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
11,627.00
11,702.10
10,701.00
10,279.70
9,654.00
10,579.40
10,769.60
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
11,627.00
11,702.10
10,701.00
10,279.70
9,654.00
10,579.40
10,769.60
Raw Material Cost
7,296.60
7,483.80
7,298.30
6,844.20
6,138.80
6,575.70
6,698.20
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
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
279.30
228.80
236.30
261.60
285.90
301.40
313.90
Selling and Distribution Expenses
2,511.10
2,572.60
2,410.70
2,336.50
2,217.00
2,506.80
2,578.60
Other Expenses
-27.93
-22.88
-23.63
-26.16
-28.59
-30.14
-31.39
Total Expenditure (Excl Depreciation)
9,807.70
10,056.40
9,709.00
9,180.70
8,355.80
9,082.50
9,276.80
Operating Profit (PBDIT) excl Other Income
1819.3000000000002
1645.6999999999998
992
1099
1298.1999999999998
1496.9
1492.8
Other Income
81.70
68.40
44.30
36.90
43.70
14.30
54.80
Operating Profit (PBDIT)
2,660.40
2,396.90
1,721.10
1,922.00
2,263.90
2,370.20
2,405.10
Interest
279.30
228.80
236.30
261.60
285.90
301.40
313.90
Exceptional Items
-118.70
-232.80
-862.50
364.70
-1,699.90
-729.90
126.10
Gross Profit (PBDT)
4,330.40
4,218.30
3,402.70
3,435.50
3,515.20
4,003.70
4,071.40
Depreciation
759.40
682.80
684.80
786.10
922.00
859.00
857.50
Profit Before Tax
1,503.00
1,252.50
-62.50
1,239.00
-643.90
479.90
1,359.80
Tax
345.30
296.10
124.00
230.50
301.80
233.70
225.20
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
1,122.40
948.90
-175.30
1,005.70
-949.00
241.70
1,116.50
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
1,122.40
948.90
-175.30
1,005.70
-949.00
241.70
1,116.50
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
35.30
7.50
-11.20
2.80
3.30
4.50
18.10
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
1,157.70
956.40
-186.50
1,008.50
-945.70
246.20
1,134.60
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.01
0.01
0.01
0.01
0.01
0.01
0.01
Reserves
13,092.40
13,196.00
12,689.70
13,417.10
12,365.00
13,419.40
13,507.40
Earnings per share (EPS)
5.35
4.37
-0.81
4.62
-4.38
1.11
5.15
Diluted Earnings per share
5.35
4.37
-0.81
4.62
-4.38
1.11
5.15
Operating Profit Margin (Excl OI)
15.65%
14.06%
9.27%
10.69%
13.45%
14.15%
13.86%
Gross Profit Margin
19.46%
16.54%
5.82%
19.7%
2.88%
12.66%
20.59%
PAT Margin
9.65%
8.11%
-1.64%
9.78%
-9.83%
2.28%
10.37%
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 -0.64% vs 9.36% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is 21.05% vs 612.82% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 10.75% vs 38.87% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 22.07% vs -3.17% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Molson Coors Beverage Co. With
Figures in Million
Consolidate Annual Results
Change(USD)
Change(%)
Net Sales
11,627.00
3,963.00
7,664.00
193.39%
Other Operating Income
0.00
0.00
0.00
Total Operating income
11,627.00
3,963.00
7,664.00
193.39%
Raw Material Cost
7,296.60
1,632.00
5,664.60
347.10%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
279.30
122.00
157.30
128.93%
Selling and Distribution Expenses
2,511.10
1,228.00
1,283.10
104.49%
Other Expenses
-27.93
-12.20
-15.73
-128.93%
Total Expenditure (Excl Depreciation)
9,807.70
2,860.00
6,947.70
242.93%
Operating Profit (PBDIT) excl Other Income
1,819.30
1,103.00
716.30
64.94%
Other Income
81.70
166.00
-84.30
-50.78%
Operating Profit (PBDIT)
2,660.40
1,356.00
1,304.40
96.19%
Interest
279.30
122.00
157.30
128.93%
Exceptional Items
-118.70
-66.00
-52.70
-79.85%
Gross Profit (PBDT)
4,330.40
2,331.00
1,999.40
85.77%
Depreciation
759.40
87.00
672.40
772.87%
Profit Before Tax
1,503.00
1,081.00
422.00
39.04%
Tax
345.30
212.00
133.30
62.88%
Provisions and contingencies
0
0
0.00
Profit After Tax
1,122.40
869.00
253.40
29.16%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
1,122.40
869.00
253.40
29.16%
Share in Profit of Associates
0
0
0.00
Minority Interest
35.30
0.00
35.30
Other related items
0.00
0.00
0.00
Consolidated Net Profit
1,157.70
869.00
288.70
33.22%
Equity Capital
0
0
0.00
Face Value
0.01
0.15
0.00
Reserves
13,092.40
3,993.00
9,099.40
227.88%
Earnings per share (EPS)
5.35
1.84
3.51
190.76%
Diluted Earnings per share
5.35
1.84
3.51
190.76%
Operating Profit Margin (Excl OI)
15.65%
27.83%
0.00
-12.18%
Gross Profit Margin
19.46%
29.47%
0.00
-10.01%
PAT Margin
9.65%
21.93%
0.00
-12.28%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 1,162.70 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is -0.64% vs 9.36% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 115.77 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 21.05% vs 612.82% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 257.87 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 10.75% vs 38.87% in Dec 2023
Annual - Interest
Interest 27.93 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 22.07% vs -3.17% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 15.65%
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."
