Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
1,36,026.57
1,34,602.08
1,73,462.59
1,24,451.76
1,16,784.69
2,56,881.28
2,58,138.32
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
1,36,026.57
1,34,602.08
1,73,462.59
1,24,451.76
1,16,784.69
2,56,881.28
2,58,138.32
Raw Material Cost
78,063.44
1,17,069.65
75,458.47
56,528.61
69,143.25
1,31,282.91
1,15,659.83
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
20,338.48
23,855.13
24,660.60
20,874.17
21,170.84
21,525.69
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
2,971.03
2,403.21
1,394.44
515.94
375.91
826.16
729.53
Selling and Distribution Expenses
22,985.50
10,171.47
33,630.10
19,549.36
23,717.38
41,649.50
29,027.23
Other Expenses
-2,330.95
-2,625.83
-2,605.50
-2,139.01
-2,154.67
-2,235.18
-72.95
Total Expenditure (Excl Depreciation)
1,01,048.93
1,27,241.13
1,09,088.57
76,077.97
92,860.63
1,72,932.41
1,44,687.06
Operating Profit (PBDIT) excl Other Income
34977.600000000006
7361
64374
48373.8
23924.1
83948.9
113451.29999999999
Other Income
-8,911.98
25,528.98
-32,129.73
10,815.43
17,822.93
17,346.27
388.55
Operating Profit (PBDIT)
30,692.09
36,564.24
35,463.10
61,189.36
43,711.12
1,03,453.66
1,15,875.39
Interest
2,971.03
2,403.21
1,394.44
515.94
375.91
826.16
729.53
Exceptional Items
0.00
0.00
800.57
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
57,963.14
17,532.43
98,004.12
67,923.15
47,641.45
1,25,598.37
1,42,478.48
Depreciation
4,626.44
3,674.31
3,218.81
2,000.14
2,465.28
2,622.24
2,581.23
Profit Before Tax
23,094.63
30,486.72
31,650.43
58,673.28
40,869.93
1,00,005.26
1,12,564.63
Tax
5,927.69
6,266.37
12,661.73
8,346.53
5,766.72
20,029.95
22,562.77
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
17,166.94
24,220.35
18,039.27
45,294.07
31,342.59
79,842.70
89,933.80
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
17,166.94
24,220.35
18,039.27
45,294.07
31,342.59
79,842.70
89,933.80
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
230.96
132.61
68.06
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
17,166.94
24,220.35
18,039.27
45,294.07
31,573.55
79,975.31
90,001.86
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
10000.0
10000.0
10000.0
10000.0
10000.0
10000.0
10000.0
Reserves
4,25,925.46
4,28,399.19
4,04,178.84
3,86,139.57
3,44,475.86
3,80,757.85
3,18,072.21
Earnings per share (EPS)
556.3
784.86
584.56
1467.72
1220.74
2964.46
4203.23
Diluted Earnings per share
556.3
784.86
584.56
1467.72
1220.74
2964.46
4203.23
Operating Profit Margin (Excl OI)
25.71%
5.47%
37.11%
38.87%
20.06%
32.5%
43.74%
Gross Profit Margin
20.38%
25.38%
20.1%
48.75%
37.11%
39.95%
44.61%
PAT Margin
12.62%
17.99%
10.4%
36.39%
26.84%
31.08%
34.84%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 1.06% vs -22.40% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is -29.12% vs 34.26% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 258.89% vs -83.67% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 23.63% vs 72.35% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Licogi 14 JSC With
Figures in Million
Consolidate Annual Results
Change(VND)
Change(%)
Net Sales
1,36,026.57
6,11,367.73
-4,75,341.16
-77.75%
Other Operating Income
0.00
0.00
0.00
Total Operating income
1,36,026.57
6,11,367.73
-4,75,341.16
-77.75%
Raw Material Cost
78,063.44
4,36,936.09
-3,58,872.65
-82.13%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
20,338.48
18,906.77
1,431.71
7.57%
Power Cost
0
0
0.00
Manufacturing Expenses
2,971.03
1,001.70
1,969.33
196.60%
Selling and Distribution Expenses
22,985.50
59,768.89
-36,783.39
-61.54%
Other Expenses
-2,330.95
-1,990.85
-340.10
-17.08%
Total Expenditure (Excl Depreciation)
1,01,048.93
4,96,704.98
-3,95,656.05
-79.66%
Operating Profit (PBDIT) excl Other Income
34,977.64
114,662.75
-79,685.11
-69.50%
Other Income
-8,911.98
-18,490.83
9,578.85
51.80%
Operating Profit (PBDIT)
30,692.09
99,918.51
-69,226.42
-69.28%
Interest
2,971.03
1,001.70
1,969.33
196.60%
Exceptional Items
0.00
0.00
0.00
Gross Profit (PBDT)
57,963.14
1,74,431.64
-1,16,468.50
-66.77%
Depreciation
4,626.44
4,558.32
68.12
1.49%
Profit Before Tax
23,094.63
94,358.49
-71,263.86
-75.52%
Tax
5,927.69
28,844.67
-22,916.98
-79.45%
Provisions and contingencies
0
0
0.00
Profit After Tax
17,166.94
65,466.03
-48,299.09
-73.78%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
17,166.94
65,466.03
-48,299.09
-73.78%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
47.79
-47.79
-100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
17,166.94
65,513.81
-48,346.87
-73.80%
Equity Capital
0
0
0.00
Face Value
10,000.00
10,000.00
0.00
Reserves
4,25,925.46
13,85,425.76
-9,59,500.30
-69.26%
Earnings per share (EPS)
556.30
479.90
76.40
15.92%
Diluted Earnings per share
556.30
479.90
76.40
15.92%
Operating Profit Margin (Excl OI)
25.71%
18.62%
0.00
7.09%
Gross Profit Margin
20.38%
16.18%
0.00
4.20%
PAT Margin
12.62%
10.71%
0.00
1.91%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 13,602.66 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 1.06% vs -22.40% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 1,716.69 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -29.12% vs 34.26% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 3,960.41 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 258.89% vs -83.67% in Dec 2023
Annual - Interest
Interest 297.10 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 23.63% vs 72.35% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 25.71%
in Dec 2024Figures in %
YoY Growth in year ended Dec 2024 has improved from Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
