VESUVIUS INDIA
|
VESUVIUS INDIA Last 5 Year Income Statement History
[Standalone]
Dec2023 | Dec2022 | Dec2021 | Dec2020 | Dec2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,603 Cr | ₹1,343 Cr | ₹1,047 Cr | ₹792 Cr | ₹887 Cr |
Sales | ₹903 Cr | ₹734 Cr | ₹769 Cr | ₹580 Cr | ₹655 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹697 Cr | ₹606 Cr | ₹277 Cr | ₹211 Cr | ₹228 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.18 Cr | ₹2.49 Cr | ₹1.69 Cr | ₹1.25 Cr | ₹3.28 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,603 Cr | ₹1,343 Cr | ₹1,047 Cr | ₹792 Cr | ₹887 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-28 Cr | ₹-12 Cr | ₹-48 Cr | ₹2.59 Cr | ₹1.34 Cr |
Raw Material Consumed | ₹920 Cr | ₹817 Cr | ₹675 Cr | ₹467 Cr | ₹510 Cr |
Opening Raw Materials | ₹78 Cr | ₹99 Cr | ₹51 Cr | ₹38 Cr | ₹53 Cr |
Purchases Raw Materials | ₹633 Cr | ₹490 Cr | ₹492 Cr | ₹327 Cr | ₹324 Cr |
Closing Raw Materials | ₹104 Cr | ₹78 Cr | ₹99 Cr | ₹51 Cr | ₹38 Cr |
Other Direct Purchases / Brought in cost | ₹314 Cr | ₹306 Cr | ₹231 Cr | ₹153 Cr | ₹171 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹14 Cr | ₹16 Cr |
Electricity & Power | ₹26 Cr | ₹26 Cr | ₹24 Cr | ₹14 Cr | ₹16 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹108 Cr | ₹90 Cr | ₹79 Cr | ₹65 Cr | ₹66 Cr |
Salaries, Wages & Bonus | ₹84 Cr | ₹69 Cr | ₹61 Cr | ₹49 Cr | ₹49 Cr |
Contributions to EPF & Pension Funds | ₹12 Cr | ₹10 Cr | ₹9.10 Cr | ₹8.31 Cr | ₹7.46 Cr |
Workmen and Staff Welfare Expenses | ₹9.28 Cr | ₹9.22 Cr | ₹7.48 Cr | ₹5.17 Cr | ₹6.48 Cr |
Other Employees Cost | ₹2.98 Cr | ₹2.06 Cr | ₹1.22 Cr | ₹1.66 Cr | ₹2.66 Cr |
Other Manufacturing Expenses | ₹203 Cr | ₹167 Cr | ₹155 Cr | ₹115 Cr | ₹122 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹26 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹17 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹177 Cr | ₹145 Cr | ₹134 Cr | ₹98 Cr | ₹104 Cr |
General and Administration Expenses | ₹75 Cr | ₹76 Cr | ₹55 Cr | ₹45 Cr | ₹39 Cr |
Rent , Rates & Taxes | ₹7.09 Cr | ₹14 Cr | ₹4.69 Cr | ₹5.44 Cr | ₹5.44 Cr |
Insurance | ₹2.49 Cr | ₹2.49 Cr | ₹1.86 Cr | ₹1.88 Cr | ₹1.71 Cr |
Printing and stationery | ₹0.63 Cr | ₹0.41 Cr | ₹0.54 Cr | ₹0.56 Cr | ₹0.63 Cr |
Professional and legal fees | ₹4.82 Cr | ₹4.89 Cr | ₹3.86 Cr | ₹4.90 Cr | ₹4.53 Cr |
Traveling and conveyance | ₹24 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr | ₹18 Cr |
Other Administration | ₹36 Cr | ₹34 Cr | ₹29 Cr | ₹21 Cr | ₹9.16 Cr |
Selling and Distribution Expenses | ₹0.21 Cr | ₹0.49 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.33 Cr |
Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.49 Cr | ₹0.23 Cr | ₹0.05 Cr | ₹0.33 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹12 Cr | ₹16 Cr | ₹7.87 Cr | ₹7.38 Cr | ₹14 Cr |
Bad debts /advances written off | - | - | - | - | ₹5.24 Cr |
Provision for doubtful debts | ₹0.32 Cr | ₹2.83 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹3.29 Cr | ₹6.65 Cr | ₹2.45 Cr | ₹3.19 Cr | ₹3.19 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹8.33 Cr | ₹6.73 Cr | ₹5.42 Cr | ₹4.19 Cr | ₹5.17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,317 Cr | ₹1,181 Cr | ₹949 Cr | ₹716 Cr | ₹768 Cr |
Operating Profit (Excl OI) | ₹286 Cr | ₹161 Cr | ₹99 Cr | ₹75 Cr | ₹119 Cr |
Other Income | ₹37 Cr | ₹26 Cr | ₹21 Cr | ₹23 Cr | ₹32 Cr |
Interest Received | ₹31 Cr | ₹18 Cr | ₹16 Cr | ₹18 Cr | ₹23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.06 Cr | - | - | ₹-0.42 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹0.43 Cr | ₹0.25 Cr |
Foreign Exchange Gains | ₹2.39 Cr | ₹3.54 Cr | ₹1.62 Cr | ₹2.13 Cr | ₹2.43 Cr |
Others | ₹4.17 Cr | ₹4.79 Cr | ₹3.72 Cr | ₹2.57 Cr | ₹5.49 Cr |
Operating Profit | ₹324 Cr | ₹188 Cr | ₹120 Cr | ₹98 Cr | ₹151 Cr |
Interest | ₹2.24 Cr | ₹0.90 Cr | ₹0.96 Cr | ₹0.62 Cr | ₹0.69 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.81 Cr | ₹0.90 Cr | ₹0.96 Cr | ₹0.62 Cr | ₹0.69 Cr |
Other Interest | ₹0.43 Cr | - | - | - | - |
PBDT | ₹321 Cr | ₹187 Cr | ₹119 Cr | ₹98 Cr | ₹150 Cr |
Depreciation | ₹36 Cr | ₹30 Cr | ₹27 Cr | ₹26 Cr | ₹27 Cr |
Profit Before Taxation & Exceptional Items | ₹285 Cr | ₹157 Cr | ₹92 Cr | ₹72 Cr | ₹123 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹285 Cr | ₹157 Cr | ₹92 Cr | ₹72 Cr | ₹123 Cr |
Provision for Tax | ₹72 Cr | ₹40 Cr | ₹24 Cr | ₹19 Cr | ₹38 Cr |
Current Income Tax | ₹71 Cr | ₹41 Cr | ₹26 Cr | ₹21 Cr | ₹37 Cr |
Deferred Tax | ₹1.81 Cr | ₹-1.27 Cr | ₹-2.04 Cr | ₹-2.10 Cr | ₹0.38 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹213 Cr | ₹117 Cr | ₹68 Cr | ₹53 Cr | ₹86 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹892 Cr | ₹791 Cr | ₹736 Cr | ₹699 Cr | ₹632 Cr |
Appropriations | ₹1,105 Cr | ₹907 Cr | ₹804 Cr | ₹752 Cr | ₹718 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹17 Cr | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹19 Cr |
Equity Dividend % | ₹127.50 | ₹82.50 | ₹80.00 | ₹70.00 | ₹87.40 |
Earnings Per Share | ₹104.90 | ₹57.53 | ₹33.52 | ₹26.13 | ₹42.14 |
Adjusted EPS | ₹104.90 | ₹57.53 | ₹33.52 | ₹26.13 | ₹42.14 |
Compare Income Statement of peers of VESUVIUS INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VESUVIUS INDIA | ₹10,604.9 Cr | -3.2% | -4.5% | 40.6% | Stock Analytics | |
RHI MAGNESITA INDIA | ₹10,531.6 Cr | -3.6% | -11.6% | -27.2% | Stock Analytics | |
IFGL REFRACTORIES | ₹1,716.9 Cr | -3.6% | -13.6% | -34.5% | Stock Analytics | |
MORGANITE CRUCIBLE (INDIA) | ₹1,035.1 Cr | 6.3% | 0.2% | 5.7% | Stock Analytics | |
ORIENT CERATECH | ₹499.1 Cr | -1.7% | -12.4% | -30.1% | Stock Analytics | |
ASSOCIATED CERAMICS | ₹55.9 Cr | -5.3% | -10.9% | -25.9% | Stock Analytics |
VESUVIUS INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VESUVIUS INDIA | -3.2% |
-4.5% |
40.6% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses