VARROC ENGINEERING
|
VARROC ENGINEERING Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,586 Cr | ₹6,923 Cr | ₹5,869 Cr | ₹4,393 Cr | ₹11,135 Cr |
Sales | ₹7,260 Cr | ₹6,718 Cr | ₹5,793 Cr | ₹4,333 Cr | ₹11,046 Cr |
Job Work/ Contract Receipts | ₹113 Cr | ₹109 Cr | ₹9.07 Cr | ₹11 Cr | ₹12 Cr |
Processing Charges / Service Income | ₹10 Cr | - | - | - | ₹8.74 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹202 Cr | ₹95 Cr | ₹67 Cr | ₹49 Cr | ₹69 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,552 Cr | ₹6,891 Cr | ₹5,844 Cr | ₹4,374 Cr | ₹11,122 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹-15 Cr | ₹-54 Cr | ₹-72 Cr | ₹-33 Cr |
Raw Material Consumed | ₹4,745 Cr | ₹4,446 Cr | ₹3,903 Cr | ₹2,863 Cr | ₹7,019 Cr |
Opening Raw Materials | ₹315 Cr | ₹270 Cr | ₹213 Cr | ₹582 Cr | ₹446 Cr |
Purchases Raw Materials | ₹4,723 Cr | ₹4,490 Cr | ₹3,961 Cr | ₹2,944 Cr | ₹7,156 Cr |
Closing Raw Materials | ₹293 Cr | ₹315 Cr | ₹270 Cr | ₹664 Cr | ₹582 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹213 Cr | ₹225 Cr | ₹185 Cr | ₹133 Cr | ₹236 Cr |
Electricity & Power | ₹213 Cr | ₹225 Cr | ₹185 Cr | ₹133 Cr | ₹236 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹809 Cr | ₹717 Cr | ₹619 Cr | ₹510 Cr | ₹1,637 Cr |
Salaries, Wages & Bonus | ₹720 Cr | ₹633 Cr | ₹549 Cr | ₹442 Cr | ₹1,321 Cr |
Contributions to EPF & Pension Funds | - | - | - | - | - |
Workmen and Staff Welfare Expenses | ₹35 Cr | ₹33 Cr | ₹27 Cr | ₹21 Cr | ₹213 Cr |
Other Employees Cost | ₹54 Cr | ₹51 Cr | ₹43 Cr | ₹46 Cr | ₹103 Cr |
Other Manufacturing Expenses | ₹606 Cr | ₹559 Cr | ₹495 Cr | ₹384 Cr | ₹711 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹300 Cr | ₹282 Cr | ₹256 Cr | ₹209 Cr | ₹352 Cr |
Repairs and Maintenance | ₹103 Cr | ₹93 Cr | ₹75 Cr | ₹53 Cr | ₹130 Cr |
Packing Material Consumed | ₹93 Cr | ₹86 Cr | ₹75 Cr | ₹53 Cr | ₹118 Cr |
Other Mfg Exp | ₹110 Cr | ₹99 Cr | ₹89 Cr | ₹68 Cr | ₹110 Cr |
General and Administration Expenses | ₹208 Cr | ₹163 Cr | ₹149 Cr | ₹100 Cr | ₹285 Cr |
Rent , Rates & Taxes | ₹31 Cr | ₹20 Cr | ₹16 Cr | ₹13 Cr | ₹40 Cr |
Insurance | ₹13 Cr | ₹17 Cr | ₹17 Cr | ₹11 Cr | ₹23 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹98 Cr | ₹60 Cr | ₹68 Cr | ₹37 Cr | ₹77 Cr |
Traveling and conveyance | ₹40 Cr | ₹39 Cr | ₹28 Cr | ₹22 Cr | ₹63 Cr |
Other Administration | ₹26 Cr | ₹27 Cr | ₹18 Cr | ₹16 Cr | ₹82 Cr |
Selling and Distribution Expenses | ₹125 Cr | ₹132 Cr | ₹126 Cr | ₹80 Cr | ₹316 Cr |
Advertisement & Sales Promotion | ₹16 Cr | ₹13 Cr | ₹13 Cr | ₹9.10 Cr | ₹13 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹102 Cr | ₹111 Cr | ₹108 Cr | ₹67 Cr | ₹263 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹6.84 Cr | ₹7.83 Cr | ₹4.93 Cr | ₹4.64 Cr | ₹40 Cr |
Miscellaneous Expenses | ₹101 Cr | ₹90 Cr | ₹61 Cr | ₹37 Cr | ₹130 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹22 Cr | ₹3.97 Cr | ₹1.89 Cr | ₹1.02 Cr | ₹18 Cr |
Losson disposal of fixed assets(net) | - | - | ₹1.33 Cr | - | ₹4.44 Cr |
Losson foreign exchange fluctuations | ₹3.40 Cr | ₹22 Cr | ₹8.22 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹76 Cr | ₹64 Cr | ₹50 Cr | ₹36 Cr | ₹108 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹6,796 Cr | ₹6,316 Cr | ₹5,485 Cr | ₹4,036 Cr | ₹10,301 Cr |
