VGUARD INDUSTRIES
|
VGUARD INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹4,389 Cr | ₹367,802 Cr | ₹2,888 Cr | ₹2,680 Cr | ₹2,787 Cr |
Sales | ₹4,354 Cr | ₹364,391 Cr | ₹2,865 Cr | ₹2,658 Cr | ₹2,755 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.35 Cr | ₹17 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.21 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹35 Cr | ₹3,393 Cr | ₹22 Cr | ₹22 Cr | ₹32 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹4,127 Cr | ₹350,019 Cr | ₹2,721 Cr | ₹2,503 Cr | ₹2,594 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹79 Cr | ₹-14,118 Cr | ₹-71 Cr | ₹-111 Cr | ₹-45 Cr |
Raw Material Consumed | ₹2,806 Cr | ₹255,507 Cr | ₹1,923 Cr | ₹1,772 Cr | ₹1,851 Cr |
Opening Raw Materials | ₹212 Cr | ₹12,785 Cr | ₹52 Cr | ₹60 Cr | ₹45 Cr |
Purchases Raw Materials | ₹1,321 Cr | ₹149,656 Cr | ₹986 Cr | ₹774 Cr | ₹835 Cr |
Closing Raw Materials | ₹171 Cr | ₹21,190 Cr | ₹128 Cr | ₹52 Cr | ₹60 Cr |
Other Direct Purchases / Brought in cost | ₹1,444 Cr | ₹114,257 Cr | ₹1,013 Cr | ₹991 Cr | ₹1,031 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹1,583 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Electricity & Power | ₹19 Cr | ₹1,583 Cr | ₹13 Cr | ₹15 Cr | ₹14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹303 Cr | ₹27,000 Cr | ₹227 Cr | ₹209 Cr | ₹205 Cr |
Salaries, Wages & Bonus | ₹262 Cr | ₹22,867 Cr | ₹195 Cr | ₹191 Cr | ₹172 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹1,108 Cr | ₹9.29 Cr | ₹9.53 Cr | ₹8.26 Cr |
Workmen and Staff Welfare Expenses | ₹8.73 Cr | ₹1,055 Cr | ₹9.06 Cr | ₹8.44 Cr | ₹7.71 Cr |
Other Employees Cost | ₹18 Cr | ₹1,970 Cr | ₹14 Cr | ₹-0.53 Cr | ₹17 Cr |
Other Manufacturing Expenses | ₹195 Cr | ₹16,513 Cr | ₹106 Cr | ₹93 Cr | ₹79 Cr |
Sub-contracted / Out sourced services | ₹89 Cr | ₹6,929 Cr | ₹52 Cr | ₹43 Cr | ₹31 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹36 Cr | ₹3,076 Cr | ₹22 Cr | ₹22 Cr | ₹20 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹69 Cr | ₹6,508 Cr | ₹33 Cr | ₹29 Cr | ₹27 Cr |
General and Administration Expenses | ₹104 Cr | ₹6,297 Cr | ₹37 Cr | ₹74 Cr | ₹65 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹1,895 Cr | ₹14 Cr | ₹20 Cr | ₹21 Cr |
Insurance | - | - | - | - | - |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹41 Cr | ₹2,071 Cr | ₹9.94 Cr | ₹25 Cr | ₹14 Cr |
Traveling and conveyance | ₹40 Cr | ₹2,205 Cr | ₹12 Cr | ₹29 Cr | ₹29 Cr |
Other Administration | ₹1.57 Cr | ₹127 Cr | ₹1.00 Cr | ₹0.97 Cr | ₹0.87 Cr |
Selling and Distribution Expenses | ₹240 Cr | ₹15,898 Cr | ₹108 Cr | ₹132 Cr | ₹143 Cr |
Advertisement & Sales Promotion | ₹89 Cr | ₹5,714 Cr | ₹28 Cr | ₹57 Cr | ₹65 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹88 Cr | ₹5,468 Cr | ₹36 Cr | ₹32 Cr | ₹32 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹63 Cr | ₹4,716 Cr | ₹44 Cr | ₹43 Cr | ₹46 Cr |
Miscellaneous Expenses | ₹72 Cr | ₹7,317 Cr | ₹66 Cr | ₹60 Cr | ₹58 Cr |
Bad debts /advances written off | - | - | - | ₹0.62 Cr | ₹0.68 Cr |
Provision for doubtful debts | - | ₹568 Cr | ₹7.15 Cr | ₹6.06 Cr | ₹3.32 Cr |
Losson disposal of fixed assets(net) | ₹0.18 Cr | ₹71 Cr | ₹0.29 Cr | ₹0.75 Cr | ₹0.27 Cr |
Losson foreign exchange fluctuations | - | - | ₹2.62 Cr | ₹4.63 Cr | ₹2.59 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹72 Cr | ₹6,677 Cr | ₹56 Cr | ₹48 Cr | ₹51 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,818 Cr | ₹315,996 Cr | ₹2,409 Cr | ₹2,245 Cr | ₹2,370 Cr |
Operating Profit (Excl OI) | ₹309 Cr | ₹34,023 Cr | ₹312 Cr | ₹258 Cr | ₹224 Cr |
Other Income | ₹27 Cr | ₹1,076 Cr | ₹21 Cr | ₹25 Cr | ₹20 Cr |
Interest Received | ₹6.14 Cr | ₹734 Cr | ₹18 Cr | ₹14 Cr | ₹7.71 Cr |
Dividend Received | - | ₹17 Cr | ₹0.04 Cr | ₹5.88 Cr | ₹6.22 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹5.45 Cr | - | - | - | - |
Provision Written Back | ₹11 Cr | ₹15 Cr | ₹0.20 Cr | ₹0.63 Cr | ₹3.52 Cr |
Foreign Exchange Gains | ₹0.79 Cr | - | - | - | - |
Others | ₹3.60 Cr | ₹310 Cr | ₹2.31 Cr | ₹4.64 Cr | ₹2.61 Cr |
Operating Profit | ₹336 Cr | ₹35,099 Cr | ₹333 Cr | ₹283 Cr | ₹244 Cr |
Interest | ₹16 Cr | ₹788 Cr | ₹6.10 Cr | ₹4.16 Cr | ₹1.76 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹7.90 Cr | ₹81 Cr | ₹0.49 Cr | ₹0.52 Cr | ₹0.82 Cr |
Intereston Fixed deposits | - | - | ₹0.84 Cr | ₹0.90 Cr | ₹0.85 Cr |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹8.29 Cr | ₹708 Cr | ₹4.76 Cr | ₹2.73 Cr | ₹0.08 Cr |
PBDT | ₹320 Cr | ₹34,311 Cr | ₹327 Cr | ₹279 Cr | ₹243 Cr |
Depreciation | ₹64 Cr | ₹4,915 Cr | ₹39 Cr | ₹29 Cr | ₹23 Cr |
Profit Before Taxation & Exceptional Items | ₹256 Cr | ₹29,396 Cr | ₹288 Cr | ₹250 Cr | ₹220 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹256 Cr | ₹29,396 Cr | ₹288 Cr | ₹250 Cr | ₹220 Cr |
Provision for Tax | ₹67 Cr | ₹6,553 Cr | ₹86 Cr | ₹61 Cr | ₹52 Cr |
Current Income Tax | ₹40 Cr | ₹7,870 Cr | ₹84 Cr | ₹65 Cr | ₹51 Cr |
Deferred Tax | ₹26 Cr | ₹-508 Cr | ₹-1.52 Cr | ₹-5.07 Cr | ₹0.17 Cr |
Other taxes | - | ₹-809 Cr | ₹4.03 Cr | ₹1.29 Cr | ₹0.81 Cr |
Profit After Tax | ₹189 Cr | ₹22,844 Cr | ₹202 Cr | ₹188 Cr | ₹168 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.07 Cr | ₹-75 Cr | ₹-1.07 Cr | ₹-1.14 Cr | ₹-0.81 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹189 Cr | ₹22,769 Cr | ₹201 Cr | ₹187 Cr | ₹167 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,133 Cr | ₹95,708 Cr | ₹756 Cr | ₹659 Cr | ₹528 Cr |
Appropriations | ₹1,322 Cr | ₹118,477 Cr | ₹957 Cr | ₹846 Cr | ₹695 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹7.92 Cr | - |
Other Appropriation | ₹54 Cr | ₹5,214 Cr | ₹-0.46 Cr | ₹43 Cr | ₹37 Cr |
Equity Dividend % | ₹130.00 | ₹130.00 | ₹120.00 | ₹90.00 | ₹80.00 |
Earnings Per Share | ₹4.38 | ₹5.28 | ₹4.67 | ₹4.37 | ₹3.92 |
Adjusted EPS | ₹4.38 | ₹5.28 | ₹4.67 | ₹4.37 | ₹3.92 |
Compare Income Statement of peers of VGUARD INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VGUARD INDUSTRIES | ₹18,498.0 Cr | 0.1% | -0.6% | 42.8% | Stock Analytics | |
SIEMENS | ₹229,699.0 Cr | -4.7% | -11.9% | 69.7% | Stock Analytics | |
ABB INDIA | ₹142,425.0 Cr | -1% | -8.5% | 45.9% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹112,432.0 Cr | 2.7% | -2.1% | 59.4% | Stock Analytics | |
HAVELLS INDIA | ₹103,536.0 Cr | -0.4% | -4.5% | 24% | Stock Analytics | |
SUZLON ENERGY | ₹83,933.8 Cr | -1.5% | -0.6% | 72.9% | Stock Analytics |
VGUARD INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VGUARD INDUSTRIES | 0.1% |
-0.6% |
42.8% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses