VRAJ IRON & STEEL
|
VRAJ IRON & STEEL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
Sales | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
Job Work/ Contract Receipts | - | - | - | - |
Processing Charges / Service Income | - | - | - | - |
Revenue from property development | - | - | - | - |
Other Operational Income | - | - | - | - |
Less: Excise Duty | - | - | - | - |
Net Sales | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-1.62 Cr | ₹1.06 Cr | ₹-1.21 Cr | ₹3.40 Cr |
Raw Material Consumed | ₹284 Cr | ₹382 Cr | ₹320 Cr | ₹215 Cr |
Opening Raw Materials | ₹28 Cr | ₹27 Cr | ₹19 Cr | - |
Purchases Raw Materials | ₹290 Cr | ₹376 Cr | ₹323 Cr | ₹232 Cr |
Closing Raw Materials | ₹36 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr |
Other Direct Purchases / Brought in cost | ₹2.71 Cr | ₹6.04 Cr | ₹5.40 Cr | ₹1.82 Cr |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹26 Cr | ₹25 Cr | ₹20 Cr | ₹20 Cr |
Electricity & Power | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹17 Cr |
Oil, Fuel & Natural gas | ₹2.69 Cr | ₹2.35 Cr | ₹2.30 Cr | ₹1.91 Cr |
Coals etc | - | - | - | - |
Other power & fuel | ₹0.32 Cr | ₹0.32 Cr | ₹0.20 Cr | ₹0.21 Cr |
Employee Cost | ₹8.55 Cr | ₹7.29 Cr | ₹6.63 Cr | ₹5.57 Cr |
Salaries, Wages & Bonus | ₹7.74 Cr | ₹6.51 Cr | ₹6.02 Cr | ₹5.06 Cr |
Contributions to EPF & Pension Funds | ₹0.47 Cr | ₹0.45 Cr | ₹0.38 Cr | ₹0.36 Cr |
Workmen and Staff Welfare Expenses | ₹0.08 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.03 Cr |
Other Employees Cost | ₹0.26 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.13 Cr |
Other Manufacturing Expenses | ₹20 Cr | ₹20 Cr | ₹17 Cr | ₹18 Cr |
Sub-contracted / Out sourced services | - | - | - | - |
Processing Charges | - | - | - | - |
Repairs and Maintenance | ₹2.07 Cr | ₹2.06 Cr | ₹1.37 Cr | ₹1.82 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹16 Cr |
General and Administration Expenses | ₹3.93 Cr | ₹2.18 Cr | ₹1.30 Cr | ₹1.04 Cr |
Rent , Rates & Taxes | ₹1.14 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.13 Cr |
Insurance | ₹0.62 Cr | ₹0.67 Cr | ₹0.13 Cr | ₹0.08 Cr |
Printing and stationery | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr |
Professional and legal fees | ₹0.98 Cr | ₹0.48 Cr | ₹0.46 Cr | ₹0.28 Cr |
Traveling and conveyance | ₹0.16 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.07 Cr |
Other Administration | ₹0.99 Cr | ₹0.89 Cr | ₹0.64 Cr | ₹0.44 Cr |
Selling and Distribution Expenses | ₹0.76 Cr | ₹1.15 Cr | ₹1.51 Cr | ₹0.57 Cr |
Advertisement & Sales Promotion | ₹0.07 Cr | ₹0.12 Cr | ₹0.04 Cr | ₹0.03 Cr |
Sales Commissions & Incentives | ₹0.69 Cr | ₹1.03 Cr | ₹1.47 Cr | ₹0.54 Cr |
Freight and Forwarding | - | - | - | - |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | - | - | - | - |
Miscellaneous Expenses | ₹0.81 Cr | ₹0.50 Cr | ₹0.38 Cr | ₹0.30 Cr |
Bad debts /advances written off | - | - | - | - |
Provision for doubtful debts | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹0.81 Cr | ₹0.50 Cr | ₹0.37 Cr | ₹0.30 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹343 Cr | ₹439 Cr | ₹366 Cr | ₹263 Cr |
Operating Profit (Excl OI) | ₹77 Cr | ₹77 Cr | ₹48 Cr | ₹28 Cr |
Other Income | ₹4.41 Cr | ₹1.75 Cr | ₹0.34 Cr | ₹0.23 Cr |
Interest Received | ₹3.52 Cr | ₹1.74 Cr | ₹0.34 Cr | ₹0.21 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.00 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | ₹0.43 Cr | - | - | - |
Provision Written Back | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
Foreign Exchange Gains | - | - | - | - |
Others | ₹0.47 Cr | - | - | - |
Operating Profit | ₹81 Cr | ₹79 Cr | ₹49 Cr | ₹28 Cr |
Interest | ₹2.90 Cr | ₹3.48 Cr | ₹4.40 Cr | ₹6.21 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹2.26 Cr | ₹2.80 Cr | ₹3.77 Cr | ₹5.82 Cr |
Intereston Fixed deposits | - | ₹0.00 Cr | - | - |
Bank Charges etc | ₹0.46 Cr | ₹0.49 Cr | ₹0.45 Cr | ₹0.23 Cr |
Other Interest | ₹0.17 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.16 Cr |
PBDT | ₹78 Cr | ₹75 Cr | ₹44 Cr | ₹22 Cr |
Depreciation | ₹5.84 Cr | ₹6.44 Cr | ₹7.18 Cr | ₹7.27 Cr |
Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹69 Cr | ₹37 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | - | - |
Profit Before Tax | ₹76 Cr | ₹72 Cr | ₹39 Cr | ₹16 Cr |
Provision for Tax | ₹18 Cr | ₹18 Cr | ₹9.83 Cr | ₹4.87 Cr |
Current Income Tax | ₹18 Cr | ₹18 Cr | ₹9.51 Cr | ₹3.93 Cr |
Deferred Tax | ₹0.01 Cr | ₹0.08 Cr | ₹0.32 Cr | ₹0.94 Cr |
Other taxes | - | - | - | - |
Profit After Tax | ₹57 Cr | ₹54 Cr | ₹29 Cr | ₹11 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹57 Cr | ₹54 Cr | ₹29 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - |
Profit Balance B/F | ₹119 Cr | ₹65 Cr | ₹36 Cr | ₹25 Cr |
Appropriations | ₹176 Cr | ₹119 Cr | ₹65 Cr | ₹36 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | - |
Other Appropriation | ₹20 Cr | ₹-0.06 Cr | ₹-0.02 Cr | ₹0.00 Cr |
Equity Dividend % | - | - | - | - |
Earnings Per Share | ₹23.22 | ₹109.22 | ₹58.06 | ₹22.22 |
Adjusted EPS | ₹23.22 | ₹21.84 | ₹11.61 | ₹4.44 |
Compare Income Statement of peers of VRAJ IRON & STEEL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VRAJ IRON & STEEL | ₹534.8 Cr | 2.7% | -2.1% | NA | Stock Analytics | |
JSW STEEL | ₹255,513.0 Cr | 3.7% | -0.5% | 20.1% | Stock Analytics | |
TATA STEEL | ₹176,641.0 Cr | 3.2% | -11% | -13% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹48,760.9 Cr | 3.7% | 3.6% | -20% | Stock Analytics | |
JINDAL STAINLESS | ₹47,156.7 Cr | 1.9% | -12.6% | -16.9% | Stock Analytics | |
APL APOLLO TUBES | ₹45,239.3 Cr | 2.7% | 8% | 4.4% | Stock Analytics |
VRAJ IRON & STEEL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VRAJ IRON & STEEL | 2.7% |
-2.1% |
|
SENSEX | 3.6% |
5.8% |
10.1% |
You may also like the below Video Courses