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 | ₹8,780.6 Cr | 0.5% | -1.6% | -16.8% | Stock Analytics | |
| ANTONY WASTE HANDLING CELL | ₹1,484.2 Cr | -0.5% | -5.4% | -26.2% | Stock Analytics | |
| ECO RECYCLING | ₹1,150.7 Cr | 0.4% | 2.6% | -32.2% | Stock Analytics | |
VA TECH WABAG Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VA TECH WABAG | 0.5% |
-1.6% |
-16.8% |
| SENSEX | -0.9% |
4.6% |
5% |
You may also like the below Video Courses