| Parag Milk Foods Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 539889 |
NSE Symbol : PARAGMILK |
P/E(TTM) : 25.66 |
|
ISIN Demat : INE883N01014 |
Div & Yield% : 0.36 |
EPS(TTM) : 11.89 |
|
Book Value(₹) : 99.60 |
Market Cap(₹Cr) : 3,832.35 |
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 | 3,742.03 | 3,367.40 | 3,089.83 | 2,853.20 | 2,025.61 |
| Other Income | 35.43 | 26.60 | 8.56 | 35.16 | 8.96 |
| Stock Adjustments | 138.10 | -56.48 | 55.17 | 70.95 | -222.34 |
| Total Income | 3,915.56 | 3,337.52 | 3,153.56 | 2,959.31 | 1,812.23 |
| EXPENDITURE : | |||||
| Raw Materials | 2,711.96 | 2,282.97 | 2,243.42 | 2,159.12 | 1,687.23 |
| Power and Fuel Cost | 135.03 | 130.47 | 46.60 | 42.85 | 35.96 |
| Other Manufacturing Expenses | 395.11 | 317.58 | 257.09 | 327.60 | 243.27 |
| Selling and Administration Expenses | 202.64 | 179.49 | 261.66 | 131.32 | 111.59 |
| Miscellaneous Expenses | 29.36 | 19.91 | 30.22 | 36.06 | 76.61 |
| Employee Benefit Expenses | 149.99 | 127.51 | 104.43 | 88.25 | 77.34 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 291.47 | 279.59 | 210.14 | 174.12 | -419.76 |
| Interest | 72.28 | 85.07 | 71.57 | 52.86 | 47.04 |
| Gross Profit | 219.19 | 194.52 | 138.57 | 121.26 | -466.80 |
| Depreciation | 60.40 | 59.68 | 55.71 | 54.07 | 50.93 |
| Profit Before Tax | 158.79 | 134.84 | 82.86 | 67.19 | -517.73 |
| Current Tax | 0.45 | 0.00 | 0.00 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 7.46 | 11.30 | -9.09 | -1.30 | 11.42 |
| Reported Net Profit | 150.88 | 123.54 | 91.95 | 68.49 | -529.16 |
| Extraordinary Items | -1.84 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 152.72 | 123.54 | 91.95 | 68.49 | -529.16 |
| Adjustment below Net Profit | 0.00 | 0.00 | -0.01 | -0.15 | 0.00 |
| Profit/Loss Balance carried down | 128.34 | 10.77 | -81.17 | -149.51 | 384.41 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 11.94 | 5.97 | 0.00 | 0.00 | 4.77 |
| P & L Balance carried down | 267.28 | 128.34 | 10.77 | -81.17 | -149.51 |
| 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 (%) | 11.00 | 10.00 | 5.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 1.10 | 1.00 | 0.50 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 12.07 | 10.36 | 7.71 | 5.84 | -55.58 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 100.03 | 86.34 | 76.60 | 68.50 | 56.29 |
| Book Value(Adj)-Unit Curr | 100.03 | 86.34 | 76.60 | 68.50 | 56.29 |
