VAIBHAV GLOBAL
|
VAIBHAV GLOBAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹3,041 Cr | ₹2,691 Cr | ₹2,752 Cr | ₹2,540 Cr | ₹1,986 Cr |
Sales | ₹3,021 Cr | ₹2,679 Cr | ₹2,742 Cr | ₹2,537 Cr | ₹1,985 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹15 Cr | ₹9.72 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.59 Cr | ₹2.41 Cr | ₹10 Cr | ₹2.91 Cr | ₹1.67 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹3,041 Cr | ₹2,691 Cr | ₹2,752 Cr | ₹2,540 Cr | ₹1,986 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹76 Cr | ₹21 Cr | ₹-168 Cr | ₹-15 Cr | ₹-2.16 Cr |
Raw Material Consumed | ₹1,000 Cr | ₹962 Cr | ₹1,145 Cr | ₹917 Cr | ₹699 Cr |
Opening Raw Materials | ₹109 Cr | ₹100 Cr | ₹99 Cr | ₹92 Cr | ₹88 Cr |
Purchases Raw Materials | ₹335 Cr | ₹273 Cr | ₹300 Cr | ₹279 Cr | ₹279 Cr |
Closing Raw Materials | ₹125 Cr | ₹110 Cr | ₹100 Cr | ₹99 Cr | ₹92 Cr |
Other Direct Purchases / Brought in cost | ₹681 Cr | ₹700 Cr | ₹846 Cr | ₹645 Cr | ₹423 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹4.42 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.97 Cr | ₹4.36 Cr |
Electricity & Power | ₹4.42 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.97 Cr | ₹4.36 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹572 Cr | ₹515 Cr | ₹509 Cr | ₹436 Cr | ₹358 Cr |
Salaries, Wages & Bonus | ₹477 Cr | ₹428 Cr | ₹430 Cr | ₹372 Cr | ₹299 Cr |
Contributions to EPF & Pension Funds | ₹49 Cr | ₹42 Cr | ₹43 Cr | ₹32 Cr | ₹27 Cr |
Workmen and Staff Welfare Expenses | ₹30 Cr | ₹32 Cr | ₹28 Cr | ₹25 Cr | ₹27 Cr |
Other Employees Cost | ₹17 Cr | ₹14 Cr | ₹9.25 Cr | ₹6.68 Cr | ₹5.14 Cr |
Operating Expenses | ₹86 Cr | ₹65 Cr | ₹63 Cr | ₹55 Cr | ₹64 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹64 Cr | ₹47 Cr | ₹47 Cr | ₹42 Cr | ₹45 Cr |
Repairs and Maintenance | ₹10 Cr | ₹5.27 Cr | ₹5.22 Cr | ₹5.18 Cr | ₹4.45 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹11 Cr | ₹12 Cr | ₹9.92 Cr | ₹8.26 Cr | ₹15 Cr |
General and Administration Expenses | ₹85 Cr | ₹89 Cr | ₹76 Cr | ₹70 Cr | ₹71 Cr |
Rent , Rates & Taxes | ₹18 Cr | ₹23 Cr | ₹14 Cr | ₹12 Cr | ₹16 Cr |
Insurance | ₹7.36 Cr | ₹6.63 Cr | ₹5.92 Cr | ₹4.44 Cr | ₹4.56 Cr |
Printing and stationery | ₹29 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr | ₹15 Cr |
Professional and legal fees | ₹5.25 Cr | ₹10 Cr | ₹9.59 Cr | ₹17 Cr | ₹7.39 Cr |
Traveling and conveyance | ₹15 Cr | ₹14 Cr | ₹7.23 Cr | ₹3.75 Cr | ₹14 Cr |
Other Administration | ₹9.83 Cr | ₹12 Cr | ₹14 Cr | ₹13 Cr | ₹14 Cr |
Selling and Distribution Expenses | ₹889 Cr | ₹780 Cr | ₹789 Cr | ₹666 Cr | ₹494 Cr |
Advertisement & Sales Promotion | ₹546 Cr | ₹463 Cr | ₹397 Cr | ₹286 Cr | ₹239 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹25 Cr | ₹29 Cr | ₹66 Cr | ₹39 Cr | ₹20 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹319 Cr | ₹288 Cr | ₹327 Cr | ₹341 Cr | ₹235 Cr |
Miscellaneous Expenses | ₹60 Cr | ₹55 Cr | ₹53 Cr | ₹36 Cr | ₹35 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹14 Cr | ₹19 Cr |
Losson disposal of fixed assets(net) | ₹0.05 Cr | - | ₹0.09 Cr | ₹0.18 Cr | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹22 Cr | ₹16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,772 Cr | ₹2,491 Cr | ₹2,471 Cr | ₹2,170 Cr | ₹1,725 Cr |
Operating Profit (Excl OI) | ₹268 Cr | ₹200 Cr | ₹281 Cr | ₹370 Cr | ₹262 Cr |
Other Income | ₹27 Cr | ₹28 Cr | ₹22 Cr | ₹18 Cr | ₹15 Cr |
Interest Received | ₹8.75 Cr | ₹6.71 Cr | ₹4.32 Cr | ₹3.22 Cr | ₹5.76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.01 Cr | ₹0.08 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | ₹0.07 Cr | ₹1.42 Cr |
Provision Written Back | ₹0.23 Cr | ₹0.40 Cr | ₹1.60 Cr | ₹0.96 Cr | ₹0.01 Cr |
Foreign Exchange Gains | ₹9.38 Cr | ₹13 Cr | ₹4.59 Cr | ₹5.79 Cr | - |
Others | ₹8.27 Cr | ₹7.95 Cr | ₹11 Cr | ₹7.65 Cr | ₹7.33 Cr |
Operating Profit | ₹295 Cr | ₹227 Cr | ₹303 Cr | ₹388 Cr | ₹276 Cr |
Interest | ₹12 Cr | ₹8.20 Cr | ₹6.10 Cr | ₹4.63 Cr | ₹8.65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹7.56 Cr | ₹3.75 Cr | ₹1.68 Cr | ₹1.38 Cr | ₹1.47 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.77 Cr | ₹1.81 Cr | ₹1.31 Cr | ₹1.45 Cr | ₹1.21 Cr |
Other Interest | ₹2.39 Cr | ₹2.65 Cr | ₹3.10 Cr | ₹1.80 Cr | ₹5.96 Cr |
PBDT | ₹283 Cr | ₹219 Cr | ₹297 Cr | ₹383 Cr | ₹268 Cr |
Depreciation | ₹93 Cr | ₹78 Cr | ₹55 Cr | ₹39 Cr | ₹31 Cr |
Profit Before Taxation & Exceptional Items | ₹190 Cr | ₹141 Cr | ₹242 Cr | ₹344 Cr | ₹236 Cr |
Exceptional Income / Expenses | ₹-8.06 Cr | - | ₹28 Cr | - | - |
Profit Before Tax | ₹182 Cr | ₹141 Cr | ₹271 Cr | ₹344 Cr | ₹236 Cr |
Provision for Tax | ₹55 Cr | ₹36 Cr | ₹33 Cr | ₹72 Cr | ₹46 Cr |
Current Income Tax | ₹57 Cr | ₹40 Cr | ₹37 Cr | ₹71 Cr | ₹53 Cr |
Deferred Tax | ₹-1.61 Cr | ₹-3.51 Cr | ₹-3.30 Cr | ₹1.61 Cr | ₹-7.20 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹127 Cr | ₹105 Cr | ₹237 Cr | ₹272 Cr | ₹190 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹1.18 Cr | ₹-0.18 Cr | ₹0.60 Cr | ₹0.03 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹128 Cr | ₹105 Cr | ₹238 Cr | ₹272 Cr | ₹190 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹667 Cr | ₹665 Cr | ₹521 Cr | ₹330 Cr | ₹253 Cr |
Appropriations | ₹795 Cr | ₹770 Cr | ₹759 Cr | ₹601 Cr | ₹443 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹23 Cr | ₹27 Cr |
Equity Dividend % | ₹300.00 | ₹300.00 | ₹300.00 | ₹250.00 | ₹337.40 |
Earnings Per Share | ₹7.73 | ₹6.37 | ₹14.51 | ₹83.53 | ₹58.95 |
Adjusted EPS | ₹7.73 | ₹6.37 | ₹14.51 | ₹16.71 | ₹11.79 |
Compare Income Statement of peers of VAIBHAV GLOBAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VAIBHAV GLOBAL | ₹5,369.1 Cr | 1.2% | 19.9% | -18.3% | Stock Analytics | |
TRENT | ₹246,850.0 Cr | -1.5% | 7.5% | 136% | Stock Analytics | |
AVENUE SUPERMARTS | ₹230,597.0 Cr | -4.5% | -7.3% | -10.1% | Stock Analytics | |
METRO BRANDS | ₹34,564.2 Cr | 0.2% | 12.8% | -3.1% | Stock Analytics | |
ADITYA BIRLA FASHION AND RETAIL | ₹31,627.9 Cr | -4.5% | 2.6% | 31.9% | Stock Analytics | |
BATA INDIA | ₹18,173.8 Cr | -2.3% | 8.1% | -12.3% | Stock Analytics |
VAIBHAV GLOBAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VAIBHAV GLOBAL | 1.2% |
19.9% |
-18.3% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses