ZYDUS WELLNESS
|
ZYDUS WELLNESS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,418 Cr | ₹21,527 Cr | ₹2,013 Cr | ₹1,931 Cr | ₹843 Cr |
Sales | ₹2,405 Cr | ₹21,321 Cr | ₹2,000 Cr | ₹1,898 Cr | ₹808 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹12 Cr | ₹206 Cr | ₹13 Cr | ₹33 Cr | ₹35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,255 Cr | ₹20,091 Cr | ₹1,867 Cr | ₹1,767 Cr | ₹843 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-69 Cr | ₹8.00 Cr | ₹-41 Cr | ₹-58 Cr | ₹-24 Cr |
Raw Material Consumed | ₹1,215 Cr | ₹9,796 Cr | ₹886 Cr | ₹836 Cr | ₹241 Cr |
Opening Raw Materials | ₹54 Cr | ₹553 Cr | ₹31 Cr | ₹32 Cr | ₹14 Cr |
Purchases Raw Materials | ₹1,118 Cr | ₹8,833 Cr | ₹768 Cr | ₹753 Cr | ₹229 Cr |
Closing Raw Materials | ₹71 Cr | ₹537 Cr | ₹55 Cr | ₹31 Cr | ₹32 Cr |
Other Direct Purchases / Brought in cost | ₹114 Cr | ₹946 Cr | ₹142 Cr | ₹82 Cr | ₹30 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹43 Cr | ₹314 Cr | ₹25 Cr | ₹22 Cr | ₹9.60 Cr |
Electricity & Power | ₹43 Cr | ₹314 Cr | ₹25 Cr | ₹22 Cr | ₹9.60 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹162 Cr | ₹1,589 Cr | ₹159 Cr | ₹152 Cr | ₹82 Cr |
Salaries, Wages & Bonus | ₹148 Cr | ₹1,426 Cr | ₹148 Cr | ₹137 Cr | ₹76 Cr |
Contributions to EPF & Pension Funds | ₹8.00 Cr | ₹123 Cr | ₹7.38 Cr | ₹8.96 Cr | ₹3.80 Cr |
Workmen and Staff Welfare Expenses | ₹5.30 Cr | ₹40 Cr | ₹4.36 Cr | ₹6.40 Cr | ₹2.04 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹55 Cr | ₹463 Cr | ₹77 Cr | ₹82 Cr | ₹98 Cr |
Sub-contracted / Out sourced services | - | - | ₹33 Cr | ₹32 Cr | - |
Processing Charges | ₹34 Cr | ₹279 Cr | ₹24 Cr | ₹19 Cr | ₹9.75 Cr |
Repairs and Maintenance | ₹13 Cr | ₹123 Cr | ₹14 Cr | ₹21 Cr | ₹4.64 Cr |
Packing Material Consumed | - | - | - | - | ₹82 Cr |
Other Mfg Exp | ₹7.00 Cr | ₹62 Cr | ₹6.30 Cr | ₹9.35 Cr | ₹1.82 Cr |
General and Administration Expenses | ₹61 Cr | ₹519 Cr | ₹59 Cr | ₹63 Cr | ₹34 Cr |
Rent , Rates & Taxes | ₹19 Cr | ₹174 Cr | ₹16 Cr | ₹19 Cr | ₹8.11 Cr |
Insurance | ₹7.10 Cr | ₹74 Cr | ₹5.70 Cr | ₹3.93 Cr | ₹1.24 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹6.00 Cr | ₹89 Cr | ₹11 Cr | ₹8.76 Cr | ₹6.17 Cr |
Traveling and conveyance | ₹9.80 Cr | ₹64 Cr | ₹8.05 Cr | ₹20 Cr | ₹7.40 Cr |
Other Administration | ₹19 Cr | ₹118 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹426 Cr | ₹3,753 Cr | ₹334 Cr | ₹327 Cr | ₹201 Cr |
Advertisement & Sales Promotion | ₹326 Cr | ₹2,921 Cr | ₹254 Cr | ₹247 Cr | ₹164 Cr |
Sales Commissions & Incentives | ₹20 Cr | ₹186 Cr | ₹16 Cr | ₹18 Cr | ₹13 Cr |
Freight and Forwarding | ₹81 Cr | ₹646 Cr | ₹63 Cr | ₹61 Cr | ₹25 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹25 Cr | ₹225 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | ₹27 Cr | - | ₹0.02 Cr | - |
Losson disposal of fixed assets(net) | ₹0.10 Cr | ₹0.30 Cr | - | - | - |
Losson foreign exchange fluctuations | ₹0.20 Cr | ₹8.80 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹25 Cr | ₹188 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,918 Cr | ₹16,666 Cr | ₹1,522 Cr | ₹1,446 Cr | ₹658 Cr |
Operating Profit (Excl OI) | ₹337 Cr | ₹3,425 Cr | ₹344 Cr | ₹321 Cr | ₹185 Cr |
Other Income | ₹4.90 Cr | ₹127 Cr | ₹8.94 Cr | ₹11 Cr | ₹39 Cr |
Interest Received | ₹3.20 Cr | ₹93 Cr | ₹6.76 Cr | ₹5.35 Cr | ₹20 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹1.50 Cr | - | - | ₹5.22 Cr | ₹18 Cr |
Provision Written Back | - | ₹23 Cr | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.20 Cr | ₹11 Cr | ₹2.18 Cr | ₹0.14 Cr | ₹0.07 Cr |
Operating Profit | ₹342 Cr | ₹3,552 Cr | ₹353 Cr | ₹332 Cr | ₹224 Cr |
Interest | ₹16 Cr | ₹255 Cr | ₹84 Cr | ₹140 Cr | ₹30 Cr |
InterestonDebenture / Bonds | - | - | ₹60 Cr | ₹137 Cr | ₹28 Cr |
Interest on Term Loan | ₹8.20 Cr | ₹226 Cr | ₹20 Cr | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.30 Cr | ₹4.00 Cr | ₹0.40 Cr | ₹0.56 Cr | ₹0.17 Cr |
Other Interest | ₹7.60 Cr | ₹26 Cr | ₹2.96 Cr | ₹1.87 Cr | ₹1.75 Cr |
PBDT | ₹326 Cr | ₹3,296 Cr | ₹270 Cr | ₹192 Cr | ₹194 Cr |
Depreciation | ₹25 Cr | ₹236 Cr | ₹25 Cr | ₹26 Cr | ₹13 Cr |
Profit Before Taxation & Exceptional Items | ₹301 Cr | ₹3,060 Cr | ₹244 Cr | ₹165 Cr | ₹181 Cr |
Exceptional Income / Expenses | ₹-10 Cr | - | ₹-132 Cr | ₹-44 Cr | ₹-10 Cr |
Profit Before Tax | ₹291 Cr | ₹3,060 Cr | ₹112 Cr | ₹121 Cr | ₹171 Cr |
Provision for Tax | ₹-20 Cr | ₹-29 Cr | ₹-6.52 Cr | ₹-20 Cr | ₹-0.61 Cr |
Current Income Tax | - | - | - | - | ₹31 Cr |
Deferred Tax | ₹-20 Cr | ₹-29 Cr | ₹-6.52 Cr | ₹-18 Cr | ₹-32 Cr |
Other taxes | - | - | - | ₹-2.65 Cr | - |
Profit After Tax | ₹310 Cr | ₹3,089 Cr | ₹119 Cr | ₹142 Cr | ₹171 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | ₹-2.10 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹310 Cr | ₹3,089 Cr | ₹119 Cr | ₹142 Cr | ₹169 Cr |
Adjustments to PAT | - | - | - | - | ₹-11 Cr |
Profit Balance B/F | ₹1,198 Cr | ₹9,221 Cr | ₹426 Cr | ₹352 Cr | ₹607 Cr |
Appropriations | ₹1,509 Cr | ₹12,310 Cr | ₹545 Cr | ₹494 Cr | ₹765 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹5.93 Cr | - |
Other Appropriation | ₹32 Cr | ₹328 Cr | ₹-377 Cr | ₹33 Cr | ₹413 Cr |
Equity Dividend % | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 |
Earnings Per Share | ₹48.81 | ₹48.54 | ₹18.66 | ₹24.58 | ₹29.33 |
Adjusted EPS | ₹48.81 | ₹48.54 | ₹18.66 | ₹24.58 | ₹29.33 |
Compare Income Statement of peers of ZYDUS WELLNESS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ZYDUS WELLNESS | ₹13,356.6 Cr | 4.4% | 7.7% | 32.6% | Stock Analytics | |
NESTLE INDIA | ₹217,557.0 Cr | 0.8% | -1.1% | -6.7% | Stock Analytics | |
VARUN BEVERAGES | ₹209,161.0 Cr | -1.9% | 1.7% | 40.5% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹116,837.0 Cr | -1.6% | -14.8% | 1.2% | Stock Analytics | |
MARICO | ₹81,629.6 Cr | -2.1% | -2.5% | 19.1% | Stock Analytics | |
JUBILANT FOODWORKS | ₹43,539.9 Cr | 2.7% | 14.3% | 17.1% | Stock Analytics |
ZYDUS WELLNESS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ZYDUS WELLNESS | 4.4% |
7.7% |
32.6% |
SENSEX | 0.9% |
2% |
21% |
You may also like the below Video Courses