VAKRANGEE
|
VAKRANGEE Last 5 Year Income Statement History
[Consolidated]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹194 Cr | ₹314 Cr | ₹685 Cr | ₹1,508 Cr | ₹6,502 Cr |
Software Services & Operating Revenues | - | ₹62 Cr | ₹101 Cr | ₹93 Cr | ₹81 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | - | - | - | - | - |
Processing Charges / ServiceIncome | - | - | - | ₹0.13 Cr | ₹0.42 Cr |
Other Operational Income | ₹194 Cr | ₹252 Cr | ₹584 Cr | ₹1,415 Cr | ₹6,421 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹194 Cr | ₹314 Cr | ₹685 Cr | ₹1,508 Cr | ₹6,502 Cr |
EXPENDITURE : | |||||
Stock Adjustments | ₹0.91 Cr | ₹2.81 Cr | ₹-4.26 Cr | ₹10 Cr | ₹34 Cr |
Raw Material Consumed | ₹11 Cr | ₹61 Cr | ₹435 Cr | ₹1,304 Cr | ₹5,053 Cr |
Opening Raw Materials | ₹0.12 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.32 Cr | ₹448 Cr |
Purchases Raw Materials | ₹3.23 Cr | ₹51 Cr | ₹409 Cr | ₹1,281 Cr | ₹4,585 Cr |
Closing Raw Materials | ₹0.16 Cr | ₹0.12 Cr | ₹0.15 Cr | ₹0.18 Cr | ₹0.32 Cr |
Other Direct Purchases / Brought in cost | ₹8.25 Cr | ₹9.49 Cr | ₹26 Cr | ₹23 Cr | ₹20 Cr |
Others raw material cost | ₹17 Cr | ₹19 Cr | ₹51 Cr | ₹47 Cr | ₹40 Cr |
Power & Fuel Cost | ₹0.49 Cr | ₹0.54 Cr | ₹0.91 Cr | ₹0.92 Cr | ₹0.79 Cr |
Electricity & Power | ₹0.49 Cr | ₹0.54 Cr | ₹0.91 Cr | ₹0.92 Cr | ₹0.79 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹5.86 Cr | ₹31 Cr | ₹60 Cr | ₹88 Cr | ₹69 Cr |
Salaries, Wages & Bonus | ₹21 Cr | ₹40 Cr | ₹62 Cr | ₹67 Cr | ₹49 Cr |
Contributions to EPF & Pension Funds | ₹0.64 Cr | ₹1.88 Cr | ₹3.48 Cr | ₹2.89 Cr | ₹2.73 Cr |
Wheeling & Transmission Charges recoverable | ₹0.67 Cr | ₹0.37 Cr | ₹0.94 Cr | ₹1.35 Cr | ₹1.03 Cr |
Other Employees Cost | ₹-16 Cr | ₹-10 Cr | ₹-6.64 Cr | ₹17 Cr | ₹16 Cr |
Cost of Software developments | - | - | - | - | - |
Software Purchase | - | - | - | - | - |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | - | - | - | - | - |
Operating Expenses | ₹13 Cr | ₹12 Cr | ₹8.91 Cr | ₹5.73 Cr | ₹9.66 Cr |
Repairs and Maintenance | ₹0.80 Cr | ₹0.72 Cr | ₹0.63 Cr | ₹0.39 Cr | ₹0.41 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹12 Cr | ₹11 Cr | ₹8.28 Cr | ₹5.35 Cr | ₹9.25 Cr |
General and Administration Expenses | ₹13 Cr | ₹19 Cr | ₹36 Cr | ₹26 Cr | ₹20 Cr |
Rates & Taxes | ₹1.20 Cr | ₹2.40 Cr | ₹2.77 Cr | ₹1.66 Cr | ₹1.08 Cr |
Insurance | ₹0.60 Cr | ₹1.52 Cr | ₹1.12 Cr | ₹0.39 Cr | ₹0.21 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.11 Cr | ₹1.39 Cr | ₹1.02 Cr | ₹0.46 Cr |
Professional and legal fees | ₹4.72 Cr | ₹5.33 Cr | ₹7.55 Cr | ₹10 Cr | ₹7.05 Cr |
Other Administration | ₹5.61 Cr | ₹7.09 Cr | ₹21 Cr | ₹11 Cr | ₹10 Cr |
Selling and Marketing Expenses | ₹131 Cr | ₹150 Cr | ₹122 Cr | ₹93 Cr | ₹75 Cr |
Advertisement & Sales Promotion | ₹0.21 Cr | ₹2.24 Cr | ₹5.80 Cr | ₹6.62 Cr | ₹8.27 Cr |
Commission, Brokerage & Discounts | ₹130 Cr | ₹148 Cr | ₹117 Cr | ₹86 Cr | ₹67 Cr |
Freight outwards | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.12 Cr |
Other Selling Expenses | ₹0.11 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.12 Cr |
Miscellaneous Expenses | ₹2.07 Cr | ₹10 Cr | ₹2.84 Cr | ₹10 Cr | ₹253 Cr |
Bad debts /advances written off | - | - | - | - | ₹237 Cr |
Provision for doubtful debts | - | ₹0.65 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.82 Cr | ₹0.11 Cr | - | - |
Losson sale of non-trade current investments | - | - | ₹0.10 Cr | - | - |
Other Miscellaneous Expenses | ₹2.07 Cr | ₹8.59 Cr | ₹2.63 Cr | ₹10 Cr | ₹16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹178 Cr | ₹286 Cr | ₹661 Cr | ₹1,538 Cr | ₹5,515 Cr |
Operating Profit (Excl OI) | ₹16 Cr | ₹28 Cr | ₹24 Cr | ₹-30 Cr | ₹987 Cr |
Other Income | ₹5.44 Cr | ₹70 Cr | ₹77 Cr | ₹89 Cr | ₹51 Cr |
Interest Received | ₹2.28 Cr | ₹69 Cr | ₹75 Cr | ₹77 Cr | ₹30 Cr |
Dividend Received | ₹0.02 Cr | - | ₹0.02 Cr | ₹0.02 Cr | ₹0.49 Cr |
Profit on sale of Fixed Assets | ₹0.00 Cr | - | ₹0.01 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.90 Cr | - | - | ₹8.56 Cr | ₹17 Cr |
Foreign Exchange Gains | ₹0.20 Cr | - | ₹2.25 Cr | ₹2.60 Cr | ₹3.53 Cr |
Others | ₹1.04 Cr | ₹0.18 Cr | ₹0.05 Cr | ₹0.68 Cr | ₹0.82 Cr |
Operating Profit | ₹22 Cr | ₹98 Cr | ₹101 Cr | ₹58 Cr | ₹1,038 Cr |
Interest | - | - | - | - | ₹10 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | - | - | - | - | ₹5.14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | ₹2.16 Cr |
Other Interest | - | - | - | - | ₹3.00 Cr |
PBDT | ₹22 Cr | ₹98 Cr | ₹101 Cr | ₹58 Cr | ₹1,028 Cr |
Depreciation | ₹15 Cr | ₹15 Cr | ₹15 Cr | ₹8.74 Cr | ₹4.17 Cr |
Profit Before Taxation & Exceptional Items | ₹6.29 Cr | ₹83 Cr | ₹87 Cr | ₹50 Cr | ₹1,024 Cr |
Exceptional Income / Expenses | ₹-1.69 Cr | - | ₹5.03 Cr | ₹1.77 Cr | - |
Profit Before Tax | ₹4.60 Cr | ₹83 Cr | ₹92 Cr | ₹51 Cr | ₹1,024 Cr |
Provision for Tax | ₹4.60 Cr | ₹20 Cr | ₹20 Cr | ₹26 Cr | ₹343 Cr |
Current Income Tax | ₹3.64 Cr | ₹19 Cr | ₹20 Cr | ₹20 Cr | ₹353 Cr |
Deferred Tax | ₹0.96 Cr | ₹1.20 Cr | ₹4.40 Cr | ₹5.89 Cr | ₹-9.42 Cr |
Other taxes | - | ₹0.28 Cr | ₹-4.48 Cr | - | - |
Profit After Tax | ₹0.00 Cr | ₹63 Cr | ₹71 Cr | ₹25 Cr | ₹680 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹0.00 Cr | ₹63 Cr | ₹71 Cr | ₹25 Cr | ₹680 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,954 Cr | ₹1,918 Cr | ₹1,879 Cr | ₹1,952 Cr | ₹1,451 Cr |
Appropriations | ₹1,954 Cr | ₹1,981 Cr | ₹1,950 Cr | ₹1,977 Cr | ₹2,131 Cr |
General Reserves | - | - | - | ₹66 Cr | ₹52 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1,954 Cr | ₹1,981 Cr | ₹1,950 Cr | ₹1,911 Cr | ₹2,079 Cr |
Equity Dividend % | ₹5.00 | ₹10.00 | ₹25.00 | ₹25.00 | ₹25.00 |
Earnings Per Share | - | ₹0.59 | ₹0.67 | ₹0.24 | ₹6.43 |
Adjusted EPS | - | ₹0.59 | ₹0.67 | ₹0.24 | ₹6.43 |
Compare Income Statement of peers of VAKRANGEE
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VAKRANGEE | ₹2,710.4 Cr | 9.2% | 28.2% | 48.2% | Stock Analytics | |
INFO EDGE (INDIA) | ₹76,385.1 Cr | 3.4% | 11.3% | 62.1% | Stock Analytics | |
FIRSTSOURCE SOLUTIONS | ₹15,182.8 Cr | 9.3% | 12.6% | 75% | Stock Analytics | |
AFFLE (INDIA) | ₹14,941.4 Cr | -0.1% | 0.4% | 18.9% | Stock Analytics | |
ECLERX SERVICES | ₹12,031.6 Cr | 2% | 3.8% | 81.9% | Stock Analytics | |
QUESS CORP | ₹9,291.5 Cr | -0.4% | 24.9% | 71.6% | Stock Analytics |
VAKRANGEE Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VAKRANGEE | 9.2% |
28.2% |
48.2% |
SENSEX | 1.3% |
2.6% |
24% |
You may also like the below Video Courses