Arjun Incense Sticks Pvt. Ltd.
Business Profit Report

Profitability Analysis

Complete profitability and earning analysis of agarbatti stick manufacturing business including raw agarbatti production, finished product packaging and monthly income estimation.

High Production Model

6G80 Profitability Analysis

Raw Profit / Kg

₹ 13/kg

Raw Monthly Profit

₹ 25,350

Production : 75 Kg / Per Day
Raw Material : 750gm Masala + 250gm Stick (20+ 35 = Rs 55)
Finished Product Profit : ₹ 81/kg
Monthly profit from Raw Ag : ₹ 33,750 / Month

Profit Calculation Breakdown

DetailsValue
Manufacturing Cost Of Agarbatti₹ 57/kg
Sales value of local Market₹ 68 to 70/kg
Net Profit Average₹ 15/kg
Production Capacity75 Kg / Per Day
Finished Agarbatti Profit₹ 81/kg
Total Monthly Profit₹ 1,82,250

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti
  • 1kg Premix (Masala) = ₹ 26
  • 1kg Sticks = ₹ 136
  • Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
  • = Rs. (20 + 35)
  • = ₹ 55 Raw Material Cost
  • Total Production Cost = Raw Material + Transport + Electricity
  • = 55 + 2
  • 1 Kg Raw Agarbatti = ₹ 57/kg
Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 70/kg
  • Net Profit = 70 - 57 = ₹ 13/kg
  • Minimum Production = 75 Kg / Per Day
  • Net Profit / Day = ₹ 975
  • Monthly Profit From Raw Agarbatti = ₹ 975 × 26 Days = ₹ 25,350

Local Market Profit Analysis

  • Sales Value Of Local Market =₹ 68 to 70/kg
  • Net Profit = ₹ 15/kg (Average)
  • Net Profit / Day = 15 × 75 = ₹ 1,125
  • Monthly Profit From Raw Agarbatti = ₹ 1,125 × 30 Days =₹ 33,750

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price57 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 199
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg800 Sticks
No. Of Stick Per Box20 Sticks
No. Of Boxes Made In 1 Kg800 / 20 = 40 Boxes Approx.
1 Kg Costing40 × 10 = ₹ 400
Retailer / Wholesaler Margin30% Of 400 = ₹ 120
Final Selling Price400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price280 - 199 = ₹ 81/kg
Profit / Day81 × 75 = ₹ 6,075/day
Profit / Month₹ 6,075 × 30 = ₹ 1,82,250
Industrial Production

6G100 Profitability Analysis

Raw Profit / Kg

₹ 13/kg

Raw Monthly Profit

₹ 27,040

Production : 80 Kg / Per Day
Raw Material : 750gm Masala + 250gm Stick (20+ 35 = Rs 55)
Finished Product Profit : ₹ 81/kg
Monthly profit from Raw Ag : ₹ 36,000 / Month

Profit Calculation Breakdown

DetailsValue
Manufacturing Cost Of Agarbatti₹ 57/kg
Sales value of local Market₹68 To ₹70/kg
Net Profit Average₹ 15/kg
Production Capacity80 Kg / Per Day
Finished Agarbatti Profit₹ 81/kg
Total Monthly Profit₹ 1,94,400

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti
  • 1kg Premix (Masala) = ₹ 26
  • 1kg Sticks = ₹ 136
  • Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
  • = Rs. (20 + 35)
  • = ₹ 55 Raw Material Cost
  • Total Production Cost = Raw Material + Transport + Electricity
  • = 55 + 2
  • 1 Kg Raw Agarbatti = ₹ 57/kg
Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 70/kg
  • Net Profit = 70 - 57 = ₹ 13/kg
  • Minimum Production = 80 Kg / Per Day
  • Net Profit / Day = ₹ 1,040
  • Monthly Profit From Raw Agarbatti = ₹ 1,040 × 26 Days = ₹ 27,040

Local Market Profit Analysis

  • Sales Value Of Local Market =₹68 To ₹70/kg
  • Net Profit = ₹ 15/kg (Average)
  • Net Profit / Day = 15 × 80 = ₹ 1,200
  • Monthly Profit From Raw Agarbatti = ₹ 1,200 × 30 Days =₹ 36,000

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price57 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 199
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg800 Sticks
No. Of Stick Per Box20 Sticks
No. Of Boxes Made In 1 Kg800 / 20 = 40 Boxes Approx.
1 Kg Costing40 × 10 = ₹ 400
Retailer / Wholesaler Margin30% Of 400 = ₹ 120
Final Selling Price400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price280 - 199 = ₹ 81/kg
Profit / Day81 × 80 = ₹ 6,480/day
Profit / Month₹ 6,480 × 30 = ₹ 1,94,400
Budget Friendly

6G ECO Profitability Analysis

Raw Profit / Kg

₹ 13/kg

Raw Monthly Profit

₹ 21,970

Production : 65 Kg / Per Day
Raw Material : 750gm Masala + 250gm Stick (20+ 35 = Rs 55)
Finished Product Profit : ₹ 81/kg
Monthly profit from Raw Ag : ₹ 29,250 / Month

Profit Calculation Breakdown

DetailsValue
Manufacturing Cost Of Agarbatti₹ 57/kg
Sales value of local Market₹68 To ₹70/kg
Net Profit Average₹ 15/kg
Production Capacity65 Kg / Per Day
Finished Agarbatti Profit₹ 81/kg
Total Monthly Profit₹ 1,57,950

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti
  • 1kg Premix (Masala) = ₹ 26
  • 1kg Sticks = ₹ 136
  • Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
  • = Rs. (20 + 35)
  • = ₹ 55 Raw Material Cost
  • Total Production Cost = Raw Material + Transport + Electricity
  • = 55 + 2
  • 1 Kg Raw Agarbatti = ₹ 57/kg
Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 70/kg
  • Net Profit = 70 - 57 = ₹ 13/kg
  • Minimum Production = 65 Kg / Per Day
  • Net Profit / Day = ₹ 845
  • Monthly Profit From Raw Agarbatti = ₹ 845 × 26 Days = ₹ 21,970

Local Market Profit Analysis

  • Sales Value Of Local Market =₹68 To ₹70/kg
  • Net Profit = ₹ 15/kg (Average)
  • Net Profit / Day = 15 × 65 = ₹ 975
  • Monthly Profit From Raw Agarbatti = ₹ 975 × 30 Days =₹ 29,250

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price57 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 199
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg800 Sticks
No. Of Stick Per Box20 Sticks
No. Of Boxes Made In 1 Kg800 / 20 = 40 Boxes Approx.
1 Kg Costing40 × 10 = ₹ 400
Retailer / Wholesaler Margin30% Of 400 = ₹ 120
Final Selling Price400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price280 - 199 = ₹ 81/kg
Profit / Day81 × 65 = ₹ 5,265/day
Profit / Month₹ 5,265 × 30 = ₹ 1,57,950
Premium Machine

6G PRO Profitability Analysis

Raw Profit / Kg

₹ 13/kg

Raw Monthly Profit

₹ 33,800

Production : 100 Kg / Per Day
Raw Material : 750gm Masala + 250gm Stick (20+ 35 = Rs 55)
Finished Product Profit : ₹ 81/kg
Monthly profit from Raw Ag : ₹ 45,000 / Month

Profit Calculation Breakdown

DetailsValue
Manufacturing Cost Of Agarbatti₹ 57/kg
Sales value of local Market₹72 To ₹75/kg
Net Profit Average₹ 15/kg
Production Capacity100 Kg / Per Day
Finished Agarbatti Profit₹ 81/kg
Total Monthly Profit₹ 2,43,000

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti
  • 1kg Premix (Masala) = ₹ 26
  • 1kg Sticks = ₹ 136
  • Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
  • = Rs. (20 + 35)
  • = ₹ 55 Raw Material Cost
  • Total Production Cost = Raw Material + Transport + Electricity
  • = 55 + 2
  • 1 Kg Raw Agarbatti = ₹ 57/kg
Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 70/kg
  • Net Profit = 70 - 57 = ₹ 13/kg
  • Minimum Production = 100 Kg / Per Day
  • Net Profit / Day = ₹ 1,300
  • Monthly Profit From Raw Agarbatti = ₹ 1,300 × 26 Days = ₹ 33,800

Local Market Profit Analysis

  • Sales Value Of Local Market =₹72 To ₹75/kg
  • Net Profit = ₹ 15/kg (Average)
  • Net Profit / Day = 15 × 100 = ₹ 1,500
  • Monthly Profit From Raw Agarbatti = ₹ 1,500 × 30 Days =₹ 45,000

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price57 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 199
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg800 Sticks
No. Of Stick Per Box20 Sticks
No. Of Boxes Made In 1 Kg800 / 20 = 40 Boxes Approx.
1 Kg Costing40 × 10 = ₹ 400
Retailer / Wholesaler Margin30% Of 400 = ₹ 120
Final Selling Price400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price280 - 199 = ₹ 81/kg
Profit / Day81 × 100 = ₹ 8,100/day
Profit / Month₹ 8,100 × 30 = ₹ 2,43,000
Compact Production

Vietnam Profitability Analysis

Raw Profit / Kg

₹ 13/kg

Raw Monthly Profit

₹ 21,970

Production : 65 Kg / Per Day
Raw Material : 750gm Masala + 250gm Stick (20+ 35 = Rs 55)
Finished Product Profit : ₹ 81/kg
Monthly profit from Raw Ag : ₹ 29,250 / Month

Profit Calculation Breakdown

DetailsValue
Manufacturing Cost Of Agarbatti₹ 57/kg
Sales value of local Market₹68 To ₹70/kg
Net Profit Average₹ 15/kg
Production Capacity65 Kg / Per Day
Finished Agarbatti Profit₹ 81/kg
Total Monthly Profit₹ 1,57,950

* Profit margins may vary according to raw material market rates and production quality.

* Finished product profitability includes perfume, packing and wholesale market selling estimation.

Profit On Raw Agarbatti

Manufacturing Cost Of Agarbatti
  • 1kg Premix (Masala) = ₹ 26
  • 1kg Sticks = ₹ 136
  • Raw Material For 1kg Raw Agarbatti = 750gm Masala + 250gm Sticks
  • = Rs. (20 + 35)
  • = ₹ 55 Raw Material Cost
  • Total Production Cost = Raw Material + Transport + Electricity
  • = 55 + 2
  • 1 Kg Raw Agarbatti = ₹ 57/kg
Sale Value On Buy To Arjun Incense Stick Pvt. Ltd. = ₹ 70/kg
  • Net Profit = 70 - 57 = ₹ 13/kg
  • Minimum Production = 65 Kg / Per Day
  • Net Profit / Day = ₹ 845
  • Monthly Profit From Raw Agarbatti = ₹ 845 × 26 Days = ₹ 21,970

Local Market Profit Analysis

  • Sales Value Of Local Market =₹68 To ₹70/kg
  • Net Profit = ₹ 15/kg (Average)
  • Net Profit / Day = 15 × 65 = ₹ 975
  • Monthly Profit From Raw Agarbatti = ₹ 975 × 30 Days =₹ 29,250

Profit On Finished Agarbatti After Perfuming & Packing

1 Kg Finished Agarbatti Cost Price57 + 62 + 80 (Raw + Perfuming + Packing) = ₹ 199
Now calculating Selling Price for 1 Kg Finished Ag. In Rs. 10 MRP Box.
No. Of Sticks In 1 Kg800 Sticks
No. Of Stick Per Box20 Sticks
No. Of Boxes Made In 1 Kg800 / 20 = 40 Boxes Approx.
1 Kg Costing40 × 10 = ₹ 400
Retailer / Wholesaler Margin30% Of 400 = ₹ 120
Final Selling Price400 - 120 = ₹ 280/kg
Profit = Selling Price – Cost Price280 - 199 = ₹ 81/kg
Profit / Day81 × 65 = ₹ 5,265/day
Profit / Month₹ 5,265 × 30 = ₹ 1,57,950
WhatsApp