VADILAL ENTERPRISES
|
VADILAL ENTERPRISES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,080 Cr | ₹1,024 Cr | ₹605 Cr | ₹371 Cr | ₹642 Cr |
Sales | ₹1,077 Cr | ₹1,022 Cr | ₹603 Cr | ₹370 Cr | ₹640 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.60 Cr | ₹0.33 Cr | ₹0.44 Cr | ₹0.68 Cr | ₹1.15 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.53 Cr | ₹1.28 Cr | ₹0.85 Cr | ₹0.84 Cr | ₹1.24 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹999 Cr | ₹930 Cr | ₹547 Cr | ₹340 Cr | ₹592 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.83 Cr | ₹-15 Cr | ₹-5.59 Cr | ₹-2.99 Cr | ₹-3.61 Cr |
Raw Material Consumed | ₹776 Cr | ₹757 Cr | ₹424 Cr | ₹239 Cr | ₹444 Cr |
Opening Raw Materials | - | - | - | ₹0.02 Cr | ₹0.04 Cr |
Purchases Raw Materials | - | - | - | ₹239 Cr | ₹444 Cr |
Closing Raw Materials | - | - | - | ₹0.03 Cr | ₹0.02 Cr |
Other Direct Purchases / Brought in cost | ₹776 Cr | ₹757 Cr | ₹424 Cr | - | ₹0.37 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | - | - | - | - | - |
Electricity & Power | - | - | - | - | - |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹41 Cr | ₹39 Cr | ₹31 Cr | ₹26 Cr | ₹31 Cr |
Salaries, Wages & Bonus | ₹38 Cr | ₹35 Cr | ₹28 Cr | ₹24 Cr | ₹28 Cr |
Contributions to EPF & Pension Funds | ₹2.38 Cr | ₹2.16 Cr | ₹1.97 Cr | ₹1.98 Cr | ₹2.03 Cr |
Workmen and Staff Welfare Expenses | ₹0.91 Cr | ₹1.02 Cr | ₹0.67 Cr | ₹0.53 Cr | ₹0.65 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹11 Cr | ₹10 Cr | ₹7.57 Cr | ₹5.88 Cr | ₹7.04 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹1.51 Cr | ₹1.43 Cr | ₹1.42 Cr | ₹0.98 Cr | ₹1.00 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.67 Cr | ₹8.63 Cr | ₹6.15 Cr | ₹4.89 Cr | ₹6.05 Cr |
General and Administration Expenses | ₹53 Cr | ₹45 Cr | ₹34 Cr | ₹28 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹24 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr | ₹16 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹6.20 Cr | ₹5.36 Cr | ₹3.87 Cr | ₹2.91 Cr | ₹5.35 Cr |
Other Administration | ₹22 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr | ₹16 Cr |
Selling and Distribution Expenses | ₹101 Cr | ₹85 Cr | ₹44 Cr | ₹28 Cr | ₹60 Cr |
Advertisement & Sales Promotion | ₹56 Cr | ₹43 Cr | ₹18 Cr | ₹11 Cr | ₹32 Cr |
Sales Commissions & Incentives | ₹7.90 Cr | ₹7.79 Cr | ₹4.77 Cr | ₹2.90 Cr | ₹5.69 Cr |
Freight and Forwarding | ₹37 Cr | ₹34 Cr | ₹21 Cr | ₹14 Cr | ₹22 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.02 Cr | ₹0.51 Cr | ₹0.16 Cr | ₹0.84 Cr | ₹2.15 Cr |
Bad debts /advances written off | ₹0.04 Cr | ₹0.29 Cr | ₹0.16 Cr | ₹0.02 Cr | ₹0.65 Cr |
Provision for doubtful debts | - | - | - | ₹0.34 Cr | ₹1.46 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.04 Cr |
Other Miscellaneous Expenses | ₹1.98 Cr | ₹0.22 Cr | - | ₹0.48 Cr | - |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹985 Cr | ₹921 Cr | ₹535 Cr | ₹325 Cr | ₹578 Cr |
Operating Profit (Excl OI) | ₹14 Cr | ₹8.97 Cr | ₹12 Cr | ₹16 Cr | ₹14 Cr |
Other Income | ₹12 Cr | ₹12 Cr | ₹4.59 Cr | ₹3.78 Cr | ₹2.58 Cr |
Interest Received | ₹1.16 Cr | ₹1.66 Cr | ₹1.24 Cr | ₹1.80 Cr | ₹1.33 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.52 Cr | - | ₹0.20 Cr |
Profits on sale of Investments | ₹1.07 Cr | ₹1.06 Cr | ₹0.05 Cr | ₹0.09 Cr | ₹0.29 Cr |
Provision Written Back | ₹9.00 Cr | ₹9.08 Cr | ₹2.23 Cr | ₹1.64 Cr | ₹0.60 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.58 Cr | ₹0.24 Cr | ₹0.54 Cr | ₹0.25 Cr | ₹0.16 Cr |
Operating Profit | ₹26 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr | ₹17 Cr |
Interest | ₹3.50 Cr | ₹1.34 Cr | ₹2.17 Cr | ₹4.83 Cr | ₹3.12 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹2.43 Cr | ₹0.41 Cr | ₹1.05 Cr | ₹1.84 Cr | ₹2.05 Cr |
Intereston Fixed deposits | - | - | ₹0.01 Cr | ₹0.04 Cr | ₹0.05 Cr |
Bank Charges etc | ₹0.40 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.72 Cr | ₹0.26 Cr |
Other Interest | ₹0.67 Cr | ₹0.69 Cr | ₹0.97 Cr | ₹2.24 Cr | ₹0.77 Cr |
PBDT | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr |
Depreciation | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr |
Profit Before Taxation & Exceptional Items | ₹10 Cr | ₹8.60 Cr | ₹3.00 Cr | ₹1.23 Cr | ₹-0.48 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹10 Cr | ₹8.60 Cr | ₹3.00 Cr | ₹1.23 Cr | ₹-0.48 Cr |
Provision for Tax | ₹2.54 Cr | ₹2.44 Cr | ₹0.80 Cr | ₹0.37 Cr | ₹0.35 Cr |
Current Income Tax | ₹2.35 Cr | ₹2.92 Cr | ₹0.67 Cr | ₹0.71 Cr | ₹0.73 Cr |
Deferred Tax | ₹0.22 Cr | ₹-0.73 Cr | ₹0.14 Cr | ₹-0.16 Cr | ₹-0.38 Cr |
Other taxes | ₹-0.03 Cr | ₹0.25 Cr | - | ₹-0.18 Cr | - |
Profit After Tax | ₹7.51 Cr | ₹6.16 Cr | ₹2.20 Cr | ₹0.85 Cr | ₹-0.83 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹8.31 Cr | ₹2.26 Cr | ₹0.07 Cr | ₹-1.22 Cr | ₹-0.07 Cr |
Appropriations | ₹16 Cr | ₹8.42 Cr | ₹2.26 Cr | ₹-0.36 Cr | ₹-0.90 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.13 Cr | ₹0.11 Cr | - | ₹-0.02 Cr | ₹0.32 Cr |
Equity Dividend % | ₹15.00 | ₹15.00 | ₹12.50 | - | - |
Earnings Per Share | ₹87.33 | ₹71.63 | ₹25.47 | ₹9.90 | ₹-9.60 |
Adjusted EPS | ₹87.33 | ₹71.63 | ₹25.47 | ₹9.90 | ₹-9.60 |
Compare Income Statement of peers of VADILAL ENTERPRISES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VADILAL ENTERPRISES | ₹738.9 Cr | 1.7% | 59.9% | 144% | Stock Analytics | |
VARUN BEVERAGES | ₹211,006.0 Cr | -0.7% | 1.6% | 21.5% | Stock Analytics | |
NESTLE INDIA | ₹207,342.0 Cr | -0.5% | -5.1% | -13.7% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹114,811.0 Cr | -0.3% | -5% | -6.2% | Stock Analytics | |
MARICO | ₹81,866.0 Cr | -1.4% | 0.6% | 20.1% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,430.0 Cr | 3.6% | 8.9% | 24.6% | Stock Analytics |
VADILAL ENTERPRISES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VADILAL ENTERPRISES | 1.7% |
59.9% |
144% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses