VA TECH WABAG
|
VA TECH WABAG Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹3,294 Cr | ₹2,856 Cr | ₹2,961 Cr | ₹2,979 Cr | ₹2,834 Cr |
Sales | - | - | - | - | - |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹3,276 Cr | ₹2,827 Cr | ₹2,946 Cr | ₹2,946 Cr | ₹2,799 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹18 Cr | ₹30 Cr | ₹14 Cr | ₹33 Cr | ₹35 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹3,294 Cr | ₹2,856 Cr | ₹2,961 Cr | ₹2,979 Cr | ₹2,834 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.70 Cr | ₹-0.50 Cr | ₹-8.40 Cr | ₹-2.59 Cr | ₹-2.76 Cr |
Raw Material Consumed | ₹1,354 Cr | ₹1,058 Cr | ₹1,260 Cr | ₹1,125 Cr | ₹1,058 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹1,354 Cr | ₹1,058 Cr | ₹1,260 Cr | ₹1,125 Cr | ₹1,058 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹44 Cr | ₹12 Cr | ₹9.30 Cr | ₹6.08 Cr | ₹5.35 Cr |
Electricity & Power | ₹44 Cr | ₹12 Cr | ₹9.30 Cr | ₹6.08 Cr | ₹5.35 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹265 Cr | ₹235 Cr | ₹266 Cr | ₹251 Cr | ₹199 Cr |
Salaries, Wages & Bonus | ₹233 Cr | ₹207 Cr | ₹236 Cr | ₹221 Cr | ₹176 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹14 Cr | ₹14 Cr | ₹17 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹18 Cr | ₹15 Cr | ₹15 Cr | ₹13 Cr | ₹11 Cr |
Other Employees Cost | - | - | - | - | - |
Operating Expenses | ₹1,084 Cr | ₹971 Cr | ₹968 Cr | ₹1,115 Cr | ₹1,139 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹637 Cr | ₹581 Cr | ₹626 Cr | ₹760 Cr | ₹781 Cr |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹447 Cr | ₹390 Cr | ₹342 Cr | ₹354 Cr | ₹357 Cr |
General and Administration Expenses | ₹86 Cr | ₹86 Cr | ₹93 Cr | ₹97 Cr | ₹82 Cr |
Rent , Rates & Taxes | ₹32 Cr | ₹22 Cr | ₹32 Cr | ₹45 Cr | ₹41 Cr |
Insurance | ₹9.00 Cr | ₹15 Cr | ₹9.80 Cr | ₹12 Cr | ₹10 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹25 Cr | ₹30 Cr | ₹31 Cr | ₹25 Cr | ₹20 Cr |
Traveling and conveyance | ₹8.90 Cr | ₹7.70 Cr | ₹6.90 Cr | ₹3.51 Cr | ₹1.77 Cr |
Other Administration | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹9.08 Cr |
Selling and Distribution Expenses | ₹45 Cr | ₹65 Cr | ₹12 Cr | ₹18 Cr | ₹0.70 Cr |
Advertisement & Sales Promotion | ₹0.80 Cr | ₹0.80 Cr | ₹1.40 Cr | ₹0.75 Cr | ₹0.70 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹44 Cr | ₹64 Cr | ₹10 Cr | ₹17 Cr | - |
Miscellaneous Expenses | ₹15 Cr | ₹55 Cr | ₹44 Cr | ₹135 Cr | ₹136 Cr |
Bad debts /advances written off | - | ₹10 Cr | ₹34 Cr | ₹116 Cr | ₹107 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹9.29 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹45 Cr | ₹9.70 Cr | ₹19 Cr | ₹20 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,892 Cr | ₹2,481 Cr | ₹2,643 Cr | ₹2,743 Cr | ₹2,617 Cr |
Operating Profit (Excl OI) | ₹402 Cr | ₹376 Cr | ₹318 Cr | ₹236 Cr | ₹218 Cr |
Other Income | ₹65 Cr | ₹43 Cr | ₹54 Cr | ₹33 Cr | ₹9.02 Cr |
Interest Received | ₹26 Cr | ₹15 Cr | ₹10 Cr | ₹6.39 Cr | ₹8.09 Cr |
Dividend Received | ₹2.30 Cr | ₹12 Cr | ₹1.10 Cr | ₹6.96 Cr | - |
Profit on sale of Fixed Assets | ₹0.20 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹1.11 Cr | ₹0.12 Cr |
Profits on sale of Investments | ₹8.00 Cr | ₹15 Cr | ₹5.00 Cr | ₹6.55 Cr | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹7.90 Cr | ₹1.10 Cr | ₹37 Cr | ₹11 Cr | - |
Others | ₹21 Cr | - | ₹0.10 Cr | ₹0.90 Cr | ₹0.81 Cr |
Operating Profit | ₹467 Cr | ₹419 Cr | ₹371 Cr | ₹269 Cr | ₹227 Cr |
Interest | ₹79 Cr | ₹71 Cr | ₹66 Cr | ₹88 Cr | ₹90 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹33 Cr | ₹25 Cr | ₹29 Cr | ₹36 Cr | ₹36 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹45 Cr | ₹46 Cr | ₹37 Cr | ₹51 Cr | ₹54 Cr |
Other Interest | ₹0.10 Cr | ₹0.20 Cr | ₹0.20 Cr | ₹0.30 Cr | ₹0.38 Cr |
PBDT | ₹388 Cr | ₹348 Cr | ₹306 Cr | ₹182 Cr | ₹137 Cr |
Depreciation | ₹5.90 Cr | ₹8.40 Cr | ₹8.80 Cr | ₹10 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹382 Cr | ₹340 Cr | ₹297 Cr | ₹172 Cr | ₹125 Cr |
Exceptional Income / Expenses | - | - | ₹-289 Cr | - | - |
Profit Before Tax | ₹384 Cr | ₹330 Cr | ₹17 Cr | ₹168 Cr | ₹130 Cr |
Provision for Tax | ₹90 Cr | ₹80 Cr | ₹5.90 Cr | ₹36 Cr | ₹29 Cr |
Current Income Tax | ₹78 Cr | ₹87 Cr | ₹15 Cr | ₹44 Cr | ₹32 Cr |
Deferred Tax | ₹12 Cr | ₹-6.90 Cr | ₹-8.70 Cr | ₹-7.39 Cr | ₹-2.37 Cr |
Other taxes | - | - | - | - | ₹-0.62 Cr |
Profit After Tax | ₹295 Cr | ₹250 Cr | ₹11 Cr | ₹132 Cr | ₹101 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.50 Cr | ₹-4.80 Cr | ₹2.00 Cr | ₹-0.15 Cr | ₹9.28 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹295 Cr | ₹246 Cr | ₹13 Cr | ₹132 Cr | ₹110 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,154 Cr | ₹896 Cr | ₹883 Cr | ₹751 Cr | ₹641 Cr |
Appropriations | ₹1,449 Cr | ₹1,141 Cr | ₹896 Cr | ₹883 Cr | ₹751 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹4.80 Cr | ₹-13 Cr | ₹0.20 Cr | - | - |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹47.63 | ₹39.61 | ₹2.10 | ₹21.21 | ₹17.70 |
Adjusted EPS | ₹47.63 | ₹39.61 | ₹2.10 | ₹21.21 | ₹17.70 |
Compare Income Statement of peers of VA TECH WABAG
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VA TECH WABAG | ₹10,050.6 Cr | -1.4% | 13.8% | 21.3% | Stock Analytics | |
ANTONY WASTE HANDLING CELL | ₹1,713.0 Cr | -1.8% | -11.6% | -27.4% | Stock Analytics | |
ECO RECYCLING | ₹1,136.1 Cr | -13.4% | -3.2% | -20.1% | Stock Analytics |
VA TECH WABAG Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VA TECH WABAG | -1.4% |
13.8% |
21.3% |
SENSEX | -1.5% |
-2.5% |
0.2% |
You may also like the below Video Courses