VGUARD INDUSTRIES
|
VGUARD INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹5,979 Cr | ₹5,211 Cr | ₹4,380 Cr | ₹3,678 Cr | ₹2,888 Cr |
| Sales | ₹5,937 Cr | ₹5,176 Cr | ₹4,344 Cr | ₹3,644 Cr | ₹2,865 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.35 Cr | ₹0.86 Cr | ₹0.35 Cr | ₹0.17 Cr | ₹0.06 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹41 Cr | ₹35 Cr | ₹35 Cr | ₹34 Cr | ₹22 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹5,578 Cr | ₹4,857 Cr | ₹4,127 Cr | ₹3,500 Cr | ₹2,721 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-148 Cr | ₹-48 Cr | ₹79 Cr | ₹-141 Cr | ₹-71 Cr |
| Raw Material Consumed | ₹3,704 Cr | ₹3,261 Cr | ₹2,806 Cr | ₹2,555 Cr | ₹1,923 Cr |
| Opening Raw Materials | ₹166 Cr | ₹171 Cr | ₹212 Cr | ₹128 Cr | ₹52 Cr |
| Purchases Raw Materials | ₹2,029 Cr | ₹1,688 Cr | ₹1,321 Cr | ₹1,497 Cr | ₹986 Cr |
| Closing Raw Materials | ₹202 Cr | ₹166 Cr | ₹171 Cr | ₹212 Cr | ₹128 Cr |
| Other Direct Purchases / Brought in cost | ₹1,710 Cr | ₹1,567 Cr | ₹1,444 Cr | ₹1,143 Cr | ₹1,013 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹33 Cr | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr |
| Electricity & Power | ₹33 Cr | ₹25 Cr | ₹19 Cr | ₹16 Cr | ₹13 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹519 Cr | ₹403 Cr | ₹303 Cr | ₹270 Cr | ₹227 Cr |
| Salaries, Wages & Bonus | ₹441 Cr | ₹360 Cr | ₹262 Cr | ₹229 Cr | ₹195 Cr |
| Contributions to EPF & Pension Funds | ₹20 Cr | ₹17 Cr | ₹14 Cr | ₹11 Cr | ₹9.29 Cr |
| Workmen and Staff Welfare Expenses | ₹25 Cr | ₹18 Cr | ₹8.73 Cr | ₹11 Cr | ₹9.06 Cr |
| Other Employees Cost | ₹33 Cr | ₹7.83 Cr | ₹18 Cr | ₹20 Cr | ₹14 Cr |
| Other Manufacturing Expenses | ₹321 Cr | ₹267 Cr | ₹195 Cr | ₹165 Cr | ₹106 Cr |
| Sub-contracted / Out sourced services | ₹147 Cr | ₹122 Cr | ₹89 Cr | ₹69 Cr | ₹52 Cr |
| Processing Charges | ₹24 Cr | ₹20 Cr | - | - | - |
| Repairs and Maintenance | ₹63 Cr | ₹46 Cr | ₹36 Cr | ₹31 Cr | ₹22 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹87 Cr | ₹79 Cr | ₹69 Cr | ₹65 Cr | ₹33 Cr |
| General and Administration Expenses | ₹137 Cr | ₹122 Cr | ₹104 Cr | ₹63 Cr | ₹37 Cr |
| Rent , Rates & Taxes | ₹19 Cr | ₹20 Cr | ₹22 Cr | ₹19 Cr | ₹14 Cr |
| Insurance | - | - | - | - | - |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹53 Cr | ₹46 Cr | ₹41 Cr | ₹21 Cr | ₹9.94 Cr |
| Traveling and conveyance | ₹63 Cr | ₹53 Cr | ₹40 Cr | ₹22 Cr | ₹12 Cr |
| Other Administration | ₹2.64 Cr | ₹2.33 Cr | ₹1.57 Cr | ₹1.27 Cr | ₹1.00 Cr |
| Selling and Distribution Expenses | ₹397 Cr | ₹317 Cr | ₹240 Cr | ₹159 Cr | ₹108 Cr |
| Advertisement & Sales Promotion | ₹164 Cr | ₹127 Cr | ₹89 Cr | ₹57 Cr | ₹28 Cr |
| Sales Commissions & Incentives | ₹1.01 Cr | ₹0.94 Cr | - | - | - |
| Freight and Forwarding | ₹147 Cr | ₹113 Cr | ₹88 Cr | ₹55 Cr | ₹36 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹85 Cr | ₹76 Cr | ₹63 Cr | ₹47 Cr | ₹44 Cr |
| Miscellaneous Expenses | ₹103 Cr | ₹84 Cr | ₹72 Cr | ₹73 Cr | ₹66 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹1.03 Cr | ₹5.91 Cr | - | ₹5.68 Cr | ₹7.15 Cr |
| Losson disposal of fixed assets(net) | ₹0.89 Cr | ₹0.86 Cr | ₹0.18 Cr | ₹0.71 Cr | ₹0.29 Cr |
| Losson foreign exchange fluctuations | ₹2.91 Cr | ₹3.02 Cr | - | - | ₹2.62 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹98 Cr | ₹74 Cr | ₹72 Cr | ₹67 Cr | ₹56 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹5,065 Cr | ₹4,431 Cr | ₹3,818 Cr | ₹3,160 Cr | ₹2,409 Cr |
| Operating Profit (Excl OI) | ₹513 Cr | ₹426 Cr | ₹309 Cr | ₹340 Cr | ₹312 Cr |
| Other Income | ₹22 Cr | ₹35 Cr | ₹27 Cr | ₹11 Cr | ₹21 Cr |
| Interest Received | ₹7.27 Cr | ₹8.68 Cr | ₹6.14 Cr | ₹7.35 Cr | ₹18 Cr |
| Dividend Received | - | - | - | ₹0.17 Cr | ₹0.04 Cr |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹5.86 Cr | ₹1.89 Cr | ₹5.45 Cr | - | - |
| Provision Written Back | ₹1.85 Cr | ₹1.22 Cr | ₹11 Cr | ₹0.15 Cr | ₹0.20 Cr |
| Foreign Exchange Gains | - | - | ₹0.79 Cr | - | - |
| Others | ₹6.56 Cr | ₹23 Cr | ₹3.60 Cr | ₹3.10 Cr | ₹2.31 Cr |
| Operating Profit | ₹534 Cr | ₹461 Cr | ₹336 Cr | ₹351 Cr | ₹333 Cr |
| Interest | ₹25 Cr | ₹40 Cr | ₹16 Cr | ₹7.88 Cr | ₹6.10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹13 Cr | ₹28 Cr | ₹7.90 Cr | ₹0.81 Cr | ₹0.49 Cr |
| Intereston Fixed deposits | - | - | - | - | ₹0.84 Cr |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹11 Cr | ₹12 Cr | ₹8.29 Cr | ₹7.08 Cr | ₹4.76 Cr |
| PBDT | ₹510 Cr | ₹421 Cr | ₹320 Cr | ₹343 Cr | ₹327 Cr |
| Depreciation | ₹96 Cr | ₹81 Cr | ₹64 Cr | ₹49 Cr | ₹39 Cr |
| Profit Before Taxation & Exceptional Items | ₹414 Cr | ₹340 Cr | ₹256 Cr | ₹294 Cr | ₹288 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹414 Cr | ₹340 Cr | ₹256 Cr | ₹294 Cr | ₹288 Cr |
| Provision for Tax | ₹100 Cr | ₹83 Cr | ₹67 Cr | ₹66 Cr | ₹86 Cr |
| Current Income Tax | ₹101 Cr | ₹85 Cr | ₹40 Cr | ₹79 Cr | ₹84 Cr |
| Deferred Tax | ₹-0.36 Cr | ₹-2.26 Cr | ₹26 Cr | ₹-5.08 Cr | ₹-1.52 Cr |
| Other taxes | - | - | - | ₹-8.09 Cr | ₹4.03 Cr |
| Profit After Tax | ₹314 Cr | ₹258 Cr | ₹189 Cr | ₹228 Cr | ₹202 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | ₹0.07 Cr | ₹-0.75 Cr | ₹-1.07 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹314 Cr | ₹258 Cr | ₹189 Cr | ₹228 Cr | ₹201 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,466 Cr | ₹1,267 Cr | ₹1,133 Cr | ₹957 Cr | ₹756 Cr |
| Appropriations | ₹1,780 Cr | ₹1,525 Cr | ₹1,322 Cr | ₹1,185 Cr | ₹957 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹64 Cr | ₹59 Cr | ₹54 Cr | ₹52 Cr | ₹-0.46 Cr |
| Equity Dividend % | ₹150.00 | ₹140.00 | ₹130.00 | ₹130.00 | ₹120.00 |
| Earnings Per Share | ₹7.20 | ₹5.93 | ₹4.38 | ₹5.28 | ₹4.67 |
| Adjusted EPS | ₹7.20 | ₹5.93 | ₹4.38 | ₹5.28 | ₹4.67 |
Compare Income Statement of peers of VGUARD INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VGUARD INDUSTRIES | ₹15,196.3 Cr | -1.8% | -4.2% | -14.6% | Stock Analytics | |
| SIEMENS | ₹114,325.0 Cr | 4.8% | 2.8% | -51.6% | Stock Analytics | |
| CG POWER AND INDUSTRIAL SOLUTIONS | ₹114,031.0 Cr | -2.8% | -4.5% | 6.5% | Stock Analytics | |
| ABB INDIA | ₹107,688.0 Cr | 3.5% | -2.3% | -25.3% | Stock Analytics | |
| HAVELLS INDIA | ₹90,387.7 Cr | -1.7% | -3.4% | -9.1% | Stock Analytics | |
| SUZLON ENERGY | ₹77,526.2 Cr | -1.8% | 6.9% | 5.2% | Stock Analytics | |
VGUARD INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VGUARD INDUSTRIES | -1.8% |
-4.2% |
-14.6% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses