| Northern Spirits Ltd | Industry : (Alcoholic Beverages) | |
|---|---|---|
|
BSE Code : 542628 |
NSE Symbol : - |
P/E(TTM) : 7.93 |
|
ISIN Demat : INE01BL01012 |
Div & Yield% : 0.25 |
EPS(TTM) : 15.10 |
|
Book Value(₹) : 85.41 |
Market Cap(₹Cr) : 192.23 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,942.61 | 1,235.31 | 905.34 | 267.64 | 152.98 |
| Other Income | 0.87 | 0.73 | 0.32 | 0.14 | 0.22 |
| Stock Adjustments | 23.15 | 8.48 | 10.93 | 3.45 | -1.86 |
| Total Income | 1,966.63 | 1,244.52 | 916.59 | 271.23 | 151.34 |
| EXPENDITURE : | |||||
| Raw Materials | 1,781.32 | 1,127.86 | 825.07 | 222.90 | 121.57 |
| Power and Fuel Cost | 0.12 | 0.07 | 0.05 | 0.02 | 0.02 |
| Other Manufacturing Expenses | 0.28 | 0.23 | 0.28 | 0.11 | 0.12 |
| Selling and Administration Expenses | 133.13 | 80.62 | 65.85 | 32.97 | 19.30 |
| Miscellaneous Expenses | 0.55 | 0.34 | 0.12 | 0.05 | 0.04 |
| Employee Benefit Expenses | 3.92 | 3.77 | 2.30 | 2.10 | 1.92 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 47.31 | 31.65 | 22.93 | 13.09 | 8.36 |
| Interest | 16.18 | 9.12 | 7.78 | 5.00 | 4.08 |
| Gross Profit | 31.13 | 22.53 | 15.15 | 8.09 | 4.28 |
| Depreciation | 0.30 | 0.23 | 0.23 | 0.12 | 0.16 |
| Profit Before Tax | 30.83 | 22.30 | 14.92 | 7.97 | 4.12 |
| Current Tax | 7.91 | 5.74 | 3.80 | 2.00 | 1.15 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.04 | -0.02 | -0.02 | -0.04 | 0.00 |
| Reported Net Profit | 22.97 | 16.57 | 11.13 | 6.00 | 2.97 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Adjusted Net Profit | 22.97 | 16.57 | 11.13 | 6.00 | 2.97 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 51.66 | 35.09 | 23.96 | 17.95 | 14.99 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.40 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 74.23 | 51.66 | 35.09 | 23.96 | 17.95 |
| 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 (%) | 3.00 | 2.50 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.30 | 0.25 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 14.31 | 10.32 | 6.94 | 3.74 | 1.85 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 76.39 | 62.31 | 51.98 | 45.04 | 41.30 |
| Book Value(Adj)-Unit Curr | 76.39 | 62.31 | 51.98 | 45.04 | 41.30 |
