VARDHMAN SPECIAL STEELS
|
VARDHMAN SPECIAL STEELS Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,661 Cr | ₹1,735 Cr | ₹1,368 Cr | ₹937 Cr | ₹846 Cr |
Sales | ₹1,660 Cr | ₹1,734 Cr | ₹1,367 Cr | ₹937 Cr | ₹845 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.96 Cr | ₹1.31 Cr | ₹1.20 Cr | ₹0.26 Cr | ₹0.92 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,661 Cr | ₹1,735 Cr | ₹1,368 Cr | ₹937 Cr | ₹846 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-20 Cr | ₹-37 Cr | ₹-100 Cr | ₹-12 Cr | ₹144 Cr |
Raw Material Consumed | ₹1,032 Cr | ₹1,146 Cr | ₹897 Cr | ₹537 Cr | ₹394 Cr |
Opening Raw Materials | ₹79 Cr | ₹42 Cr | ₹45 Cr | ₹22 Cr | ₹30 Cr |
Purchases Raw Materials | ₹1,007 Cr | ₹1,184 Cr | ₹893 Cr | ₹560 Cr | ₹382 Cr |
Closing Raw Materials | ₹55 Cr | ₹79 Cr | ₹42 Cr | ₹45 Cr | ₹22 Cr |
Other Direct Purchases / Brought in cost | ₹1.41 Cr | - | ₹0.62 Cr | - | ₹4.32 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹173 Cr | ₹179 Cr | ₹142 Cr | ₹116 Cr | ₹95 Cr |
Electricity & Power | ₹173 Cr | ₹179 Cr | ₹142 Cr | ₹116 Cr | ₹95 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹96 Cr | ₹90 Cr | ₹81 Cr | ₹60 Cr | ₹48 Cr |
Salaries, Wages & Bonus | ₹87 Cr | ₹82 Cr | ₹74 Cr | ₹54 Cr | ₹43 Cr |
Contributions to EPF & Pension Funds | ₹6.47 Cr | ₹5.66 Cr | ₹4.72 Cr | ₹4.86 Cr | ₹4.39 Cr |
Workmen and Staff Welfare Expenses | ₹1.53 Cr | ₹1.54 Cr | ₹1.37 Cr | ₹0.78 Cr | ₹0.65 Cr |
Other Employees Cost | ₹0.85 Cr | ₹0.81 Cr | ₹0.42 Cr | ₹0.25 Cr | ₹0.08 Cr |
Other Manufacturing Expenses | ₹189 Cr | ₹166 Cr | ₹132 Cr | ₹93 Cr | ₹87 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹28 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr | ₹4.79 Cr |
Repairs and Maintenance | ₹28 Cr | ₹19 Cr | ₹21 Cr | ₹14 Cr | ₹18 Cr |
Packing Material Consumed | ₹4.60 Cr | ₹5.08 Cr | ₹4.36 Cr | ₹2.66 Cr | ₹0.75 Cr |
Other Mfg Exp | ₹129 Cr | ₹126 Cr | ₹91 Cr | ₹64 Cr | ₹64 Cr |
General and Administration Expenses | ₹8.04 Cr | ₹7.14 Cr | ₹6.51 Cr | ₹5.82 Cr | ₹3.81 Cr |
Rent , Rates & Taxes | ₹2.12 Cr | ₹1.94 Cr | ₹1.70 Cr | ₹0.86 Cr | ₹1.06 Cr |
Insurance | ₹0.89 Cr | ₹0.80 Cr | ₹0.69 Cr | ₹0.56 Cr | ₹0.52 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.23 Cr | ₹1.25 Cr | ₹2.22 Cr | ₹2.86 Cr | ₹1.85 Cr |
Traveling and conveyance | ₹2.38 Cr | ₹1.56 Cr | ₹0.31 Cr | ₹0.12 Cr | - |
Other Administration | ₹1.43 Cr | ₹1.60 Cr | ₹1.59 Cr | ₹1.42 Cr | ₹0.38 Cr |
Selling and Distribution Expenses | ₹34 Cr | ₹38 Cr | ₹32 Cr | ₹22 Cr | ₹21 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹4.31 Cr | ₹3.54 Cr | ₹4.43 Cr | ₹3.10 Cr | ₹4.92 Cr |
Freight and Forwarding | ₹30 Cr | ₹34 Cr | ₹28 Cr | ₹19 Cr | ₹16 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹7.66 Cr | ₹5.34 Cr | ₹9.43 Cr | ₹12 Cr | ₹12 Cr |
Bad debts /advances written off | ₹0.10 Cr | ₹0.16 Cr | ₹4.73 Cr | - | ₹0.01 Cr |
Provision for doubtful debts | - | ₹0.19 Cr | - | ₹2.50 Cr | ₹2.73 Cr |
Losson disposal of fixed assets(net) | ₹0.27 Cr | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.73 Cr | - | ₹1.00 Cr | ₹2.26 Cr | ₹0.49 Cr |
Losson sale of non-trade current investments | - | - | - | - | ₹0.00 Cr |
Other Miscellaneous Expenses | ₹6.57 Cr | ₹4.99 Cr | ₹3.70 Cr | ₹7.46 Cr | ₹8.96 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,519 Cr | ₹1,594 Cr | ₹1,199 Cr | ₹834 Cr | ₹806 Cr |
Operating Profit (Excl OI) | ₹142 Cr | ₹141 Cr | ₹169 Cr | ₹103 Cr | ₹40 Cr |
Other Income | ₹30 Cr | ₹39 Cr | ₹34 Cr | ₹13 Cr | ₹9.40 Cr |
Interest Received | ₹1.49 Cr | ₹1.28 Cr | ₹6.91 Cr | ₹8.18 Cr | ₹2.14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.05 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.86 Cr |
Profits on sale of Investments | ₹2.18 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.19 Cr | ₹0.63 Cr |
Provision Written Back | ₹0.29 Cr | ₹0.02 Cr | ₹0.18 Cr | ₹0.07 Cr | ₹0.33 Cr |
Foreign Exchange Gains | - | ₹4.15 Cr | - | - | - |
Others | ₹26 Cr | ₹33 Cr | ₹26 Cr | ₹4.43 Cr | ₹5.43 Cr |
Operating Profit | ₹172 Cr | ₹180 Cr | ₹203 Cr | ₹116 Cr | ₹49 Cr |
Interest | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹20 Cr | ₹26 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.96 Cr | ₹5.66 Cr | ₹7.14 Cr | ₹9.52 Cr | ₹11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.88 Cr | ₹1.13 Cr | ₹0.78 Cr | ₹1.10 Cr | ₹1.24 Cr |
Other Interest | ₹14 Cr | ₹11 Cr | ₹9.35 Cr | ₹9.09 Cr | ₹14 Cr |
PBDT | ₹154 Cr | ₹162 Cr | ₹185 Cr | ₹97 Cr | ₹23 Cr |
Depreciation | ₹31 Cr | ₹28 Cr | ₹27 Cr | ₹30 Cr | ₹26 Cr |
Profit Before Taxation & Exceptional Items | ₹123 Cr | ₹134 Cr | ₹158 Cr | ₹66 Cr | ₹-2.32 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹123 Cr | ₹134 Cr | ₹158 Cr | ₹66 Cr | ₹-2.32 Cr |
Provision for Tax | ₹31 Cr | ₹34 Cr | ₹58 Cr | ₹22 Cr | ₹-5.66 Cr |
Current Income Tax | ₹32 Cr | ₹35 Cr | ₹27 Cr | ₹12 Cr | ₹0.07 Cr |
Deferred Tax | ₹-0.31 Cr | ₹-0.77 Cr | ₹31 Cr | ₹10 Cr | ₹-5.72 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹92 Cr | ₹100 Cr | ₹101 Cr | ₹44 Cr | ₹3.34 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹316 Cr | ₹230 Cr | ₹135 Cr | ₹90 Cr | ₹87 Cr |
Appropriations | ₹407 Cr | ₹330 Cr | ₹236 Cr | ₹134 Cr | ₹91 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹16 Cr | ₹14 Cr | ₹5.89 Cr | ₹-0.68 Cr | ₹0.79 Cr |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹35.00 | ₹15.00 | - |
Earnings Per Share | ₹11.25 | ₹24.72 | ₹24.84 | ₹10.91 | ₹0.83 |
Adjusted EPS | ₹11.25 | ₹12.36 | ₹12.42 | ₹5.46 | ₹0.41 |
Compare Income Statement of peers of VARDHMAN SPECIAL STEELS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VARDHMAN SPECIAL STEELS | ₹1,986.1 Cr | -2.8% | -6.2% | 8.3% | Stock Analytics | |
JSW STEEL | ₹224,603.0 Cr | -7.3% | -2.7% | 8.3% | Stock Analytics | |
TATA STEEL | ₹175,829.0 Cr | -4.8% | 0.4% | 4.9% | Stock Analytics | |
JINDAL STAINLESS | ₹59,286.7 Cr | -4.1% | 9.8% | 31.9% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹47,976.1 Cr | -6% | 5% | 3% | Stock Analytics | |
APL APOLLO TUBES | ₹43,280.0 Cr | -2.6% | 8.6% | -1.5% | Stock Analytics |
VARDHMAN SPECIAL STEELS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VARDHMAN SPECIAL STEELS | -2.8% |
-6.2% |
8.3% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses