Rudra Shares and Stock Brokers LTD.

PROFIT & LOSS

Nestle India Ltd

Industry : Food - Processing - MNC

BSE Code:	500790
ISIN Demat:	INE239A01024
Book Value(Rs):	34.6508417

NSE Symbol:	NESTLEIND
Div & Yield %:	1.05
Market Cap (Rs Cr.):	236758.43

P/E(TTM):	74.25
EPS(TTM):	33.07
Face Value(Rs):	1

Change Company

(Rs.Cr)
Particulars	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
INCOME :
Sales Turnover	17423.38	15186.92	13350.03	12368.90	11292.27	10192.18
Excise Duty	0.00	0.00	0.00	0.00	0.00	182.58
Net Sales	17423.38	15186.92	13350.03	12368.90	11292.27	10009.60
Other Income	101.00	120.15	145.85	246.88	258.92	176.92
Stock Adjustments	250.27	67.59	69.33	144.19	6.01	79.56
Total Income	17774.65	15374.66	13565.21	12759.97	11557.20	10266.08
EXPENDITURE :
Raw Materials	6660.42	5301.26	4901.74	4520.91	3829.22	3696.99
Power & Fuel Cost	572.61	408.06	313.68	340.53	344.18	288.44
Employee Cost	1635.46	1529.94	1500.95	1258.17	1124.15	1017.45
Other Manufacturing Expenses	1603.48	1349.48	1040.36	1028.55	949.86	897.84
Selling & Administrative Expenses	3192.15	2902.12	2246.90	2226.13	2145.82	1823.98
Miscellaneous Expenses	296.98	433.78	214.23	212.92	287.40	267.93
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	13961.10	11924.64	10217.86	9587.21	8680.63	7992.63
Operating Profit	3813.55	3450.02	3347.35	3172.76	2876.57	2273.45
Interest	154.57	201.68	164.18	129.12	111.95	91.90
Gross Profit	3658.98	3248.34	3183.17	3043.64	2764.62	2181.55
Depreciation	403.01	391.02	370.38	370.15	335.67	342.25
Profit Before Tax	3255.97	2857.32	2812.79	2673.49	2428.95	1839.30
Tax	868.61	744.39	763.42	747.00	884.87	649.17
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-3.16	-5.48	-33.06	-41.95	-62.85	-35.06
Reported Net Profit	2390.52	2118.41	2082.43	1968.44	1606.93	1225.19
Extraordinary Items	4.59	-171.95	0.00	0.00	0.00	0.00
Adjusted Net Profit	2385.93	2290.36	2082.43	1968.44	1606.93	1225.19
Adjustment below Net Profit	79.15	-151.56	-92.53	-757.28	-254.07	-259.49
P & L Balance brought forward	1069.49	1030.95	1017.37	2756.53	2505.45	2368.93
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	2024.73	1928.31	1889.75	2950.32	1089.50	829.18
P & L Balance carried down	1514.43	1069.49	1117.52	1017.37	2768.81	2505.45
Dividend	0.00	0.00	1301.61	2709.28	867.74	829.18
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	2200.00	2000.00	2000.00	3420.00	1150.00	860.00
Dividend Per Share(Rs)	220.00	200.00	200.00	342.00	115.00	86.00
Earnings Per Share-Unit Curr	247.93	219.71	215.97	204.15	166.66	127.07
Earnings Per Share(Adj)-Unit Curr	24.79	21.97	21.60	20.42	16.67	12.71
Book Value-Unit Curr	255.05	201.86	209.43	199.01	381.01	354.76
Book Value(Adj)-Unit Curr	25.51	20.19	20.94	19.90	38.10	35.48