VEDAVAAG SYSTEMS
|
VEDAVAAG SYSTEMS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹106 Cr | ₹87 Cr | ₹85 Cr | ₹95 Cr | ₹72 Cr |
| Software Services & Operating Revenues | ₹106 Cr | ₹87 Cr | ₹85 Cr | ₹95 Cr | ₹72 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹106 Cr | ₹87 Cr | ₹85 Cr | ₹95 Cr | ₹72 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | ₹-1.17 Cr | - | - | - | - |
| Raw Material Consumed | ₹1.62 Cr | ₹3.29 Cr | ₹21 Cr | ₹27 Cr | ₹12 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | ₹0.99 Cr |
| Other Direct Purchases / Brought in cost | ₹1.62 Cr | ₹3.29 Cr | ₹21 Cr | ₹27 Cr | ₹13 Cr |
| Others raw material cost | ₹3.25 Cr | ₹6.59 Cr | ₹42 Cr | ₹53 Cr | ₹27 Cr |
| Power & Fuel Cost | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹13 Cr | ₹15 Cr | ₹7.32 Cr | ₹8.74 Cr | ₹8.66 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹15 Cr | ₹7.32 Cr | ₹8.74 Cr | ₹8.66 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Wheeling & Transmission Charges recoverable | - | - | - | - | - |
| Other Employees Cost | - | - | - | - | - |
| Cost of Software developments | - | - | - | - | - |
| Software Purchase | - | - | - | - | - |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹73 Cr | ₹49 Cr | ₹37 Cr | ₹39 Cr | ₹31 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹73 Cr | ₹49 Cr | ₹37 Cr | ₹39 Cr | ₹31 Cr |
| General and Administration Expenses | ₹3.33 Cr | ₹3.30 Cr | ₹3.53 Cr | ₹3.51 Cr | ₹5.59 Cr |
| Rates & Taxes | - | - | - | - | - |
| Insurance | ₹0.47 Cr | ₹0.73 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.04 Cr |
| Printing and stationery | ₹0.02 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Professional and legal fees | ₹0.19 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.08 Cr | ₹0.09 Cr |
| Other Administration | ₹2.07 Cr | ₹1.94 Cr | ₹2.69 Cr | ₹2.80 Cr | ₹5.14 Cr |
| Selling and Marketing Expenses | ₹0.00 Cr | ₹0.02 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.00 Cr |
| Advertisement & Sales Promotion | - | ₹0.02 Cr | ₹0.12 Cr | ₹0.13 Cr | ₹0.00 Cr |
| Commission, Brokerage & Discounts | - | - | - | - | - |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | ₹0.00 Cr | - | ₹0.01 Cr | - | - |
| Miscellaneous Expenses | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.10 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.04 Cr | ₹0.10 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹90 Cr | ₹70 Cr | ₹69 Cr | ₹78 Cr | ₹57 Cr |
| Operating Profit (Excl OI) | ₹16 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹15 Cr |
| Other Income | ₹0.14 Cr | ₹0.09 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.55 Cr |
| Interest Received | ₹0.13 Cr | ₹0.08 Cr | ₹0.12 Cr | ₹0.06 Cr | ₹0.08 Cr |
| Dividend Received | - | - | - | - | ₹0.40 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.05 Cr | ₹0.07 Cr |
| Operating Profit | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr |
| Interest | ₹1.18 Cr | ₹0.22 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.08 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Other Interest | ₹1.16 Cr | ₹0.20 Cr | ₹0.03 Cr | ₹0.11 Cr | ₹0.06 Cr |
| PBDT | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹17 Cr | ₹15 Cr |
| Depreciation | ₹3.27 Cr | ₹6.69 Cr | ₹6.30 Cr | ₹5.93 Cr | ₹5.76 Cr |
| Profit Before Taxation & Exceptional Items | ₹11 Cr | ₹9.90 Cr | ₹10 Cr | ₹11 Cr | ₹9.66 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹11 Cr | ₹9.90 Cr | ₹10 Cr | ₹11 Cr | ₹9.66 Cr |
| Provision for Tax | ₹2.93 Cr | ₹2.01 Cr | ₹2.57 Cr | ₹2.83 Cr | ₹2.66 Cr |
| Current Income Tax | ₹2.77 Cr | ₹2.87 Cr | ₹3.09 Cr | ₹3.30 Cr | ₹2.44 Cr |
| Deferred Tax | ₹0.16 Cr | ₹-0.86 Cr | ₹-0.53 Cr | ₹-0.47 Cr | ₹0.22 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹8.41 Cr | ₹7.89 Cr | ₹7.58 Cr | ₹8.30 Cr | ₹7.00 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹8.41 Cr | ₹7.89 Cr | ₹7.58 Cr | ₹8.30 Cr | ₹7.00 Cr |
| Adjustments to PAT | ₹0.00 Cr | ₹-0.58 Cr | - | - | - |
| Profit Balance B/F | ₹76 Cr | ₹70 Cr | ₹65 Cr | ₹59 Cr | ₹54 Cr |
| Appropriations | ₹85 Cr | ₹78 Cr | ₹72 Cr | ₹67 Cr | ₹61 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹85 Cr | ₹78 Cr | ₹72 Cr | ₹67 Cr | ₹61 Cr |
| Equity Dividend % | ₹5.00 | ₹7.00 | ₹6.00 | ₹6.00 | ₹6.00 |
| Earnings Per Share | ₹3.62 | ₹3.44 | ₹3.31 | ₹3.62 | ₹3.05 |
| Adjusted EPS | ₹3.62 | ₹3.44 | ₹3.31 | ₹3.62 | ₹3.05 |
Compare Income Statement of peers of VEDAVAAG SYSTEMS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VEDAVAAG SYSTEMS | ₹78.6 Cr | 3.5% | -5.8% | -55% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,122,530.0 Cr | 2.6% | 4.9% | -25.1% | Stock Analytics | |
| INFOSYS | ₹626,318.0 Cr | -0.8% | 0.9% | -15.8% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹435,923.0 Cr | 3.5% | 6.6% | -13% | Stock Analytics | |
| WIPRO | ₹255,817.0 Cr | 1.9% | -1.6% | -13.7% | Stock Analytics | |
| TECH MAHINDRA | ₹142,394.0 Cr | 3% | -2% | -13.8% | Stock Analytics | |
VEDAVAAG SYSTEMS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VEDAVAAG SYSTEMS | 3.5% |
-5.8% |
-55% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses