ABDLBreweries & Distilleries
Allied Blenders & Distillers Pvt Ltd — Profit & Loss Statement
₹404.05
-2.80%
Allied Blenders & Distillers Pvt Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.09 Cr | -5.69 Cr | -0.11 Cr | -3.41 Cr | — |
| Tax Rate For Calcs | 0.27 | 0.30 | 0.30 | 0.30 | — |
| Normalized EBITDA | 451.09 Cr | 262.38 Cr | 196.44 Cr | 218.91 Cr | — |
| Total Unusual Items | 0.34 Cr | -18.97 Cr | -0.38 Cr | -11.36 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.34 Cr | -18.97 Cr | -0.38 Cr | -11.36 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 194.86 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Reconciled Depreciation | 60.64 Cr | 57.86 Cr | 55.14 Cr | 58.64 Cr | — |
| Reconciled Cost Of Revenue | 2.14K Cr | 2.19K Cr | 2.07K Cr | 1.69K Cr | — |
| EBITDA | 451.43 Cr | 243.41 Cr | 196.06 Cr | 207.55 Cr | — |
| EBIT | 390.78 Cr | 185.55 Cr | 140.92 Cr | 148.91 Cr | — |
| Net Interest Income | -117.66 Cr | -171.04 Cr | -133.65 Cr | -143.62 Cr | — |
| Interest Expense | 125.06 Cr | 172.77 Cr | 134.97 Cr | 145.09 Cr | — |
| Interest Income | 7.92 Cr | 2.26 Cr | 2.15 Cr | 2.62 Cr | — |
| Normalized Income | 194.62 Cr | 15.11 Cr | 1.86 Cr | 9.43 Cr | — |
| Net Income From Continuing And Discontinued Operation | 194.86 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Total Expenses | 2.97K Cr | 2.98K Cr | 2.86K Cr | 2.41K Cr | — |
| Rent Expense Supplemental | 8.58 Cr | 9.07 Cr | 7.94 Cr | 6.20 Cr | — |
| Diluted Average Shares | 27.11 Cr | 27.97 Cr | 27.97 Cr | 27.97 Cr | — |
| Basic Average Shares | 27.11 Cr | 27.97 Cr | 27.97 Cr | 27.97 Cr | — |
| Diluted EPS | 7.19 | 0.07 | 0.06 | 0.05 | — |
| Basic EPS | 7.19 | 0.07 | 0.06 | 0.05 | — |
| Diluted NI Availto Com Stockholders | 194.86 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Net Income Common Stockholders | 194.86 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 194.86 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Minority Interests | 0.02 Cr | 0.00 | — | — | — |
| Net Income Including Noncontrolling Interests | 194.85 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Net Income Continuous Operations | 194.85 Cr | 1.83 Cr | 1.60 Cr | 1.48 Cr | — |
| Tax Provision | 70.88 Cr | 10.96 Cr | 4.35 Cr | 2.35 Cr | — |
| Pretax Income | 265.72 Cr | 12.78 Cr | 5.95 Cr | 3.82 Cr | — |
| Other Non Operating Income Expenses | 4.02 Cr | 2.88 Cr | 7.39 Cr | 4.89 Cr | — |
| Special Income Charges | 0.34 Cr | -18.97 Cr | -0.38 Cr | -11.36 Cr | — |
| Other Special Charges | -0.34 Cr | 4.02 Cr | 0.04 Cr | -0.80 Cr | — |
| Write Off | 0.00 | 14.95 Cr | 0.34 Cr | 12.16 Cr | — |
| Net Non Operating Interest Income Expense | -117.66 Cr | -171.04 Cr | -133.65 Cr | -143.62 Cr | — |
| Total Other Finance Cost | 0.52 Cr | 0.54 Cr | 0.84 Cr | 1.15 Cr | — |
| Interest Expense Non Operating | 125.06 Cr | 172.77 Cr | 134.97 Cr | 145.09 Cr | — |
| Interest Income Non Operating | 7.92 Cr | 2.26 Cr | 2.15 Cr | 2.62 Cr | — |
| Operating Income | 377.27 Cr | 200.54 Cr | 136.28 Cr | 152.04 Cr | — |
| Operating Expense | 828.13 Cr | 787.64 Cr | 794.28 Cr | 711.96 Cr | — |
| Other Operating Expenses | 234.55 Cr | 227.06 Cr | 219.18 Cr | 187.76 Cr | — |
| Depreciation And Amortization In Income Statement | 60.64 Cr | 57.86 Cr | 55.14 Cr | 58.64 Cr | — |
| Amortization | 2.46 Cr | 4.00 Cr | 4.03 Cr | 1.92 Cr | — |
| Depreciation Income Statement | 58.19 Cr | 53.86 Cr | 51.12 Cr | 56.72 Cr | — |
| Selling General And Administration | 298.77 Cr | 272.76 Cr | 283.26 Cr | 230.24 Cr | — |
| Selling And Marketing Expense | 252.29 Cr | 233.03 Cr | 245.65 Cr | 194.03 Cr | — |
| General And Administrative Expense | 46.48 Cr | 39.73 Cr | 37.61 Cr | 36.21 Cr | — |
| Rent And Landing Fees | 8.58 Cr | 9.07 Cr | 7.94 Cr | 6.20 Cr | — |
| Gross Profit | 1.21K Cr | 988.18 Cr | 930.55 Cr | 864.00 Cr | — |
| Cost Of Revenue | 2.14K Cr | 2.19K Cr | 2.07K Cr | 1.69K Cr | — |
| Total Revenue | 3.34K Cr | 3.18K Cr | 3.00K Cr | 2.56K Cr | — |
| Operating Revenue | 3.34K Cr | 3.18K Cr | 3.00K Cr | 2.56K Cr | — |
| Restructuring And Mergern Acquisition | — | — | — | — | 0.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Allied Blenders & Distillers Pvt Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.