VISHWARAJ SUGAR INDUSTRIES
|
VISHWARAJ SUGAR INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹550 Cr | ₹616 Cr | ₹469 Cr | ₹426 Cr | ₹377 Cr |
Sales | ₹550 Cr | ₹615 Cr | ₹466 Cr | ₹410 Cr | ₹361 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | ₹1.37 Cr | ₹2.81 Cr | ₹16 Cr | ₹15 Cr |
Less: Excise Duty | - | - | - | - | ₹6.40 Cr |
Net Sales | ₹550 Cr | ₹616 Cr | ₹469 Cr | ₹426 Cr | ₹370 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-11 Cr | ₹68 Cr | ₹-39 Cr | ₹49 Cr | ₹41 Cr |
Raw Material Consumed | ₹391 Cr | ₹374 Cr | ₹337 Cr | ₹259 Cr | ₹232 Cr |
Opening Raw Materials | ₹118 Cr | ₹113 Cr | ₹73 Cr | ₹29 Cr | ₹24 Cr |
Purchases Raw Materials | ₹353 Cr | ₹379 Cr | ₹377 Cr | ₹302 Cr | ₹237 Cr |
Closing Raw Materials | ₹80 Cr | ₹118 Cr | ₹113 Cr | ₹73 Cr | ₹29 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹4.51 Cr | ₹4.77 Cr |
Electricity & Power | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹4.51 Cr | ₹4.77 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹11 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr | ₹9.04 Cr |
Contributions to EPF & Pension Funds | ₹1.31 Cr | ₹1.24 Cr | ₹1.28 Cr | ₹1.04 Cr | ₹0.96 Cr |
Workmen and Staff Welfare Expenses | ₹2.22 Cr | ₹2.50 Cr | ₹1.51 Cr | ₹1.22 Cr | ₹1.43 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹50 Cr | ₹51 Cr | ₹41 Cr | ₹27 Cr | ₹22 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹5.88 Cr | ₹4.45 Cr |
Repairs and Maintenance | ₹17 Cr | ₹17 Cr | ₹9.37 Cr | ₹9.29 Cr | ₹8.54 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr | ₹9.08 Cr |
General and Administration Expenses | ₹7.01 Cr | ₹6.02 Cr | ₹4.95 Cr | ₹4.08 Cr | ₹5.40 Cr |
Rent , Rates & Taxes | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.09 Cr | ₹0.09 Cr |
Insurance | ₹1.97 Cr | ₹1.42 Cr | ₹1.34 Cr | ₹1.27 Cr | ₹1.24 Cr |
Printing and stationery | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr |
Professional and legal fees | ₹4.40 Cr | ₹4.03 Cr | ₹2.97 Cr | ₹2.40 Cr | ₹2.32 Cr |
Traveling and conveyance | ₹0.31 Cr | ₹0.27 Cr | ₹0.34 Cr | ₹0.12 Cr | ₹0.39 Cr |
Other Administration | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹1.28 Cr |
Selling and Distribution Expenses | ₹5.68 Cr | ₹8.18 Cr | ₹4.24 Cr | ₹3.57 Cr | ₹10 Cr |
Advertisement & Sales Promotion | ₹1.81 Cr | ₹2.43 Cr | ₹2.78 Cr | ₹2.16 Cr | ₹1.44 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.16 Cr | ₹0.10 Cr | ₹0.15 Cr | ₹0.05 Cr | ₹0.13 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹3.71 Cr | ₹5.64 Cr | ₹1.31 Cr | ₹1.36 Cr | ₹8.78 Cr |
Miscellaneous Expenses | ₹5.48 Cr | ₹6.05 Cr | ₹2.06 Cr | ₹3.86 Cr | ₹4.43 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.78 Cr | ₹2.49 Cr | - | ₹2.56 Cr | ₹3.30 Cr |
Losson disposal of fixed assets(net) | ₹0.76 Cr | - | - | ₹0.17 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.94 Cr | ₹3.56 Cr | ₹2.06 Cr | ₹1.13 Cr | ₹1.13 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹484 Cr | ₹550 Cr | ₹381 Cr | ₹364 Cr | ₹332 Cr |
Operating Profit (Excl OI) | ₹66 Cr | ₹66 Cr | ₹88 Cr | ₹62 Cr | ₹38 Cr |
Other Income | ₹2.50 Cr | ₹2.87 Cr | ₹6.78 Cr | ₹0.61 Cr | ₹1.48 Cr |
Interest Received | - | - | - | - | - |
Dividend Received | ₹0.07 Cr | ₹0.08 Cr | ₹0.14 Cr | - | ₹0.05 Cr |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.07 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹5.26 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹2.44 Cr | ₹2.79 Cr | ₹1.39 Cr | ₹0.61 Cr | ₹1.37 Cr |
Operating Profit | ₹69 Cr | ₹69 Cr | ₹95 Cr | ₹63 Cr | ₹40 Cr |
Interest | ₹30 Cr | ₹28 Cr | ₹32 Cr | ₹36 Cr | ₹42 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹29 Cr | ₹26 Cr | ₹31 Cr | ₹34 Cr | ₹40 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.32 Cr | ₹1.51 Cr | ₹1.31 Cr | ₹1.16 Cr | ₹1.44 Cr |
Other Interest | - | - | - | - | - |
PBDT | ₹38 Cr | ₹42 Cr | ₹63 Cr | ₹27 Cr | ₹-1.97 Cr |
Depreciation | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹22 Cr | ₹26 Cr | ₹47 Cr | ₹12 Cr | ₹-17 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹22 Cr | ₹26 Cr | ₹47 Cr | ₹12 Cr | ₹-17 Cr |
Provision for Tax | ₹7.79 Cr | ₹49 Cr | ₹-13 Cr | ₹3.94 Cr | ₹-8.66 Cr |
Current Income Tax | ₹6.30 Cr | ₹3.77 Cr | ₹3.47 Cr | ₹2.11 Cr | - |
Deferred Tax | ₹1.49 Cr | ₹49 Cr | ₹-14 Cr | ₹1.82 Cr | ₹-8.66 Cr |
Other taxes | - | ₹-3.47 Cr | ₹-2.11 Cr | - | - |
Profit After Tax | ₹14 Cr | ₹-23 Cr | ₹60 Cr | ₹8.29 Cr | ₹-7.88 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹187 Cr | ₹214 Cr | ₹158 Cr | ₹154 Cr | ₹161 Cr |
Appropriations | ₹202 Cr | ₹191 Cr | ₹218 Cr | ₹162 Cr | ₹154 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.88 Cr | ₹3.76 Cr | ₹3.76 Cr | ₹3.76 Cr | - |
Equity Dividend % | - | - | ₹10.00 | ₹10.00 | - |
Earnings Per Share | ₹0.77 | ₹-1.25 | ₹3.20 | ₹2.21 | ₹-2.10 |
Adjusted EPS | ₹0.77 | ₹-1.25 | ₹3.20 | ₹0.44 | ₹-0.42 |
Compare Income Statement of peers of VISHWARAJ SUGAR INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VISHWARAJ SUGAR INDUSTRIES | ₹321.9 Cr | -0.6% | -7% | -10.6% | Stock Analytics | |
EID PARRY (INDIA) | ₹15,556.6 Cr | -4.6% | 1.1% | 59.4% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹10,459.5 Cr | -1.2% | -7.6% | 33.9% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹9,828.5 Cr | -1.6% | 14.7% | 49.2% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,305.4 Cr | -2.7% | -7.4% | -15.2% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,818.0 Cr | -3.9% | -9.7% | 11.2% | Stock Analytics |
VISHWARAJ SUGAR INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VISHWARAJ SUGAR INDUSTRIES | -0.6% |
-7% |
-10.6% |
SENSEX | 0.3% |
-2.5% |
10% |
You may also like the below Video Courses