | 8.09 |
| Depreciation | 0.60 | 0.30 | 0.23 | 0.23 | 0.12 |
| Profit Before Tax | 36.19 | 30.83 | 22.30 | 14.92 | 7.97 |
| Current Tax | 9.21 | 7.91 | 5.74 | 3.80 | 2.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.16 | -0.04 | -0.02 | -0.02 | -0.04 |
| Reported Net Profit | 27.14 | 22.97 | 16.57 | 11.13 | 6.00 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 27.14 | 22.97 | 16.57 | 11.13 | 6.00 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 74.23 | 51.66 | 35.09 | 23.96 | 17.95 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.48 | 0.40 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 100.89 | 74.23 | 51.66 | 35.09 | 23.96 |
| 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 (%) | 35.00 | 3.00 | 2.50 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 3.50 | 0.30 | 0.25 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 16.91 | 14.31 | 10.32 | 6.94 | 3.74 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 92.93 | 76.39 | 62.31 | 51.98 | 45.04 |
| Book Value(Adj)-Unit Curr | 92.93 | 76.39 | 62.31 | 51.98 | 45.04 |