Operating Profit (Excl OI) | ₹756 Cr | ₹575 Cr | ₹359 Cr | ₹338 Cr | ₹821 Cr |
Other Income | ₹46 Cr | ₹30 Cr | ₹34 Cr | ₹116 Cr | ₹99 Cr |
Interest Received | ₹8.04 Cr | ₹1.61 Cr | ₹0.92 Cr | ₹1.42 Cr | ₹2.23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹6.43 Cr | ₹11 Cr | - | ₹23 Cr | - |
Profits on sale of Investments | ₹1.88 Cr | ₹0.01 Cr | ₹0.14 Cr | ₹0.14 Cr | ₹1.14 Cr |
Provision Written Back | ₹0.85 Cr | ₹7.28 Cr | ₹0.24 Cr | ₹3.84 Cr | ₹2.07 Cr |
Foreign Exchange Gains | ₹18 Cr | - | - | ₹10 Cr | ₹48 Cr |
Others | ₹10 Cr | ₹9.94 Cr | ₹33 Cr | ₹77 Cr | ₹46 Cr |
Operating Profit | ₹801 Cr | ₹605 Cr | ₹393 Cr | ₹454 Cr | ₹920 Cr |
Interest | ₹194 Cr | ₹190 Cr | ₹118 Cr | ₹89 Cr | ₹139 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹9.34 Cr | ₹12 Cr | ₹6.83 Cr | ₹2.68 Cr | ₹22 Cr |
Other Interest | ₹185 Cr | ₹178 Cr | ₹112 Cr | ₹86 Cr | ₹117 Cr |
PBDT | ₹607 Cr | ₹414 Cr | ₹275 Cr | ₹365 Cr | ₹781 Cr |
Depreciation | ₹337 Cr | ₹337 Cr | ₹305 Cr | ₹274 Cr | ₹732 Cr |
Profit Before Taxation & Exceptional Items | ₹270 Cr | ₹78 Cr | ₹-30 Cr | ₹91 Cr | ₹49 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹315 Cr | ₹83 Cr | ₹-30 Cr | ₹127 Cr | ₹39 Cr |
Provision for Tax | ₹-238 Cr | ₹44 Cr | ₹48 Cr | ₹48 Cr | ₹37 Cr |
Current Income Tax | ₹18 Cr | ₹66 Cr | ₹35 Cr | ₹39 Cr | ₹49 Cr |
Deferred Tax | ₹-277 Cr | ₹-11 Cr | ₹13 Cr | ₹18 Cr | ₹2.55 Cr |
Other taxes | ₹22 Cr | ₹-11 Cr | ₹0.22 Cr | ₹-9.36 Cr | ₹-15 Cr |
Profit After Tax | ₹553 Cr | ₹39 Cr | ₹-78 Cr | ₹79 Cr | ₹2.51 Cr |
Extra items | ₹-21 Cr | ₹-856 Cr | ₹-1,028 Cr | ₹-707 Cr | - |
Minority Interest | ₹-6.05 Cr | ₹-2.71 Cr | ₹-3.15 Cr | ₹-3.27 Cr | ₹-2.32 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹526 Cr | ₹-820 Cr | ₹-1,110 Cr | ₹-632 Cr | ₹0.19 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-1,359 Cr | ₹-534 Cr | ₹580 Cr | ₹1,206 Cr | ₹1,308 Cr |
Appropriations | ₹-833 Cr | ₹-1,354 Cr | ₹-530 Cr | ₹575 Cr | ₹1,308 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹8.31 Cr |
Other Appropriation | ₹-10 Cr | ₹5.49 Cr | ₹3.91 Cr | ₹-5.20 Cr | ₹53 Cr |
Equity Dividend % | - | - | - | - | ₹300.00 |
Earnings Per Share | ₹34.43 | ₹-53.66 | ₹-72.64 | ₹-41.36 | ₹0.01 |
Adjusted EPS | ₹34.43 | ₹-53.66 | ₹-72.64 | ₹-41.36 | ₹0.01 |
Compare Income Statement of peers of VARROC ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
VARROC ENGINEERING | ₹8,177.9 Cr | -3% | 0% | -7.1% | Stock Analytics | |
BOSCH | ₹117,949.0 Cr | 1.7% | -0% | 21.5% | Stock Analytics | |
SAMVARDHANA MOTHERSON INTERNATIONAL | ₹97,934.7 Cr | -2.5% | -9.5% | -30.9% | Stock Analytics | |
UNO MINDA | ₹73,575.3 Cr | 1% | 19.2% | 16.2% | Stock Analytics | |
ENDURANCE TECHNOLOGIES | ₹40,342.8 Cr | 1.3% | 11.8% | 14.1% | Stock Analytics | |
SONA BLW PRECISION FORGINGS | ₹27,529.8 Cr | -1.5% | -5.9% | -36.3% | Stock Analytics |
VARROC ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
VARROC ENGINEERING | -3% |
0% |
-7.1% |
SENSEX | -2.7% |
-1.3% |
-2.3% |
You may also like the below Video Courses