VIKRAM THERMO (INDIA)
|
VIKRAM THERMO (INDIA) Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹101 Cr | ₹112 Cr | ₹93 Cr | ₹74 Cr | ₹56 Cr |
| Sales | ₹100 Cr | ₹108 Cr | ₹90 Cr | ₹73 Cr | ₹55 Cr |
| Job Work/ Contract Receipts | - | ₹2.54 Cr | ₹1.98 Cr | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.13 Cr | ₹1.16 Cr | ₹1.04 Cr | ₹1.07 Cr | ₹0.87 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹101 Cr | ₹112 Cr | ₹93 Cr | ₹74 Cr | ₹56 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.98 Cr | ₹-0.22 Cr | ₹-1.18 Cr | ₹0.03 Cr | ₹-1.36 Cr |
| Raw Material Consumed | ₹41 Cr | ₹57 Cr | ₹58 Cr | ₹35 Cr | ₹29 Cr |
| Opening Raw Materials | ₹2.99 Cr | ₹6.16 Cr | ₹4.89 Cr | ₹3.22 Cr | ₹2.32 Cr |
| Purchases Raw Materials | ₹42 Cr | ₹55 Cr | ₹60 Cr | ₹37 Cr | ₹30 Cr |
| Closing Raw Materials | ₹3.86 Cr | ₹4.24 Cr | ₹6.16 Cr | ₹4.89 Cr | ₹3.22 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3.56 Cr | ₹4.15 Cr | ₹3.24 Cr | ₹2.30 Cr | ₹2.12 Cr |
| Electricity & Power | ₹3.56 Cr | ₹4.15 Cr | ₹3.24 Cr | ₹2.30 Cr | ₹2.12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹8.75 Cr | ₹11 Cr | ₹8.21 Cr | ₹7.23 Cr | ₹5.94 Cr |
| Salaries, Wages & Bonus | ₹8.10 Cr | ₹10 Cr | ₹7.23 Cr | ₹6.31 Cr | ₹5.27 Cr |
| Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.60 Cr | ₹0.60 Cr | ₹0.56 Cr | ₹0.41 Cr |
| Workmen and Staff Welfare Expenses | ₹0.15 Cr | ₹0.37 Cr | ₹0.37 Cr | ₹0.36 Cr | ₹0.26 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹2.68 Cr | ₹3.38 Cr | ₹2.68 Cr | ₹3.38 Cr | ₹2.21 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹1.50 Cr | ₹1.54 Cr | ₹1.43 Cr | ₹2.08 Cr | ₹1.05 Cr |
| Repairs and Maintenance | ₹0.92 Cr | ₹1.57 Cr | ₹0.79 Cr | ₹1.08 Cr | ₹0.86 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.26 Cr | ₹0.27 Cr | ₹0.47 Cr | ₹0.22 Cr | ₹0.30 Cr |
| General and Administration Expenses | ₹2.58 Cr | ₹2.78 Cr | ₹1.63 Cr | ₹2.18 Cr | ₹2.12 Cr |
| Rent , Rates & Taxes | ₹0.09 Cr | ₹0.29 Cr | ₹0.11 Cr | ₹0.52 Cr | ₹0.17 Cr |
| Insurance | ₹0.16 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.20 Cr |
| Printing and stationery | ₹0.16 Cr | ₹0.12 Cr | ₹0.10 Cr | ₹0.10 Cr | ₹0.10 Cr |
| Professional and legal fees | ₹1.19 Cr | ₹1.05 Cr | ₹0.40 Cr | ₹0.92 Cr | ₹0.91 Cr |
| Traveling and conveyance | ₹0.50 Cr | ₹0.42 Cr | ₹0.22 Cr | ₹0.11 Cr | ₹0.43 Cr |
| Other Administration | ₹0.49 Cr | ₹0.69 Cr | ₹0.60 Cr | ₹0.36 Cr | ₹0.31 Cr |
| Selling and Distribution Expenses | ₹5.08 Cr | ₹5.80 Cr | ₹4.24 Cr | ₹3.88 Cr | ₹2.84 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹2.88 Cr | ₹2.53 Cr | ₹2.07 Cr | ₹1.98 Cr | ₹1.16 Cr |
| Freight and Forwarding | ₹1.40 Cr | ₹2.58 Cr | ₹1.86 Cr | ₹1.68 Cr | ₹1.00 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.81 Cr | ₹0.70 Cr | ₹0.31 Cr | ₹0.21 Cr | ₹0.68 Cr |
| Miscellaneous Expenses | ₹2.36 Cr | ₹1.36 Cr | ₹0.82 Cr | ₹1.39 Cr | ₹0.88 Cr |
| Bad debts /advances written off | - | ₹0.31 Cr | - | - | - |
| Provision for doubtful debts | ₹1.47 Cr | - | - | ₹0.12 Cr | ₹0.01 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | ₹0.05 Cr |
| Losson foreign exchange fluctuations | ₹0.21 Cr | - | ₹0.04 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.69 Cr | ₹1.05 Cr | ₹0.78 Cr | ₹1.27 Cr | ₹0.82 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹64 Cr | ₹85 Cr | ₹78 Cr | ₹55 Cr | ₹44 Cr |
| Operating Profit (Excl OI) | ₹37 Cr | ₹26 Cr | ₹15 Cr | ₹18 Cr | ₹12 Cr |
| Other Income | ₹1.11 Cr | ₹1.35 Cr | ₹0.76 Cr | ₹0.44 Cr | ₹0.41 Cr |
| Interest Received | ₹0.14 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.14 Cr | ₹0.15 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.06 Cr | ₹0.01 Cr | ₹0.18 Cr | - | - |
| Profits on sale of Investments | ₹0.02 Cr | - | ₹0.45 Cr | ₹0.12 Cr | ₹0.11 Cr |
| Provision Written Back | - | ₹0.45 Cr | - | - | - |
| Foreign Exchange Gains | - | ₹0.27 Cr | - | ₹0.15 Cr | ₹0.14 Cr |
| Others | ₹0.89 Cr | ₹0.48 Cr | - | ₹0.03 Cr | ₹0.01 Cr |
| Operating Profit | ₹38 Cr | ₹27 Cr | ₹15 Cr | ₹19 Cr | ₹12 Cr |
| Interest | ₹1.09 Cr | ₹1.17 Cr | ₹0.88 Cr | ₹0.55 Cr | ₹0.80 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.98 Cr | ₹1.08 Cr | ₹0.76 Cr | ₹0.44 Cr | ₹0.70 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.11 Cr | ₹0.09 Cr | ₹0.13 Cr | ₹0.11 Cr | ₹0.10 Cr |
| Other Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| PBDT | ₹37 Cr | ₹26 Cr | ₹15 Cr | ₹18 Cr | ₹11 Cr |
| Depreciation | ₹2.44 Cr | ₹3.21 Cr | ₹2.79 Cr | ₹2.00 Cr | ₹1.98 Cr |
| Profit Before Taxation & Exceptional Items | ₹35 Cr | ₹23 Cr | ₹12 Cr | ₹16 Cr | ₹9.45 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹35 Cr | ₹23 Cr | ₹12 Cr | ₹16 Cr | ₹9.45 Cr |
| Provision for Tax | ₹8.68 Cr | ₹6.12 Cr | ₹3.08 Cr | ₹3.92 Cr | ₹2.21 Cr |
| Current Income Tax | ₹8.50 Cr | ₹5.48 Cr | ₹2.43 Cr | ₹4.11 Cr | ₹2.38 Cr |
| Deferred Tax | ₹0.18 Cr | ₹0.57 Cr | ₹0.69 Cr | ₹-0.16 Cr | ₹-0.13 Cr |
| Other taxes | - | ₹0.08 Cr | ₹-0.04 Cr | ₹-0.02 Cr | ₹-0.04 Cr |
| Profit After Tax | ₹26 Cr | ₹17 Cr | ₹8.69 Cr | ₹12 Cr | ₹7.24 Cr |
| Extra items | ₹-0.68 Cr | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹49 Cr | ₹58 Cr | ₹51 Cr | ₹40 Cr | ₹34 Cr |
| Appropriations | ₹75 Cr | ₹75 Cr | ₹60 Cr | ₹52 Cr | ₹41 Cr |
| General Reserves | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.30 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.53 Cr | ₹26 Cr | ₹0.91 Cr | ₹0.92 Cr | ₹1.10 Cr |
| Equity Dividend % | ₹7.50 | ₹5.00 | ₹3.00 | ₹15.00 | ₹15.00 |
| Earnings Per Share | ₹8.31 | ₹5.39 | ₹13.86 | ₹19.24 | ₹11.54 |
| Adjusted EPS | ₹8.31 | ₹5.39 | ₹2.77 | ₹3.85 | ₹2.31 |
Compare Income Statement of peers of VIKRAM THERMO (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VIKRAM THERMO (INDIA) | ₹555.0 Cr | 6.8% | 3.7% | 2% | Stock Analytics | |
| PIDILITE INDUSTRIES | ₹148,154.0 Cr | 0.7% | -1% | -8.7% | Stock Analytics | |
| SOLAR INDUSTRIES INDIA | ₹122,833.0 Cr | -2.3% | -4% | 28.6% | Stock Analytics | |
| SRF | ₹85,914.3 Cr | -1% | -2.4% | 28.8% | Stock Analytics | |
| GUJARAT FLUOROCHEMICALS | ₹39,717.9 Cr | -3.4% | -2.2% | -15.4% | Stock Analytics | |
| GODREJ INDUSTRIES | ₹36,229.9 Cr | -2.6% | -2.8% | 4% | Stock Analytics | |
VIKRAM THERMO (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VIKRAM THERMO (INDIA) | 6.8% |
3.7% |
2% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses