VADILAL ENTERPRISES
|
VADILAL ENTERPRISES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,219 Cr | ₹1,080 Cr | ₹1,024 Cr | ₹605 Cr | ₹371 Cr |
| Sales | ₹1,215 Cr | ₹1,077 Cr | ₹1,022 Cr | ₹603 Cr | ₹370 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.13 Cr | ₹1.60 Cr | ₹0.33 Cr | ₹0.44 Cr | ₹0.68 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.70 Cr | ₹1.53 Cr | ₹1.28 Cr | ₹0.85 Cr | ₹0.84 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,119 Cr | ₹999 Cr | ₹930 Cr | ₹547 Cr | ₹340 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.60 Cr | ₹0.83 Cr | ₹-15 Cr | ₹-5.59 Cr | ₹-2.99 Cr |
| Raw Material Consumed | ₹854 Cr | ₹776 Cr | ₹757 Cr | ₹424 Cr | ₹239 Cr |
| Opening Raw Materials | - | - | - | - | ₹0.02 Cr |
| Purchases Raw Materials | - | - | - | - | ₹239 Cr |
| Closing Raw Materials | - | - | - | - | ₹0.03 Cr |
| Other Direct Purchases / Brought in cost | ₹854 Cr | ₹776 Cr | ₹757 Cr | ₹424 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹47 Cr | ₹41 Cr | ₹39 Cr | ₹31 Cr | ₹26 Cr |
| Salaries, Wages & Bonus | ₹43 Cr | ₹38 Cr | ₹35 Cr | ₹28 Cr | ₹24 Cr |
| Contributions to EPF & Pension Funds | ₹2.70 Cr | ₹2.38 Cr | ₹2.16 Cr | ₹1.97 Cr | ₹1.98 Cr |
| Workmen and Staff Welfare Expenses | ₹1.24 Cr | ₹0.91 Cr | ₹1.02 Cr | ₹0.67 Cr | ₹0.53 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹12 Cr | ₹11 Cr | ₹10 Cr | ₹7.57 Cr | ₹5.88 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.93 Cr | ₹1.51 Cr | ₹1.43 Cr | ₹1.42 Cr | ₹0.98 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹10 Cr | ₹9.67 Cr | ₹8.63 Cr | ₹6.15 Cr | ₹4.89 Cr |
| General and Administration Expenses | ₹61 Cr | ₹53 Cr | ₹45 Cr | ₹34 Cr | ₹28 Cr |
| Rent , Rates & Taxes | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹14 Cr | ₹13 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | ₹7.43 Cr | ₹6.20 Cr | ₹5.36 Cr | ₹3.87 Cr | ₹2.91 Cr |
| Other Administration | ₹27 Cr | ₹22 Cr | ₹21 Cr | ₹16 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹112 Cr | ₹101 Cr | ₹85 Cr | ₹44 Cr | ₹28 Cr |
| Advertisement & Sales Promotion | ₹64 Cr | ₹56 Cr | ₹43 Cr | ₹18 Cr | ₹11 Cr |
| Sales Commissions & Incentives | ₹8.97 Cr | ₹7.90 Cr | ₹7.79 Cr | ₹4.77 Cr | ₹2.90 Cr |
| Freight and Forwarding | ₹39 Cr | ₹37 Cr | ₹34 Cr | ₹21 Cr | ₹14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.60 Cr | ₹2.02 Cr | ₹0.51 Cr | ₹0.16 Cr | ₹0.84 Cr |
| Bad debts /advances written off | ₹0.55 Cr | ₹0.04 Cr | ₹0.29 Cr | ₹0.16 Cr | ₹0.02 Cr |
| Provision for doubtful debts | ₹0.04 Cr | ₹1.08 Cr | - | - | ₹0.34 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.01 Cr | ₹0.90 Cr | ₹0.22 Cr | - | ₹0.48 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,095 Cr | ₹985 Cr | ₹921 Cr | ₹535 Cr | ₹325 Cr |
| Operating Profit (Excl OI) | ₹24 Cr | ₹14 Cr | ₹8.97 Cr | ₹12 Cr | ₹16 Cr |
| Other Income | ₹6.06 Cr | ₹12 Cr | ₹12 Cr | ₹4.59 Cr | ₹3.78 Cr |
| Interest Received | ₹1.57 Cr | ₹1.16 Cr | ₹1.66 Cr | ₹1.24 Cr | ₹1.80 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.52 Cr | - |
| Profits on sale of Investments | ₹2.13 Cr | ₹1.07 Cr | ₹1.06 Cr | ₹0.05 Cr | ₹0.09 Cr |
| Provision Written Back | ₹1.51 Cr | ₹9.00 Cr | ₹9.08 Cr | ₹2.23 Cr | ₹1.64 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.85 Cr | ₹0.58 Cr | ₹0.24 Cr | ₹0.54 Cr | ₹0.25 Cr |
| Operating Profit | ₹30 Cr | ₹26 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr |
| Interest | ₹6.14 Cr | ₹3.50 Cr | ₹1.34 Cr | ₹2.17 Cr | ₹4.83 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹4.40 Cr | ₹2.25 Cr | ₹0.41 Cr | ₹1.05 Cr | ₹1.84 Cr |
| Intereston Fixed deposits | - | - | - | ₹0.01 Cr | ₹0.04 Cr |
| Bank Charges etc | ₹0.79 Cr | ₹0.40 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.72 Cr |
| Other Interest | ₹0.95 Cr | ₹0.85 Cr | ₹0.69 Cr | ₹0.97 Cr | ₹2.24 Cr |
| PBDT | ₹24 Cr | ₹22 Cr | ₹20 Cr | ₹15 Cr | ₹15 Cr |
| Depreciation | ₹16 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹7.62 Cr | ₹10 Cr | ₹8.60 Cr | ₹3.00 Cr | ₹1.23 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹7.62 Cr | ₹10 Cr | ₹8.60 Cr | ₹3.00 Cr | ₹1.23 Cr |
| Provision for Tax | ₹1.89 Cr | ₹2.54 Cr | ₹2.44 Cr | ₹0.80 Cr | ₹0.37 Cr |
| Current Income Tax | ₹1.57 Cr | ₹2.35 Cr | ₹2.92 Cr | ₹0.67 Cr | ₹0.71 Cr |
| Deferred Tax | ₹0.37 Cr | ₹0.22 Cr | ₹-0.73 Cr | ₹0.14 Cr | ₹-0.16 Cr |
| Other taxes | ₹-0.05 Cr | ₹-0.03 Cr | ₹0.25 Cr | - | ₹-0.18 Cr |
| Profit After Tax | ₹5.73 Cr | ₹7.51 Cr | ₹6.16 Cr | ₹2.20 Cr | ₹0.85 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹16 Cr | ₹8.31 Cr | ₹2.26 Cr | ₹0.07 Cr | ₹-1.22 Cr |
| Appropriations | ₹21 Cr | ₹16 Cr | ₹8.42 Cr | ₹2.26 Cr | ₹-0.36 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.13 Cr | ₹0.13 Cr | ₹0.11 Cr | - | ₹-0.02 Cr |
| Equity Dividend % | ₹15.00 | ₹15.00 | ₹15.00 | ₹12.50 | - |
| Earnings Per Share | ₹66.63 | ₹87.33 | ₹71.63 | ₹25.47 | ₹9.90 |
| Adjusted EPS | ₹66.63 | ₹87.33 | ₹71.63 | ₹25.47 | ₹9.90 |
Compare Income Statement of peers of VADILAL ENTERPRISES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VADILAL ENTERPRISES | ₹900.0 Cr | -0.5% | -9.1% | 102% | Stock Analytics | |
| NESTLE INDIA | ₹234,358.0 Cr | -3.5% | -3.6% | 10.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹159,495.0 Cr | -2.4% | -0.2% | -22.4% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹141,802.0 Cr | -0.5% | -5.1% | 22.9% | Stock Analytics | |
| MARICO | ₹94,790.3 Cr | 1.7% | 2.5% | 16.9% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹38,488.8 Cr | -3.1% | 1.3% | -10.1% | Stock Analytics | |
VADILAL ENTERPRISES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VADILAL ENTERPRISES | -0.5% |
-9.1% |
102% |
| SENSEX | -0.6% |
2.2% |
5.3% |
You may also like the below Video Courses