VIP INDUSTRIES
|
VIP INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,592 Cr | ₹2,283 Cr | ₹1,430 Cr | ₹719 Cr | ₹1,889 Cr |
Sales | ₹2,585 Cr | ₹2,279 Cr | ₹1,427 Cr | ₹718 Cr | ₹1,886 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.14 Cr | ₹3.62 Cr | ₹2.59 Cr | ₹1.37 Cr | ₹2.29 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,245 Cr | ₹2,082 Cr | ₹1,290 Cr | ₹619 Cr | ₹1,714 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-245 Cr | ₹-53 Cr | ₹-136 Cr | ₹153 Cr | ₹64 Cr |
Raw Material Consumed | ₹1,272 Cr | ₹1,038 Cr | ₹756 Cr | ₹200 Cr | ₹720 Cr |
Opening Raw Materials | ₹189 Cr | ₹164 Cr | ₹98 Cr | ₹84 Cr | ₹73 Cr |
Purchases Raw Materials | ₹877 Cr | ₹757 Cr | ₹617 Cr | ₹167 Cr | ₹348 Cr |
Closing Raw Materials | ₹270 Cr | ₹197 Cr | ₹171 Cr | ₹98 Cr | ₹82 Cr |
Other Direct Purchases / Brought in cost | ₹476 Cr | ₹316 Cr | ₹214 Cr | ₹46 Cr | ₹382 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹22 Cr | ₹17 Cr | ₹9.96 Cr | ₹21 Cr |
Electricity & Power | ₹26 Cr | ₹22 Cr | ₹17 Cr | ₹9.96 Cr | ₹21 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹270 Cr | ₹236 Cr | ₹189 Cr | ₹138 Cr | ₹210 Cr |
Salaries, Wages & Bonus | ₹238 Cr | ₹209 Cr | ₹164 Cr | ₹119 Cr | ₹187 Cr |
Contributions to EPF & Pension Funds | ₹9.16 Cr | ₹8.38 Cr | ₹7.02 Cr | ₹7.00 Cr | ₹9.96 Cr |
Workmen and Staff Welfare Expenses | ₹12 Cr | ₹8.57 Cr | ₹5.97 Cr | ₹4.98 Cr | ₹8.65 Cr |
Other Employees Cost | ₹11 Cr | ₹9.44 Cr | ₹12 Cr | ₹6.43 Cr | ₹5.33 Cr |
Other Manufacturing Expenses | ₹105 Cr | ₹88 Cr | ₹68 Cr | ₹34 Cr | ₹60 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹37 Cr | ₹30 Cr | ₹23 Cr | ₹8.50 Cr | ₹24 Cr |
Repairs and Maintenance | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
Packing Material Consumed | ₹36 Cr | ₹33 Cr | ₹24 Cr | ₹13 Cr | ₹21 Cr |
Other Mfg Exp | ₹11 Cr | ₹9.47 Cr | ₹8.28 Cr | ₹2.31 Cr | ₹3.87 Cr |
General and Administration Expenses | ₹173 Cr | ₹115 Cr | ₹70 Cr | ₹53 Cr | ₹108 Cr |
Rent , Rates & Taxes | ₹22 Cr | ₹12 Cr | ₹5.11 Cr | ₹8.54 Cr | ₹8.46 Cr |
Insurance | ₹4.37 Cr | ₹8.32 Cr | ₹6.00 Cr | ₹4.80 Cr | ₹5.32 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹38 Cr | ₹8.88 Cr | ₹5.64 Cr | ₹4.76 Cr | ₹5.52 Cr |
Traveling and conveyance | ₹22 Cr | ₹19 Cr | ₹8.40 Cr | ₹4.14 Cr | ₹22 Cr |
Other Administration | ₹87 Cr | ₹67 Cr | ₹45 Cr | ₹31 Cr | ₹67 Cr |
Selling and Distribution Expenses | ₹394 Cr | ₹260 Cr | ₹140 Cr | ₹67 Cr | ₹193 Cr |
Advertisement & Sales Promotion | ₹185 Cr | ₹113 Cr | ₹36 Cr | ₹21 Cr | ₹92 Cr |
Sales Commissions & Incentives | ₹0.08 Cr | ₹4.87 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.46 Cr |
Freight and Forwarding | ₹209 Cr | ₹142 Cr | ₹105 Cr | ₹46 Cr | ₹101 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹52 Cr | ₹60 Cr | ₹39 Cr | ₹28 Cr | ₹41 Cr |
Bad debts /advances written off | ₹0.28 Cr | - | ₹0.02 Cr | ₹0.04 Cr | ₹0.54 Cr |
Provision for doubtful debts | ₹3.99 Cr | ₹23 Cr | ₹16 Cr | ₹11 Cr | ₹8.76 Cr |
Losson disposal of fixed assets(net) | ₹0.13 Cr | ₹0.38 Cr | ₹0.61 Cr | ₹1.13 Cr | ₹0.04 Cr |
Losson foreign exchange fluctuations | ₹5.54 Cr | ₹12 Cr | ₹2.51 Cr | - | ₹6.62 Cr |
Losson sale of non-trade current investments | - | - | - | ₹0.09 Cr | - |
Other Miscellaneous Expenses | ₹42 Cr | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹25 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,048 Cr | ₹1,766 Cr | ₹1,143 Cr | ₹683 Cr | ₹1,418 Cr |
Operating Profit (Excl OI) | ₹197 Cr | ₹317 Cr | ₹146 Cr | ₹-64 Cr | ₹296 Cr |
Other Income | ₹12 Cr | ₹17 Cr | ₹36 Cr | ₹49 Cr | ₹13 Cr |
Interest Received | ₹2.86 Cr | ₹4.14 Cr | ₹7.22 Cr | ₹13 Cr | ₹3.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.46 Cr | ₹0.27 Cr | ₹0.02 Cr | ₹7.87 Cr | ₹0.24 Cr |
Profits on sale of Investments | ₹1.64 Cr | ₹2.35 Cr | ₹1.50 Cr | ₹2.43 Cr | ₹0.64 Cr |
Provision Written Back | ₹0.28 Cr | ₹2.35 Cr | ₹7.66 Cr | ₹3.08 Cr | ₹3.56 Cr |
Foreign Exchange Gains | - | - | - | ₹0.17 Cr | - |
Others | ₹6.79 Cr | ₹7.97 Cr | ₹20 Cr | ₹22 Cr | ₹5.45 Cr |
Operating Profit | ₹209 Cr | ₹334 Cr | ₹182 Cr | ₹-16 Cr | ₹309 Cr |
Interest | ₹59 Cr | ₹31 Cr | ₹26 Cr | ₹31 Cr | ₹25 Cr |
InterestonDebenture / Bonds | - | ₹1.48 Cr | ₹6.86 Cr | ₹7.38 Cr | - |
Interest on Term Loan | - | - | - | - | ₹2.51 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹5.93 Cr | ₹3.35 Cr | ₹2.12 Cr | ₹2.37 Cr |
Other Interest | ₹46 Cr | ₹24 Cr | ₹16 Cr | ₹21 Cr | ₹20 Cr |
PBDT | ₹150 Cr | ₹302 Cr | ₹156 Cr | ₹-47 Cr | ₹284 Cr |
Depreciation | ₹99 Cr | ₹74 Cr | ₹70 Cr | ₹78 Cr | ₹87 Cr |
Profit Before Taxation & Exceptional Items | ₹51 Cr | ₹229 Cr | ₹86 Cr | ₹-125 Cr | ₹197 Cr |
Exceptional Income / Expenses | ₹26 Cr | ₹-32 Cr | - | - | ₹-49 Cr |
Profit Before Tax | ₹77 Cr | ₹197 Cr | ₹86 Cr | ₹-125 Cr | ₹148 Cr |
Provision for Tax | ₹22 Cr | ₹44 Cr | ₹19 Cr | ₹-27 Cr | ₹37 Cr |
Current Income Tax | ₹18 Cr | ₹53 Cr | ₹6.96 Cr | ₹0.43 Cr | ₹38 Cr |
Deferred Tax | ₹3.85 Cr | ₹-9.17 Cr | ₹12 Cr | ₹-27 Cr | ₹-1.73 Cr |
Other taxes | - | ₹0.08 Cr | ₹-0.09 Cr | ₹-0.17 Cr | - |
Profit After Tax | ₹54 Cr | ₹152 Cr | ₹67 Cr | ₹-97 Cr | ₹112 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹54 Cr | ₹152 Cr | ₹67 Cr | ₹-97 Cr | ₹112 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹357 Cr | ₹268 Cr | ₹236 Cr | ₹329 Cr | ₹308 Cr |
Appropriations | ₹411 Cr | ₹421 Cr | ₹303 Cr | ₹232 Cr | ₹420 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-2.14 Cr | ₹0.08 Cr | ₹-1.03 Cr | ₹-3.77 Cr | ₹45 Cr |
Equity Dividend % | ₹100.00 | ₹225.00 | ₹125.00 | - | ₹160.00 |
Earnings Per Share | ₹3.83 | ₹10.75 | ₹4.73 | ₹-6.90 | ₹7.91 |
Adjusted EPS | ₹3.83 | ₹10.75 | ₹4.73 | ₹-6.90 | ₹7.91 |
Compare Income Statement of peers of VIP INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VIP INDUSTRIES | ₹6,864.3 Cr | 3.1% | -3.3% | -22.9% | Stock Analytics | |
HINDUSTAN UNILEVER | ₹550,815.0 Cr | 0.2% | -6% | -9.4% | Stock Analytics | |
GODREJ CONSUMER PRODUCTS | ₹108,700.0 Cr | -0.2% | -15.2% | -0.2% | Stock Analytics | |
DABUR INDIA | ₹89,679.1 Cr | 1.1% | -3.8% | -4.5% | Stock Analytics | |
COLGATEPALMOLIVE (INDIA) | ₹75,461.0 Cr | -0.9% | -9.7% | 13% | Stock Analytics | |
PROCTER & GAMBLE HYGIENE AND HEALTH CARE | ₹48,904.9 Cr | -3.6% | -8.4% | -13.4% | Stock Analytics |
VIP INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VIP INDUSTRIES | 3.1% |
-3.3% |
-22.9% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses