VARDHMAN SPECIAL STEELS
|
VARDHMAN SPECIAL STEELS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,772 Cr | ₹1,668 Cr | ₹1,735 Cr | ₹1,368 Cr | ₹937 Cr |
| Sales | ₹1,771 Cr | ₹1,668 Cr | ₹1,734 Cr | ₹1,367 Cr | ₹937 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.87 Cr | ₹0.96 Cr | ₹1.31 Cr | ₹1.20 Cr | ₹0.26 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,764 Cr | ₹1,661 Cr | ₹1,735 Cr | ₹1,368 Cr | ₹937 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-11 Cr | ₹-20 Cr | ₹-37 Cr | ₹-100 Cr | ₹-12 Cr |
| Raw Material Consumed | ₹1,094 Cr | ₹1,032 Cr | ₹1,146 Cr | ₹897 Cr | ₹537 Cr |
| Opening Raw Materials | ₹55 Cr | ₹79 Cr | ₹42 Cr | ₹45 Cr | ₹22 Cr |
| Purchases Raw Materials | ₹1,062 Cr | ₹1,007 Cr | ₹1,184 Cr | ₹893 Cr | ₹560 Cr |
| Closing Raw Materials | ₹24 Cr | ₹55 Cr | ₹79 Cr | ₹42 Cr | ₹45 Cr |
| Other Direct Purchases / Brought in cost | - | ₹1.41 Cr | - | ₹0.62 Cr | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹177 Cr | ₹173 Cr | ₹179 Cr | ₹142 Cr | ₹116 Cr |
| Electricity & Power | ₹177 Cr | ₹173 Cr | ₹179 Cr | ₹142 Cr | ₹116 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹103 Cr | ₹96 Cr | ₹90 Cr | ₹81 Cr | ₹60 Cr |
| Salaries, Wages & Bonus | ₹93 Cr | ₹87 Cr | ₹82 Cr | ₹74 Cr | ₹54 Cr |
| Contributions to EPF & Pension Funds | ₹7.34 Cr | ₹6.47 Cr | ₹5.66 Cr | ₹4.72 Cr | ₹4.86 Cr |
| Workmen and Staff Welfare Expenses | ₹2.06 Cr | ₹1.53 Cr | ₹1.54 Cr | ₹1.37 Cr | ₹0.78 Cr |
| Other Employees Cost | ₹1.07 Cr | ₹0.85 Cr | ₹0.81 Cr | ₹0.42 Cr | ₹0.25 Cr |
| Other Manufacturing Expenses | ₹196 Cr | ₹189 Cr | ₹166 Cr | ₹132 Cr | ₹93 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹40 Cr | ₹28 Cr | ₹16 Cr | ₹15 Cr | ₹12 Cr |
| Repairs and Maintenance | ₹31 Cr | ₹28 Cr | ₹19 Cr | ₹21 Cr | ₹14 Cr |
| Packing Material Consumed | ₹4.65 Cr | ₹4.60 Cr | ₹5.08 Cr | ₹4.36 Cr | ₹2.66 Cr |
| Other Mfg Exp | ₹121 Cr | ₹129 Cr | ₹126 Cr | ₹91 Cr | ₹64 Cr |
| General and Administration Expenses | ₹8.67 Cr | ₹8.04 Cr | ₹7.14 Cr | ₹6.51 Cr | ₹5.82 Cr |
| Rent , Rates & Taxes | ₹1.96 Cr | ₹2.12 Cr | ₹1.94 Cr | ₹1.70 Cr | ₹0.86 Cr |
| Insurance | ₹0.97 Cr | ₹0.89 Cr | ₹0.80 Cr | ₹0.69 Cr | ₹0.56 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.58 Cr | ₹1.23 Cr | ₹1.25 Cr | ₹2.22 Cr | ₹2.86 Cr |
| Traveling and conveyance | ₹2.70 Cr | ₹2.38 Cr | ₹1.56 Cr | ₹0.31 Cr | ₹0.12 Cr |
| Other Administration | ₹1.45 Cr | ₹1.43 Cr | ₹1.60 Cr | ₹1.59 Cr | ₹1.42 Cr |
| Selling and Distribution Expenses | ₹41 Cr | ₹34 Cr | ₹38 Cr | ₹32 Cr | ₹22 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹5.24 Cr | ₹4.31 Cr | ₹3.54 Cr | ₹4.43 Cr | ₹3.10 Cr |
| Freight and Forwarding | ₹35 Cr | ₹30 Cr | ₹34 Cr | ₹28 Cr | ₹19 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹6.80 Cr | ₹7.66 Cr | ₹5.34 Cr | ₹9.43 Cr | ₹12 Cr |
| Bad debts /advances written off | ₹0.18 Cr | ₹0.23 Cr | ₹0.16 Cr | ₹4.73 Cr | - |
| Provision for doubtful debts | - | - | ₹0.19 Cr | - | ₹2.50 Cr |
| Losson disposal of fixed assets(net) | ₹0.24 Cr | ₹0.27 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | ₹0.73 Cr | - | ₹1.00 Cr | ₹2.26 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.38 Cr | ₹6.43 Cr | ₹4.99 Cr | ₹3.70 Cr | ₹7.46 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,616 Cr | ₹1,519 Cr | ₹1,594 Cr | ₹1,199 Cr | ₹834 Cr |
| Operating Profit (Excl OI) | ₹148 Cr | ₹142 Cr | ₹141 Cr | ₹169 Cr | ₹103 Cr |
| Other Income | ₹29 Cr | ₹30 Cr | ₹39 Cr | ₹34 Cr | ₹13 Cr |
| Interest Received | ₹1.52 Cr | ₹1.49 Cr | ₹1.28 Cr | ₹6.91 Cr | ₹8.18 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.07 Cr | - | ₹0.05 Cr | ₹0.04 Cr | ₹0.08 Cr |
| Profits on sale of Investments | ₹1.33 Cr | ₹2.18 Cr | ₹0.14 Cr | ₹0.12 Cr | ₹0.19 Cr |
| Provision Written Back | ₹0.24 Cr | ₹0.39 Cr | ₹0.02 Cr | ₹0.18 Cr | ₹0.07 Cr |
| Foreign Exchange Gains | ₹0.13 Cr | - | ₹4.15 Cr | - | - |
| Others | ₹26 Cr | ₹26 Cr | ₹33 Cr | ₹26 Cr | ₹4.43 Cr |
| Operating Profit | ₹177 Cr | ₹172 Cr | ₹180 Cr | ₹203 Cr | ₹116 Cr |
| Interest | ₹19 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹20 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.97 Cr | ₹3.96 Cr | ₹5.66 Cr | ₹7.14 Cr | ₹9.52 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.82 Cr | ₹0.88 Cr | ₹1.13 Cr | ₹0.78 Cr | ₹1.10 Cr |
| Other Interest | ₹16 Cr | ₹14 Cr | ₹11 Cr | ₹9.35 Cr | ₹9.09 Cr |
| PBDT | ₹159 Cr | ₹154 Cr | ₹162 Cr | ₹185 Cr | ₹97 Cr |
| Depreciation | ₹33 Cr | ₹31 Cr | ₹28 Cr | ₹27 Cr | ₹30 Cr |
| Profit Before Taxation & Exceptional Items | ₹125 Cr | ₹123 Cr | ₹134 Cr | ₹158 Cr | ₹66 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹125 Cr | ₹123 Cr | ₹134 Cr | ₹158 Cr | ₹66 Cr |
| Provision for Tax | ₹32 Cr | ₹31 Cr | ₹34 Cr | ₹58 Cr | ₹22 Cr |
| Current Income Tax | ₹33 Cr | ₹32 Cr | ₹35 Cr | ₹27 Cr | ₹12 Cr |
| Deferred Tax | ₹-1.35 Cr | ₹-0.31 Cr | ₹-0.77 Cr | ₹31 Cr | ₹10 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹93 Cr | ₹92 Cr | ₹100 Cr | ₹101 Cr | ₹44 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹391 Cr | ₹316 Cr | ₹230 Cr | ₹135 Cr | ₹90 Cr |
| Appropriations | ₹484 Cr | ₹407 Cr | ₹330 Cr | ₹236 Cr | ₹134 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹17 Cr | ₹16 Cr | ₹14 Cr | ₹5.89 Cr | ₹-0.68 Cr |
| Equity Dividend % | ₹30.00 | ₹20.00 | ₹20.00 | ₹35.00 | ₹15.00 |
| Earnings Per Share | ₹11.39 | ₹11.25 | ₹24.72 | ₹24.84 | ₹10.91 |
| Adjusted EPS | ₹11.39 | ₹11.25 | ₹12.36 | ₹12.42 | ₹5.46 |
Compare Income Statement of peers of VARDHMAN SPECIAL STEELS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VARDHMAN SPECIAL STEELS | ₹2,749.7 Cr | -4.5% | -1.6% | 23.7% | Stock Analytics | |
| JSW STEEL | ₹284,883.0 Cr | 6.7% | -0.3% | 21.7% | Stock Analytics | |
| TATA STEEL | ₹224,765.0 Cr | 5.9% | 6.8% | 26.5% | Stock Analytics | |
| JINDAL STAINLESS | ₹69,049.3 Cr | 5.5% | 11% | 13.6% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹60,677.4 Cr | 11.3% | 8.8% | 22.1% | Stock Analytics | |
| APL APOLLO TUBES | ₹53,152.0 Cr | 3.1% | 10.4% | 24.2% | Stock Analytics | |
VARDHMAN SPECIAL STEELS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VARDHMAN SPECIAL STEELS | -4.5% |
-1.6% |
23.7% |
| SENSEX | -0.4% |
-0.6% |
8.6% |
You may also like the below Video Courses