VAIBHAV GLOBAL
|
VAIBHAV GLOBAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3,380 Cr | ₹3,041 Cr | ₹2,691 Cr | ₹2,752 Cr | ₹2,540 Cr |
| Sales | ₹3,357 Cr | ₹3,021 Cr | ₹2,679 Cr | ₹2,742 Cr | ₹2,537 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | ₹9.72 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹23 Cr | ₹20 Cr | ₹2.41 Cr | ₹10 Cr | ₹2.91 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3,380 Cr | ₹3,041 Cr | ₹2,691 Cr | ₹2,752 Cr | ₹2,540 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-91 Cr | ₹76 Cr | ₹21 Cr | ₹-168 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹1,260 Cr | ₹1,000 Cr | ₹962 Cr | ₹1,145 Cr | ₹917 Cr |
| Opening Raw Materials | ₹125 Cr | ₹109 Cr | ₹100 Cr | ₹99 Cr | ₹92 Cr |
| Purchases Raw Materials | ₹368 Cr | ₹335 Cr | ₹273 Cr | ₹300 Cr | ₹279 Cr |
| Closing Raw Materials | ₹124 Cr | ₹125 Cr | ₹110 Cr | ₹100 Cr | ₹99 Cr |
| Other Direct Purchases / Brought in cost | ₹890 Cr | ₹681 Cr | ₹700 Cr | ₹846 Cr | ₹645 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.51 Cr | ₹4.42 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.97 Cr |
| Electricity & Power | ₹3.51 Cr | ₹4.42 Cr | ₹3.68 Cr | ₹3.14 Cr | ₹3.97 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹600 Cr | ₹572 Cr | ₹515 Cr | ₹509 Cr | ₹436 Cr |
| Salaries, Wages & Bonus | ₹500 Cr | ₹477 Cr | ₹428 Cr | ₹430 Cr | ₹372 Cr |
| Contributions to EPF & Pension Funds | ₹47 Cr | ₹49 Cr | ₹42 Cr | ₹43 Cr | ₹32 Cr |
| Workmen and Staff Welfare Expenses | ₹36 Cr | ₹30 Cr | ₹32 Cr | ₹28 Cr | ₹25 Cr |
| Other Employees Cost | ₹17 Cr | ₹17 Cr | ₹14 Cr | ₹9.25 Cr | ₹6.68 Cr |
| Operating Expenses | ₹81 Cr | ₹86 Cr | ₹65 Cr | ₹63 Cr | ₹55 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹61 Cr | ₹64 Cr | ₹47 Cr | ₹47 Cr | ₹42 Cr |
| Repairs and Maintenance | ₹7.23 Cr | ₹10 Cr | ₹5.27 Cr | ₹5.22 Cr | ₹5.18 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹13 Cr | ₹11 Cr | ₹12 Cr | ₹9.92 Cr | ₹8.26 Cr |
| General and Administration Expenses | ₹108 Cr | ₹85 Cr | ₹89 Cr | ₹76 Cr | ₹70 Cr |
| Rent , Rates & Taxes | ₹24 Cr | ₹18 Cr | ₹23 Cr | ₹14 Cr | ₹12 Cr |
| Insurance | ₹7.81 Cr | ₹7.36 Cr | ₹6.63 Cr | ₹5.92 Cr | ₹4.44 Cr |
| Printing and stationery | ₹37 Cr | ₹29 Cr | ₹24 Cr | ₹25 Cr | ₹20 Cr |
| Professional and legal fees | ₹14 Cr | ₹5.25 Cr | ₹10 Cr | ₹9.59 Cr | ₹17 Cr |
| Traveling and conveyance | ₹15 Cr | ₹15 Cr | ₹14 Cr | ₹7.23 Cr | ₹3.75 Cr |
| Other Administration | ₹9.57 Cr | ₹9.83 Cr | ₹12 Cr | ₹14 Cr | ₹13 Cr |
| Selling and Distribution Expenses | ₹1,068 Cr | ₹889 Cr | ₹780 Cr | ₹789 Cr | ₹666 Cr |
| Advertisement & Sales Promotion | ₹693 Cr | ₹546 Cr | ₹463 Cr | ₹397 Cr | ₹286 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹40 Cr | ₹25 Cr | ₹29 Cr | ₹66 Cr | ₹39 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹334 Cr | ₹319 Cr | ₹288 Cr | ₹327 Cr | ₹341 Cr |
| Miscellaneous Expenses | ₹61 Cr | ₹60 Cr | ₹55 Cr | ₹53 Cr | ₹36 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹31 Cr | ₹33 Cr | ₹26 Cr | ₹22 Cr | ₹14 Cr |
| Losson disposal of fixed assets(net) | ₹0.61 Cr | ₹0.05 Cr | - | ₹0.09 Cr | ₹0.18 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹29 Cr | ₹27 Cr | ₹29 Cr | ₹31 Cr | ₹22 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,090 Cr | ₹2,772 Cr | ₹2,491 Cr | ₹2,471 Cr | ₹2,170 Cr |
| Operating Profit (Excl OI) | ₹289 Cr | ₹268 Cr | ₹200 Cr | ₹281 Cr | ₹370 Cr |
| Other Income | ₹28 Cr | ₹27 Cr | ₹28 Cr | ₹22 Cr | ₹18 Cr |
| Interest Received | ₹12 Cr | ₹8.75 Cr | ₹6.71 Cr | ₹4.32 Cr | ₹3.22 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.01 Cr | ₹0.08 Cr | - |
| Profits on sale of Investments | ₹1.50 Cr | - | - | - | ₹0.07 Cr |
| Provision Written Back | ₹0.04 Cr | ₹0.23 Cr | ₹0.40 Cr | ₹1.60 Cr | ₹0.96 Cr |
| Foreign Exchange Gains | ₹8.94 Cr | ₹9.38 Cr | ₹13 Cr | ₹4.59 Cr | ₹5.79 Cr |
| Others | ₹5.35 Cr | ₹8.27 Cr | ₹7.95 Cr | ₹11 Cr | ₹7.65 Cr |
| Operating Profit | ₹317 Cr | ₹295 Cr | ₹227 Cr | ₹303 Cr | ₹388 Cr |
| Interest | ₹15 Cr | ₹12 Cr | ₹8.20 Cr | ₹6.10 Cr | ₹4.63 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.12 Cr | ₹0.10 Cr | ₹3.75 Cr | ₹1.68 Cr | ₹1.38 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.42 Cr | ₹1.77 Cr | ₹1.81 Cr | ₹1.31 Cr | ₹1.45 Cr |
| Other Interest | ₹12 Cr | ₹9.85 Cr | ₹2.65 Cr | ₹3.10 Cr | ₹1.80 Cr |
| PBDT | ₹302 Cr | ₹283 Cr | ₹219 Cr | ₹297 Cr | ₹383 Cr |
| Depreciation | ₹102 Cr | ₹93 Cr | ₹78 Cr | ₹55 Cr | ₹39 Cr |
| Profit Before Taxation & Exceptional Items | ₹200 Cr | ₹190 Cr | ₹141 Cr | ₹242 Cr | ₹344 Cr |
| Exceptional Income / Expenses | - | ₹-8.06 Cr | - | ₹28 Cr | - |
| Profit Before Tax | ₹200 Cr | ₹182 Cr | ₹141 Cr | ₹271 Cr | ₹344 Cr |
| Provision for Tax | ₹47 Cr | ₹55 Cr | ₹36 Cr | ₹33 Cr | ₹72 Cr |
| Current Income Tax | ₹65 Cr | ₹57 Cr | ₹40 Cr | ₹37 Cr | ₹71 Cr |
| Deferred Tax | ₹-18 Cr | ₹-1.61 Cr | ₹-3.51 Cr | ₹-3.30 Cr | ₹1.61 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹153 Cr | ₹127 Cr | ₹105 Cr | ₹237 Cr | ₹272 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.23 Cr | ₹1.18 Cr | ₹-0.18 Cr | ₹0.60 Cr | ₹0.03 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹153 Cr | ₹128 Cr | ₹105 Cr | ₹238 Cr | ₹272 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹693 Cr | ₹667 Cr | ₹665 Cr | ₹521 Cr | ₹330 Cr |
| Appropriations | ₹846 Cr | ₹795 Cr | ₹770 Cr | ₹759 Cr | ₹601 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹30 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹23 Cr |
| Equity Dividend % | ₹300.00 | ₹300.00 | ₹300.00 | ₹300.00 | ₹250.00 |
| Earnings Per Share | ₹9.23 | ₹7.73 | ₹6.37 | ₹14.51 | ₹83.53 |
| Adjusted EPS | ₹9.23 | ₹7.73 | ₹6.37 | ₹14.51 | ₹16.71 |
Compare Income Statement of peers of VAIBHAV GLOBAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VAIBHAV GLOBAL | ₹3,989.0 Cr | 8.2% | -3.2% | -18% | Stock Analytics | |
| AVENUE SUPERMARTS | ₹274,242.0 Cr | -2% | -9.1% | 7.4% | Stock Analytics | |
| TRENT | ₹170,227.0 Cr | -0.5% | -2.1% | -37.1% | Stock Analytics | |
| METRO BRANDS | ₹30,890.8 Cr | -5.6% | -11% | -5.4% | Stock Analytics | |
| ADITYA BIRLA FASHION AND RETAIL | ₹10,005.8 Cr | -0.5% | -10.9% | -74.3% | Stock Analytics | |
| REDTAPE | ₹7,418.7 Cr | -3.6% | -14.9% | -43% | Stock Analytics | |
VAIBHAV GLOBAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VAIBHAV GLOBAL | 8.2% |
-3.2% |
-18% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses