VIKRAM SOLAR
|
VIKRAM SOLAR Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,423 Cr | ₹2,511 Cr | ₹2,073 Cr | ₹1,730 Cr | ₹1,610 Cr |
| Sales | ₹3,363 Cr | ₹2,457 Cr | ₹1,946 Cr | ₹1,592 Cr | ₹1,495 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹60 Cr | ₹54 Cr | ₹127 Cr | ₹138 Cr | ₹113 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | ₹0.25 Cr | ₹0.23 Cr | ₹2.58 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,423 Cr | ₹2,511 Cr | ₹2,073 Cr | ₹1,730 Cr | ₹1,610 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-35 Cr | ₹2.90 Cr | ₹-101 Cr | ₹-11 Cr | ₹0.54 Cr |
| Raw Material Consumed | ₹2,590 Cr | ₹1,676 Cr | ₹1,717 Cr | ₹1,395 Cr | ₹1,216 Cr |
| Opening Raw Materials | ₹187 Cr | ₹163 Cr | ₹158 Cr | ₹103 Cr | ₹138 Cr |
| Purchases Raw Materials | ₹2,593 Cr | ₹1,700 Cr | ₹1,722 Cr | ₹1,451 Cr | ₹1,181 Cr |
| Closing Raw Materials | ₹190 Cr | ₹187 Cr | ₹163 Cr | ₹158 Cr | ₹103 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹24 Cr | ₹20 Cr | ₹12 Cr | ₹8.03 Cr | ₹6.70 Cr |
| Electricity & Power | ₹24 Cr | ₹20 Cr | ₹12 Cr | ₹8.03 Cr | ₹6.70 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹124 Cr | ₹96 Cr | ₹91 Cr | ₹109 Cr | ₹87 Cr |
| Salaries, Wages & Bonus | ₹109 Cr | ₹88 Cr | ₹83 Cr | ₹102 Cr | ₹81 Cr |
| Contributions to EPF & Pension Funds | ₹3.30 Cr | ₹2.91 Cr | ₹2.10 Cr | ₹2.52 Cr | ₹2.26 Cr |
| Workmen and Staff Welfare Expenses | ₹4.74 Cr | ₹4.01 Cr | ₹5.28 Cr | ₹3.40 Cr | ₹2.51 Cr |
| Other Employees Cost | ₹7.25 Cr | ₹0.91 Cr | ₹1.08 Cr | ₹1.06 Cr | ₹0.93 Cr |
| Other Manufacturing Expenses | ₹35 Cr | ₹30 Cr | ₹19 Cr | ₹29 Cr | ₹33 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | ₹4.23 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹6.84 Cr | ₹7.67 Cr | ₹6.11 Cr | ₹12 Cr | ₹9.86 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹28 Cr | ₹22 Cr | ₹13 Cr | ₹17 Cr | ₹19 Cr |
| General and Administration Expenses | ₹64 Cr | ₹58 Cr | ₹63 Cr | ₹43 Cr | ₹33 Cr |
| Rent , Rates & Taxes | ₹4.76 Cr | ₹2.52 Cr | ₹4.15 Cr | ₹1.92 Cr | ₹2.46 Cr |
| Insurance | ₹4.08 Cr | ₹6.22 Cr | ₹3.38 Cr | ₹3.93 Cr | ₹3.82 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹22 Cr | ₹17 Cr | ₹21 Cr | ₹17 Cr | ₹14 Cr |
| Traveling and conveyance | ₹17 Cr | ₹14 Cr | ₹18 Cr | ₹12 Cr | ₹4.96 Cr |
| Other Administration | ₹15 Cr | ₹18 Cr | ₹17 Cr | ₹9.15 Cr | ₹8.05 Cr |
| Selling and Distribution Expenses | ₹81 Cr | ₹130 Cr | ₹49 Cr | ₹68 Cr | ₹44 Cr |
| Advertisement & Sales Promotion | ₹21 Cr | ₹26 Cr | ₹4.36 Cr | ₹4.67 Cr | ₹7.24 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹60 Cr | ₹104 Cr | ₹45 Cr | ₹63 Cr | ₹37 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹50 Cr | ₹100 Cr | ₹36 Cr | ₹30 Cr | ₹13 Cr |
| Bad debts /advances written off | - | - | - | - | ₹1.43 Cr |
| Provision for doubtful debts | ₹25 Cr | ₹69 Cr | ₹2.47 Cr | ₹5.59 Cr | - |
| Losson disposal of fixed assets(net) | - | ₹0.01 Cr | ₹1.11 Cr | - | - |
| Losson foreign exchange fluctuations | ₹5.68 Cr | ₹11 Cr | ₹22 Cr | ₹14 Cr | ₹2.80 Cr |
| Losson sale of non-trade current investments | - | - | - | - | ₹0.20 Cr |
| Other Miscellaneous Expenses | ₹20 Cr | ₹20 Cr | ₹10 Cr | ₹10 Cr | ₹8.13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,931 Cr | ₹2,112 Cr | ₹1,887 Cr | ₹1,672 Cr | ₹1,433 Cr |
| Operating Profit (Excl OI) | ₹492 Cr | ₹399 Cr | ₹186 Cr | ₹59 Cr | ₹177 Cr |
| Other Income | ₹36 Cr | ₹13 Cr | ₹19 Cr | ₹13 Cr | ₹18 Cr |
| Interest Received | ₹21 Cr | ₹9.23 Cr | ₹9.44 Cr | ₹11 Cr | ₹16 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | ₹0.00 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹15 Cr | ₹3.74 Cr | ₹9.24 Cr | ₹1.54 Cr | ₹1.95 Cr |
| Operating Profit | ₹528 Cr | ₹412 Cr | ₹205 Cr | ₹71 Cr | ₹195 Cr |
| Interest | ₹155 Cr | ₹155 Cr | ₹122 Cr | ₹103 Cr | ₹99 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹119 Cr | ₹124 Cr | ₹101 Cr | ₹83 Cr | ₹84 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹35 Cr | ₹29 Cr | ₹23 Cr | ₹20 Cr | ₹16 Cr |
| Other Interest | ₹0.62 Cr | ₹2.23 Cr | ₹-1.99 Cr | ₹-0.18 Cr | ₹-0.96 Cr |
| PBDT | ₹373 Cr | ₹257 Cr | ₹83 Cr | ₹-31 Cr | ₹95 Cr |
| Depreciation | ₹156 Cr | ₹138 Cr | ₹64 Cr | ₹48 Cr | ₹39 Cr |
| Profit Before Taxation & Exceptional Items | ₹217 Cr | ₹119 Cr | ₹19 Cr | ₹-79 Cr | ₹56 Cr |
| Exceptional Income / Expenses | - | ₹-12 Cr | - | - | - |
| Profit Before Tax | ₹217 Cr | ₹107 Cr | ₹19 Cr | ₹-79 Cr | ₹56 Cr |
| Provision for Tax | ₹78 Cr | ₹28 Cr | ₹4.38 Cr | ₹-16 Cr | ₹18 Cr |
| Current Income Tax | ₹38 Cr | ₹20 Cr | ₹4.76 Cr | ₹1.26 Cr | ₹11 Cr |
| Deferred Tax | ₹39 Cr | ₹7.91 Cr | ₹-0.17 Cr | ₹-18 Cr | ₹7.18 Cr |
| Other taxes | - | ₹-0.11 Cr | ₹-0.21 Cr | ₹0.61 Cr | - |
| Profit After Tax | ₹140 Cr | ₹80 Cr | ₹14 Cr | ₹-63 Cr | ₹38 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹140 Cr | ₹80 Cr | ₹14 Cr | ₹-63 Cr | ₹38 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹192 Cr | ₹113 Cr | ₹98 Cr | ₹334 Cr | ₹301 Cr |
| Appropriations | ₹332 Cr | ₹193 Cr | ₹113 Cr | ₹271 Cr | ₹340 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.37 Cr | ₹0.63 Cr | ₹-0.27 Cr | ₹173 Cr | ₹5.21 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.42 | ₹3.08 | ₹0.56 | ₹-2.43 | ₹16.23 |
| Adjusted EPS | ₹4.42 | ₹3.08 | ₹0.56 | ₹-2.43 | ₹1.48 |
Compare Income Statement of peers of VIKRAM SOLAR
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VIKRAM SOLAR | ₹6,720.7 Cr | -7.3% | -7.1% | NA | Stock Analytics | |
| SYRMA SGS TECHNOLOGY | ₹27,736.7 Cr | 7.9% | 36.1% | 179.1% | Stock Analytics | |
| KAYNES TECHNOLOGY INDIA | ₹21,891.8 Cr | 0.3% | -1% | -42.9% | Stock Analytics | |
| AVALON TECHNOLOGIES | ₹11,679.8 Cr | 0.6% | 19.7% | 107.5% | Stock Analytics | |
| SAATVIK GREEN ENERGY | ₹6,052.1 Cr | -0.1% | 4.9% | NA | Stock Analytics | |
| WEBSOL ENERGY SYSTEM | ₹4,404.6 Cr | -3% | -10.1% | -12.9% | Stock Analytics | |
VIKRAM SOLAR Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VIKRAM SOLAR | -7.3% |
-7.1% |
|
| SENSEX | -0.4% |
0.8% |
-5.3% |
You may also like the below Video Courses