You Are On:
EQUITY
Equity Analysis
  Price
    Gainers & Losers
    Out & Under Performers
    Only Buyers & Sellers
     Advances & Declines
     New Highs & Lows
     Weightage
     5 Day's Up & Down
  Volume
  Analysis
News Analysis
Corporate Info
Corporate Action
Other Market
Profit & Loss    
Raghuvansh Agrofarms Ltd.
 
BSE Code 538921
ISIN Demat INE865P01016
Book Value 44.30
NSE Code NA
Dividend Yield(%) 0.00
Market Cap(Million) 2371.59
P/E(X) 48.87
EPS(Rs.) 4.07
Face Value(Rs.) 10  
Type
(Rs. in Million)
Particulars Mar 2023Mar 2022Mar 2021Mar 2020Mar 2019
INCOME :          
Gross Sales113.49  223.14  192.95  434.24  4374.20  
     Sales113.49  231.39  182.71  423.81  4374.20  
     Job Work/ Contract Receipts          
     Processing Charges / Service Income          
     Revenue from property development          
     Other Operational Income0.00  -8.25  10.24  10.42  0.00  
Less: Excise Duty        0.14  
Net Sales113.49  223.14  192.95  434.24  4374.06  
EXPENDITURE :          
Increase/Decrease in Stock1.80  29.09  2.41  14.11  98.68  
Raw Material Consumed47.87  140.47  133.73  282.11  4084.35  
     Opening Raw Materials  2.20  5.27  0.09  1.32  
     Purchases Raw Materials23.96  72.24  36.06  122.61  179.65  
     Closing Raw Materials    2.20  5.27  0.09  
     Other Direct Purchases / Brought in cost23.91  66.03  94.61  164.67  3903.47  
     Other raw material cost0.00  0.00  0.00  0.00  0.00  
Power & Fuel Cost1.82  1.70  1.49  2.43  2.05  
     Electricity & Power1.82  1.70  1.49  2.43  2.05  
     Oil, Fuel & Natural gas0.00  0.00  0.00  0.00  0.00  
     Coals etc0.00  0.00  0.00  0.00  0.00  
     Other power & fuel0.00  0.00  0.00  0.00  0.00  
Employee Cost3.97  3.89  2.43  3.76  2.41  
     Salaries, Wages & Bonus2.29  0.67  2.25  3.56  2.15  
     Contributions to EPF & Pension Funds          
     Workmen and Staff Welfare Expenses0.72  3.21  0.17  0.20  0.26  
     Other Employees Cost0.96  0.00  0.00  0.00  0.00  
Other Manufacturing Expenses8.54  7.57  4.46  14.34  62.78  
     Sub-contracted / Out sourced services          
     Processing Charges      1.84  7.82  
     Repairs and Maintenance          
     Packing Material Consumed          
     Other Mfg Exp8.54  7.57  4.46  12.50  54.95  
General and Administration Expenses5.05  4.91  5.75  6.37  9.87  
     Rent , Rates & Taxes0.54  0.67  0.81  2.47  2.67  
     Insurance0.19  0.26  0.09  0.05  0.13  
     Printing and stationery0.05  0.06  0.02  0.02  0.02  
     Professional and legal fees1.49  0.49  1.03  0.72  0.35  
     Traveling and conveyance1.86  1.74  1.07  1.02  1.59  
     Other Administration2.78  3.44  3.80  3.11  6.69  
Selling and Distribution Expenses1.96  2.02  1.09  4.61  2.65  
     Advertisement & Sales Promotion0.75  1.00      0.09  
     Sales Commissions & Incentives    0.04  2.35  0.88  
     Freight and Forwarding          
     Handling and Clearing Charges0.00  0.00  0.00  0.00  0.00  
     Other Selling Expenses1.21  1.02  1.05  2.26  1.68  
Miscellaneous Expenses2.82  1.80  2.57  10.77  8.31  
     Bad debts /advances written off          
     Provision for doubtful debts          
     Losson disposal of fixed assets(net)          
     Losson foreign exchange fluctuations          
     Losson sale of non-trade current investments          
     Other Miscellaneous Expenses2.82  1.80  2.57  10.77  8.31  
Less: Expenses Capitalised          
Total Expenditure73.83  191.44  153.93  338.49  4271.09  
Operating Profit (Excl OI)39.66  31.70  39.03  95.74  102.97  
Other Income41.18  45.46  26.85  12.59  2.43  
     Interest Received33.79  36.97  23.94  11.65  2.15  
     Dividend Received          
     Profit on sale of Fixed Assets0.15    0.10      
     Profits on sale of Investments6.96  0.02        
     Provision Written Back          
     Foreign Exchange Gains          
     Others0.28  8.48  2.81  0.94  0.27  
Operating Profit80.84  77.16  65.88  108.34  105.40  
Interest0.59  0.11  0.16  0.52  0.41  
     InterestonDebenture / Bonds          
     Interest on Term Loan          
     Intereston Fixed deposits          
     Bank Charges etc0.11  0.10  0.04  0.11  0.08  
     Other Interest0.48  0.01  0.12  0.41  0.33  
PBDT80.24  77.05  65.72  107.81  104.98  
Depreciation10.46  8.72  8.97  9.40  9.97  
Profit Before Taxation & Exceptional Items69.78  68.33  56.75  98.42  95.01  
Exceptional Income / Expenses          
Profit Before Tax69.78  68.33  56.75  98.42  95.01  
Provision for Tax10.20  9.49  11.03  0.55  17.55  
     Current Income Tax10.22  9.42  6.33  6.74  16.93  
     Deferred Tax-0.02  0.07  0.31  -0.28  0.33  
     Other taxes0.00  0.00  4.39  -5.90  0.30  
Profit After Tax59.58  58.84  45.72  97.86  77.46  
Extra items0.00  0.00  0.00  0.00  0.00  
Minority Interest          
Share of Associate          
Other Consolidated Items          
Consolidated Net Profit59.58  58.84  45.72  97.86  77.46  
Adjustments to PAT          
Profit Balance B/F397.43  340.52  294.80  196.94  119.56  
Appropriations457.02  399.36  340.52  294.80  197.02  
     General Reserves          
     Proposed Equity Dividend          
     Corporate dividend tax          
     Other Appropriation0.38  1.93      0.08  
Equity Dividend %          
Earnings Per Share5.00  5.00  4.00  8.00  6.00  
Adjusted EPS5.00  5.00  4.00  8.00  6.00