VISAKA INDUSTRIES
|
VISAKA INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,527 Cr | ₹1,653 Cr | ₹1,416 Cr | ₹1,147 Cr | ₹1,050 Cr |
Sales | ₹1,522 Cr | ₹1,647 Cr | ₹1,400 Cr | ₹1,144 Cr | ₹1,047 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹4.11 Cr | ₹6.91 Cr | ₹15 Cr | ₹2.83 Cr | ₹3.84 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,527 Cr | ₹1,653 Cr | ₹1,416 Cr | ₹1,147 Cr | ₹1,050 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-47 Cr | ₹-29 Cr | ₹-31 Cr | ₹16 Cr | ₹24 Cr |
Raw Material Consumed | ₹876 Cr | ₹915 Cr | ₹702 Cr | ₹508 Cr | ₹489 Cr |
Opening Raw Materials | ₹175 Cr | ₹119 Cr | ₹85 Cr | ₹138 Cr | ₹98 Cr |
Purchases Raw Materials | ₹868 Cr | ₹959 Cr | ₹731 Cr | ₹452 Cr | ₹529 Cr |
Closing Raw Materials | ₹178 Cr | ₹175 Cr | ₹119 Cr | ₹85 Cr | ₹138 Cr |
Other Direct Purchases / Brought in cost | ₹11 Cr | ₹12 Cr | ₹4.79 Cr | ₹3.04 Cr | ₹1.57 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹72 Cr | ₹68 Cr | ₹54 Cr | ₹44 Cr | ₹43 Cr |
Electricity & Power | ₹72 Cr | ₹68 Cr | ₹54 Cr | ₹44 Cr | ₹43 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹134 Cr | ₹137 Cr | ₹132 Cr | ₹120 Cr | ₹116 Cr |
Salaries, Wages & Bonus | ₹111 Cr | ₹115 Cr | ₹112 Cr | ₹103 Cr | ₹96 Cr |
Contributions to EPF & Pension Funds | ₹9.02 Cr | ₹8.90 Cr | ₹8.45 Cr | ₹7.83 Cr | ₹8.42 Cr |
Workmen and Staff Welfare Expenses | ₹7.91 Cr | ₹8.65 Cr | ₹7.84 Cr | ₹5.79 Cr | ₹7.14 Cr |
Other Employees Cost | ₹5.85 Cr | ₹4.19 Cr | ₹3.84 Cr | ₹3.80 Cr | ₹4.35 Cr |
Other Manufacturing Expenses | ₹137 Cr | ₹145 Cr | ₹112 Cr | ₹78 Cr | ₹90 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹60 Cr | ₹59 Cr | ₹48 Cr | ₹35 Cr | ₹41 Cr |
Repairs and Maintenance | ₹12 Cr | ₹16 Cr | ₹13 Cr | ₹8.09 Cr | ₹9.26 Cr |
Packing Material Consumed | ₹18 Cr | ₹20 Cr | ₹16 Cr | ₹9.49 Cr | ₹10 Cr |
Other Mfg Exp | ₹47 Cr | ₹49 Cr | ₹35 Cr | ₹25 Cr | ₹30 Cr |
General and Administration Expenses | ₹29 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹23 Cr |
Rent , Rates & Taxes | ₹8.56 Cr | ₹7.99 Cr | ₹6.73 Cr | ₹5.99 Cr | ₹5.82 Cr |
Insurance | ₹4.80 Cr | ₹4.56 Cr | ₹4.04 Cr | ₹3.53 Cr | ₹2.96 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹14 Cr | ₹13 Cr | ₹8.83 Cr | ₹5.60 Cr | ₹13 Cr |
Other Administration | ₹1.47 Cr | ₹1.12 Cr | ₹1.01 Cr | ₹1.35 Cr | ₹1.13 Cr |
Selling and Distribution Expenses | ₹185 Cr | ₹200 Cr | ₹179 Cr | ₹134 Cr | ₹118 Cr |
Advertisement & Sales Promotion | ₹32 Cr | ₹33 Cr | ₹25 Cr | ₹27 Cr | ₹14 Cr |
Sales Commissions & Incentives | ₹3.03 Cr | ₹4.49 Cr | ₹5.22 Cr | ₹2.19 Cr | ₹4.32 Cr |
Freight and Forwarding | ₹150 Cr | ₹163 Cr | ₹149 Cr | ₹105 Cr | ₹99 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹54 Cr | ₹54 Cr | ₹48 Cr | ₹37 Cr | ₹39 Cr |
Bad debts /advances written off | ₹0.14 Cr | ₹0.35 Cr | ₹0.49 Cr | ₹0.42 Cr | ₹0.38 Cr |
Provision for doubtful debts | ₹1.21 Cr | ₹1.07 Cr | - | ₹0.74 Cr | ₹1.00 Cr |
Losson disposal of fixed assets(net) | - | ₹1.89 Cr | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹2.72 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹53 Cr | ₹51 Cr | ₹47 Cr | ₹36 Cr | ₹35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,439 Cr | ₹1,517 Cr | ₹1,217 Cr | ₹954 Cr | ₹942 Cr |
Operating Profit (Excl OI) | ₹88 Cr | ₹136 Cr | ₹199 Cr | ₹193 Cr | ₹109 Cr |
Other Income | ₹11 Cr | ₹13 Cr | ₹11 Cr | ₹9.11 Cr | ₹6.62 Cr |
Interest Received | ₹5.60 Cr | ₹5.80 Cr | ₹3.07 Cr | ₹3.18 Cr | ₹1.44 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.02 Cr | - | ₹0.32 Cr | ₹0.13 Cr | ₹0.17 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.10 Cr | ₹2.62 Cr | ₹0.74 Cr | ₹0.52 Cr | - |
Others | ₹5.13 Cr | ₹4.74 Cr | ₹6.55 Cr | ₹5.28 Cr | ₹5.01 Cr |
Operating Profit | ₹99 Cr | ₹149 Cr | ₹210 Cr | ₹202 Cr | ₹115 Cr |
Interest | ₹37 Cr | ₹22 Cr | ₹12 Cr | ₹13 Cr | ₹17 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹40 Cr | ₹22 Cr | ₹10 Cr | ₹12 Cr | ₹17 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.15 Cr | ₹0.72 Cr | ₹0.93 Cr | ₹0.44 Cr | ₹0.63 Cr |
Other Interest | ₹-3.13 Cr | ₹0.01 Cr | ₹0.34 Cr | ₹0.60 Cr | - |
PBDT | ₹62 Cr | ₹127 Cr | ₹198 Cr | ₹189 Cr | ₹98 Cr |
Depreciation | ₹59 Cr | ₹50 Cr | ₹38 Cr | ₹40 Cr | ₹41 Cr |
Profit Before Taxation & Exceptional Items | ₹2.99 Cr | ₹77 Cr | ₹161 Cr | ₹149 Cr | ₹57 Cr |
Exceptional Income / Expenses | - | ₹-3.21 Cr | - | - | - |
Profit Before Tax | ₹2.99 Cr | ₹74 Cr | ₹161 Cr | ₹149 Cr | ₹57 Cr |
Provision for Tax | ₹2.13 Cr | ₹20 Cr | ₹42 Cr | ₹39 Cr | ₹7.82 Cr |
Current Income Tax | ₹1.63 Cr | ₹19 Cr | ₹42 Cr | ₹40 Cr | ₹15 Cr |
Deferred Tax | ₹0.50 Cr | ₹0.55 Cr | ₹0.13 Cr | ₹-1.47 Cr | ₹-5.84 Cr |
Other taxes | ₹0.01 Cr | ₹0.00 Cr | - | ₹-0.24 Cr | ₹-1.07 Cr |
Profit After Tax | ₹0.86 Cr | ₹54 Cr | ₹118 Cr | ₹111 Cr | ₹49 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹0.86 Cr | ₹54 Cr | ₹118 Cr | ₹111 Cr | ₹49 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹403 Cr | ₹363 Cr | ₹273 Cr | ₹170 Cr | ₹165 Cr |
Appropriations | ₹404 Cr | ₹417 Cr | ₹391 Cr | ₹281 Cr | ₹214 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹4.90 Cr |
Other Appropriation | ₹20 Cr | ₹14 Cr | ₹16 Cr | ₹-0.22 Cr | ₹15 Cr |
Equity Dividend % | ₹25.00 | ₹100.00 | ₹150.00 | ₹150.00 | ₹150.00 |
Earnings Per Share | ₹0.10 | ₹31.01 | ₹68.47 | ₹67.13 | ₹31.04 |
Adjusted EPS | ₹0.10 | ₹6.20 | ₹13.69 | ₹13.43 | ₹6.21 |
Compare Income Statement of peers of VISAKA INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VISAKA INDUSTRIES | ₹541.6 Cr | 0.5% | -28% | -46.2% | Stock Analytics | |
ULTRATECH CEMENT | ₹372,652.0 Cr | 1.3% | -8.4% | 7.5% | Stock Analytics | |
AMBUJA CEMENTS | ₹120,447.0 Cr | 3% | -4.8% | -18.6% | Stock Analytics | |
SHREE CEMENT | ₹100,576.0 Cr | 2% | 0.2% | 11.7% | Stock Analytics | |
ACC | ₹34,932.2 Cr | 1.6% | -6.8% | -29.4% | Stock Analytics | |
JK CEMENT | ₹33,991.9 Cr | -0% | -10.3% | 0.3% | Stock Analytics |
VISAKA INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VISAKA INDUSTRIES | 0.5% |
-28% |
-46.2% |
SENSEX | 1.4% |
-5.3% |
0.3% |
You may also like the below Video Courses