MANOJ VAIBHAV GEMS N JEWELLERS
|
MANOJ VAIBHAV GEMS N JEWELLERS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,150 Cr | ₹2,027 Cr | ₹1,694 Cr | ₹1,434 Cr | ₹1,279,129,851 Cr |
| Sales | ₹2,150 Cr | ₹2,027 Cr | ₹1,694 Cr | ₹1,434 Cr | ₹1,279,129,851 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.11 Cr | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,150 Cr | ₹2,027 Cr | ₹1,694 Cr | ₹1,434 Cr | ₹1,279,129,851 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-146 Cr | ₹-173 Cr | ₹-116 Cr | ₹-6.09 Cr | ₹-121,414,536 Cr |
| Raw Material Consumed | ₹2,015 Cr | ₹1,935 Cr | ₹1,602 Cr | ₹1,280 Cr | ₹1,208,967,700 Cr |
| Opening Raw Materials | ₹9.83 Cr | ₹17 Cr | ₹6.34 Cr | ₹4.32 Cr | ₹8,083,847 Cr |
| Purchases Raw Materials | ₹1,284 Cr | ₹1,206 Cr | ₹987 Cr | ₹817 Cr | ₹591,902,210 Cr |
| Closing Raw Materials | ₹11 Cr | ₹9.83 Cr | ₹17 Cr | ₹6.34 Cr | ₹4,319,494 Cr |
| Other Direct Purchases / Brought in cost | ₹732 Cr | ₹723 Cr | ₹625 Cr | ₹465 Cr | ₹613,301,138 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.13 Cr | ₹1.96 Cr | ₹1.59 Cr | ₹1.72 Cr | ₹2,420,929 Cr |
| Electricity & Power | ₹2.13 Cr | ₹1.96 Cr | ₹1.59 Cr | ₹1.72 Cr | ₹2,420,929 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹43 Cr | ₹39 Cr | ₹33 Cr | ₹26 Cr | ₹38,391,530 Cr |
| Salaries, Wages & Bonus | ₹39 Cr | ₹36 Cr | ₹30 Cr | ₹23 Cr | ₹33,424,718 Cr |
| Contributions to EPF & Pension Funds | ₹1.64 Cr | ₹1.55 Cr | ₹1.36 Cr | ₹1.20 Cr | ₹1,560,142 Cr |
| Workmen and Staff Welfare Expenses | ₹1.25 Cr | ₹1.13 Cr | ₹0.92 Cr | ₹1.29 Cr | ₹2,003,535 Cr |
| Other Employees Cost | ₹0.80 Cr | ₹0.72 Cr | ₹0.70 Cr | ₹0.71 Cr | ₹1,403,136 Cr |
| Other Manufacturing Expenses | ₹43 Cr | ₹42 Cr | ₹35 Cr | ₹27 Cr | ₹1,153,118 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹41 Cr | ₹39 Cr | ₹34 Cr | ₹25 Cr | - |
| Repairs and Maintenance | ₹0.91 Cr | ₹1.24 Cr | ₹1.69 Cr | ₹1.64 Cr | ₹1,153,118 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹1.19 Cr | ₹0.96 Cr | - | - | - |
| General and Administration Expenses | ₹14 Cr | ₹17 Cr | ₹12 Cr | ₹11 Cr | ₹14,812,862 Cr |
| Rent , Rates & Taxes | ₹2.58 Cr | ₹2.34 Cr | ₹3.31 Cr | ₹1.11 Cr | ₹5,983,255 Cr |
| Insurance | ₹0.97 Cr | ₹0.90 Cr | ₹0.81 Cr | ₹0.71 Cr | ₹685,967 Cr |
| Printing and stationery | ₹0.76 Cr | ₹0.80 Cr | ₹0.58 Cr | ₹0.57 Cr | ₹678,735 Cr |
| Professional and legal fees | ₹1.89 Cr | ₹1.81 Cr | ₹1.77 Cr | ₹1.03 Cr | ₹1,773,034 Cr |
| Traveling and conveyance | ₹2.06 Cr | ₹2.12 Cr | ₹1.49 Cr | ₹2.53 Cr | ₹3,136,582 Cr |
| Other Administration | ₹6.22 Cr | ₹9.38 Cr | ₹4.35 Cr | ₹5.41 Cr | ₹2,555,289 Cr |
| Selling and Distribution Expenses | ₹19 Cr | ₹18 Cr | ₹14 Cr | ₹11 Cr | ₹16,308,892 Cr |
| Advertisement & Sales Promotion | ₹8.38 Cr | ₹8.88 Cr | ₹5.99 Cr | ₹3.34 Cr | ₹13,136,246 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | ₹1.08 Cr | ₹0.79 Cr | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹11 Cr | ₹9.08 Cr | ₹7.31 Cr | ₹6.67 Cr | ₹3,172,646 Cr |
| Miscellaneous Expenses | ₹4.23 Cr | ₹2.33 Cr | ₹2.75 Cr | ₹1.87 Cr | ₹38,472,948 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.07 Cr | ₹0.23 Cr | ₹0.35 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹132,124 Cr |
| Losson foreign exchange fluctuations | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.16 Cr | ₹2.10 Cr | ₹2.40 Cr | ₹1.87 Cr | ₹38,340,824 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,995 Cr | ₹1,883 Cr | ₹1,586 Cr | ₹1,352 Cr | ₹1,199,113,442 Cr |
| Operating Profit (Excl OI) | ₹155 Cr | ₹144 Cr | ₹108 Cr | ₹81 Cr | ₹80,016,409 Cr |
| Other Income | ₹11 Cr | ₹3.96 Cr | ₹3.78 Cr | ₹9.61 Cr | ₹4,519,479 Cr |
| Interest Received | ₹6.99 Cr | ₹0.43 Cr | ₹0.32 Cr | ₹0.39 Cr | ₹1,757,199 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.02 Cr | ₹0.01 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | - | - | ₹2.60 Cr | - |
| Foreign Exchange Gains | - | - | ₹0.01 Cr | ₹3.11 Cr | - |
| Others | ₹4.40 Cr | ₹3.52 Cr | ₹3.45 Cr | ₹3.50 Cr | ₹2,762,280 Cr |
| Operating Profit | ₹166 Cr | ₹148 Cr | ₹112 Cr | ₹91 Cr | ₹84,535,888 Cr |
| Interest | ₹49 Cr | ₹43 Cr | ₹45 Cr | ₹43 Cr | ₹40,850,078 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹6.49 Cr | ₹6.90 Cr | ₹4.98 Cr | ₹0.66 Cr | ₹63,827 Cr |
| Intereston Fixed deposits | ₹0.06 Cr | - | - | - | - |
| Bank Charges etc | ₹5.55 Cr | ₹2.11 Cr | ₹1.95 Cr | ₹1.35 Cr | ₹2,418,902 Cr |
| Other Interest | ₹37 Cr | ₹34 Cr | ₹38 Cr | ₹41 Cr | ₹38,367,348 Cr |
| PBDT | ₹117 Cr | ₹104 Cr | ₹67 Cr | ₹48 Cr | ₹43,685,810 Cr |
| Depreciation | ₹8.42 Cr | ₹8.56 Cr | ₹8.69 Cr | ₹8.80 Cr | ₹7,109,141 Cr |
| Profit Before Taxation & Exceptional Items | ₹109 Cr | ₹96 Cr | ₹58 Cr | ₹39 Cr | ₹36,576,669 Cr |
| Exceptional Income / Expenses | - | - | - | ₹-11 Cr | - |
| Profit Before Tax | ₹109 Cr | ₹96 Cr | ₹58 Cr | ₹28 Cr | ₹36,576,669 Cr |
| Provision for Tax | ₹28 Cr | ₹24 Cr | ₹15 Cr | ₹7.09 Cr | ₹9,712,243 Cr |
| Current Income Tax | ₹29 Cr | ₹25 Cr | ₹16 Cr | ₹7.49 Cr | ₹153,613 Cr |
| Deferred Tax | ₹-0.77 Cr | ₹-0.80 Cr | ₹-1.01 Cr | ₹-0.39 Cr | ₹-500,770 Cr |
| Other taxes | ₹0.00 Cr | ₹0.00 Cr | - | ₹-0.02 Cr | ₹10,059,400 Cr |
| Profit After Tax | ₹81 Cr | ₹72 Cr | ₹44 Cr | ₹21 Cr | ₹26,864,426 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹305 Cr | ₹235 Cr | ₹191 Cr | ₹170 Cr | ₹146,074,801 Cr |
| Appropriations | ₹386 Cr | ₹307 Cr | ₹235 Cr | ₹191 Cr | ₹172,939,228 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.12 Cr | ₹1.19 Cr | ₹-0.19 Cr | ₹-0.17 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹16.57 | ₹18.32 | ₹44.71 | ₹21.23 | ₹27.50 |
| Adjusted EPS | ₹16.57 | ₹18.32 | ₹11.18 | ₹5.31 | ₹6.87 |
Compare Income Statement of peers of MANOJ VAIBHAV GEMS N JEWELLERS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MANOJ VAIBHAV GEMS N JEWELLERS | ₹969.4 Cr | 5.1% | 7.2% | -25.8% | Stock Analytics | |
| ADANI ENTERPRISES | ₹273,552.0 Cr | -4.5% | -6.8% | -21.5% | Stock Analytics | |
| REDINGTON | ₹22,823.9 Cr | 15% | 6.1% | 49.6% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,127.2 Cr | -3.1% | -3.9% | 47.7% | Stock Analytics | |
| MMTC | ₹9,801.0 Cr | -4.9% | -4.4% | -17% | Stock Analytics | |
| HONASA CONSUMER | ₹8,900.5 Cr | -3.8% | -7.2% | -30% | Stock Analytics | |
MANOJ VAIBHAV GEMS N JEWELLERS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MANOJ VAIBHAV GEMS N JEWELLERS | 5.1% |
7.2% |
-25.8% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses