VAKRANGEE
|
VAKRANGEE Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹213 Cr | ₹197 Cr | ₹194 Cr | ₹314 Cr | ₹685 Cr |
Software Services & Operating Revenues | ₹5.34 Cr | - | - | ₹62 Cr | ₹101 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | - | - | - | - | - |
Processing Charges / ServiceIncome | - | - | - | - | - |
Other Operational Income | ₹207 Cr | ₹197 Cr | ₹194 Cr | ₹252 Cr | ₹584 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹213 Cr | ₹197 Cr | ₹194 Cr | ₹314 Cr | ₹685 Cr |
EXPENDITURE : | |||||
Stock Adjustments | ₹1.50 Cr | ₹1.89 Cr | ₹0.91 Cr | ₹2.81 Cr | ₹-4.26 Cr |
Raw Material Consumed | ₹11 Cr | ₹2.72 Cr | ₹11 Cr | ₹61 Cr | ₹435 Cr |
Opening Raw Materials | ₹0.16 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.18 Cr |
Purchases Raw Materials | ₹10 Cr | ₹2.21 Cr | ₹3.23 Cr | ₹51 Cr | ₹409 Cr |
Closing Raw Materials | - | ₹0.16 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.15 Cr |
Other Direct Purchases / Brought in cost | - | ₹0.51 Cr | ₹8.25 Cr | ₹9.49 Cr | ₹26 Cr |
Others raw material cost | - | ₹1.01 Cr | ₹17 Cr | ₹19 Cr | ₹51 Cr |
Power & Fuel Cost | ₹0.40 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.91 Cr |
Electricity & Power | ₹0.40 Cr | ₹0.51 Cr | ₹0.49 Cr | ₹0.54 Cr | ₹0.91 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹16 Cr | ₹11 Cr | ₹5.86 Cr | ₹31 Cr | ₹60 Cr |
Salaries, Wages & Bonus | ₹18 Cr | ₹10 Cr | ₹21 Cr | ₹40 Cr | ₹62 Cr |
Contributions to EPF & Pension Funds | ₹0.22 Cr | ₹0.27 Cr | ₹0.64 Cr | ₹1.88 Cr | ₹3.48 Cr |
Wheeling & Transmission Charges recoverable | ₹0.20 Cr | ₹0.47 Cr | ₹0.67 Cr | ₹0.37 Cr | ₹0.94 Cr |
Other Employees Cost | ₹-2.36 Cr | ₹0.57 Cr | ₹-16 Cr | ₹-10 Cr | ₹-6.64 Cr |
Cost of Software developments | - | - | - | - | - |
Software Purchase | - | - | - | - | - |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | - | - | - | - | - |
Operating Expenses | ₹5.89 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹8.91 Cr |
Repairs and Maintenance | ₹5.88 Cr | ₹1.76 Cr | ₹0.80 Cr | ₹0.72 Cr | ₹0.63 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹0.02 Cr | ₹12 Cr | ₹12 Cr | ₹11 Cr | ₹8.28 Cr |
General and Administration Expenses | ₹9.21 Cr | ₹17 Cr | ₹13 Cr | ₹19 Cr | ₹36 Cr |
Rates & Taxes | ₹0.31 Cr | ₹1.03 Cr | ₹1.20 Cr | ₹2.40 Cr | ₹2.77 Cr |
Insurance | ₹0.39 Cr | ₹0.23 Cr | ₹0.60 Cr | ₹1.52 Cr | ₹1.12 Cr |
Printing and stationery | - | ₹0.27 Cr | ₹0.07 Cr | ₹0.11 Cr | ₹1.39 Cr |
Professional and legal fees | ₹2.45 Cr | ₹4.46 Cr | ₹4.72 Cr | ₹5.33 Cr | ₹7.55 Cr |
Other Administration | ₹5.57 Cr | ₹10 Cr | ₹5.61 Cr | ₹7.09 Cr | ₹21 Cr |
Selling and Marketing Expenses | ₹142 Cr | ₹131 Cr | ₹131 Cr | ₹150 Cr | ₹122 Cr |
Advertisement & Sales Promotion | ₹0.18 Cr | ₹1.65 Cr | ₹0.21 Cr | ₹2.24 Cr | ₹5.80 Cr |
Commission, Brokerage & Discounts | ₹142 Cr | ₹129 Cr | ₹130 Cr | ₹148 Cr | ₹117 Cr |
Freight outwards | ₹0.03 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr |
Other Selling Expenses | ₹0.03 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr |
Miscellaneous Expenses | ₹1.06 Cr | ₹2.42 Cr | ₹2.07 Cr | ₹10 Cr | ₹2.84 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | ₹0.65 Cr | - |
Losson disposal of fixed assets(net) | - | ₹0.26 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.82 Cr | ₹0.11 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.06 Cr | ₹2.16 Cr | ₹2.07 Cr | ₹8.59 Cr | ₹2.73 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹186 Cr | ₹180 Cr | ₹178 Cr | ₹286 Cr | ₹661 Cr |
Operating Profit (Excl OI) | ₹26 Cr | ₹17 Cr | ₹16 Cr | ₹28 Cr | ₹24 Cr |
Other Income | ₹2.44 Cr | ₹2.32 Cr | ₹5.44 Cr | ₹70 Cr | ₹77 Cr |
Interest Received | ₹1.42 Cr | ₹0.50 Cr | ₹2.28 Cr | ₹69 Cr | ₹75 Cr |
Dividend Received | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | - | ₹0.02 Cr |
Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.10 Cr | ₹0.91 Cr | ₹1.90 Cr | - | - |
Foreign Exchange Gains | ₹0.11 Cr | ₹0.30 Cr | ₹0.20 Cr | - | ₹2.25 Cr |
Others | ₹0.79 Cr | ₹0.59 Cr | ₹1.04 Cr | ₹0.18 Cr | ₹0.05 Cr |
Operating Profit | ₹29 Cr | ₹20 Cr | ₹22 Cr | ₹98 Cr | ₹101 Cr |
Interest | ₹7.71 Cr | ₹1.52 Cr | - | - | - |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | ₹7.71 Cr | ₹1.52 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | - | - | - | - | - |
PBDT | ₹21 Cr | ₹18 Cr | ₹22 Cr | ₹98 Cr | ₹101 Cr |
Depreciation | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹5.32 Cr | ₹2.68 Cr | ₹6.29 Cr | ₹83 Cr | ₹87 Cr |
Exceptional Income / Expenses | ₹0.54 Cr | - | ₹-1.69 Cr | - | ₹5.03 Cr |
Profit Before Tax | ₹5.86 Cr | ₹2.68 Cr | ₹4.60 Cr | ₹83 Cr | ₹92 Cr |
Provision for Tax | ₹1.51 Cr | ₹1.68 Cr | ₹4.60 Cr | ₹20 Cr | ₹20 Cr |
Current Income Tax | ₹1.12 Cr | ₹0.59 Cr | ₹3.64 Cr | ₹19 Cr | ₹20 Cr |
Deferred Tax | ₹0.39 Cr | ₹1.09 Cr | ₹0.96 Cr | ₹1.20 Cr | ₹4.40 Cr |
Other taxes | - | - | - | ₹0.28 Cr | ₹-4.48 Cr |
Profit After Tax | ₹4.35 Cr | ₹1.01 Cr | ₹0.00 Cr | ₹63 Cr | ₹71 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹4.35 Cr | ₹1.01 Cr | ₹0.00 Cr | ₹63 Cr | ₹71 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹102 Cr | ₹106 Cr | ₹1,954 Cr | ₹1,918 Cr | ₹1,879 Cr |
Appropriations | ₹106 Cr | ₹107 Cr | ₹1,954 Cr | ₹1,981 Cr | ₹1,950 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹106 Cr | ₹107 Cr | ₹1,954 Cr | ₹1,981 Cr | ₹1,950 Cr |
Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹10.00 | ₹25.00 |
Earnings Per Share | ₹0.04 | ₹0.01 | - | ₹0.59 | ₹0.67 |
Adjusted EPS | ₹0.04 | ₹0.01 | - | ₹0.59 | ₹0.67 |
Compare Income Statement of peers of VAKRANGEE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VAKRANGEE | ₹2,600.8 Cr | 4.4% | -8.6% | 28% | Stock Analytics | |
INFO EDGE (INDIA) | ₹108,166.0 Cr | 11.1% | 9.8% | 74% | Stock Analytics | |
FIRSTSOURCE SOLUTIONS | ₹25,525.2 Cr | 6.6% | 8.7% | 113.7% | Stock Analytics | |
AFFLE (INDIA) | ₹22,511.9 Cr | 3.5% | 9.4% | 49.1% | Stock Analytics | |
ECLERX SERVICES | ₹16,502.0 Cr | 4.4% | 25% | 29.1% | Stock Analytics | |
QUESS CORP | ₹10,300.5 Cr | 8.1% | 0.8% | 33.1% | Stock Analytics |
VAKRANGEE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VAKRANGEE | 4.4% |
-8.6% |
28% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses