VIPUL ORGANICS
|
VIPUL ORGANICS Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹175 Cr | ₹163 Cr | ₹150 Cr | ₹134 Cr | ₹133 Cr |
| Sales | ₹173 Cr | ₹161 Cr | ₹149 Cr | ₹133 Cr | ₹131 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.91 Cr | ₹1.62 Cr | ₹1.47 Cr | ₹1.42 Cr | ₹1.84 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹175 Cr | ₹163 Cr | ₹150 Cr | ₹134 Cr | ₹133 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.53 Cr | ₹0.25 Cr | ₹4.98 Cr | ₹-4.83 Cr | ₹-13 Cr |
| Raw Material Consumed | ₹116 Cr | ₹105 Cr | ₹95 Cr | ₹91 Cr | ₹99 Cr |
| Opening Raw Materials | ₹14 Cr | ₹10 Cr | ₹7.39 Cr | ₹7.62 Cr | ₹7.85 Cr |
| Purchases Raw Materials | ₹77 Cr | ₹62 Cr | ₹52 Cr | ₹53 Cr | ₹58 Cr |
| Closing Raw Materials | ₹21 Cr | ₹14 Cr | ₹10 Cr | ₹7.39 Cr | ₹7.62 Cr |
| Other Direct Purchases / Brought in cost | ₹47 Cr | ₹46 Cr | ₹46 Cr | ₹38 Cr | ₹41 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹5.47 Cr | ₹7.65 Cr | ₹7.14 Cr | ₹8.14 Cr | ₹7.40 Cr |
| Electricity & Power | ₹5.47 Cr | ₹7.65 Cr | ₹7.14 Cr | ₹8.14 Cr | ₹7.40 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹12 Cr | ₹11 Cr | ₹9.74 Cr | ₹8.82 Cr | ₹6.73 Cr |
| Salaries, Wages & Bonus | ₹12 Cr | ₹10 Cr | ₹9.24 Cr | ₹8.10 Cr | ₹6.43 Cr |
| Contributions to EPF & Pension Funds | ₹0.18 Cr | ₹0.18 Cr | ₹0.17 Cr | ₹0.72 Cr | ₹0.30 Cr |
| Workmen and Staff Welfare Expenses | ₹0.30 Cr | ₹0.28 Cr | ₹0.33 Cr | - | - |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹11 Cr | ₹12 Cr | ₹10 Cr | ₹9.38 Cr | ₹9.55 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹1.51 Cr | ₹1.67 Cr | ₹1.47 Cr | ₹1.59 Cr | ₹2.18 Cr |
| Packing Material Consumed | ₹3.11 Cr | ₹2.56 Cr | ₹2.41 Cr | ₹2.18 Cr | ₹1.69 Cr |
| Other Mfg Exp | ₹6.83 Cr | ₹7.32 Cr | ₹6.18 Cr | ₹5.61 Cr | ₹5.69 Cr |
| General and Administration Expenses | ₹6.49 Cr | ₹5.66 Cr | ₹4.73 Cr | ₹4.24 Cr | ₹3.36 Cr |
| Rent , Rates & Taxes | ₹0.38 Cr | ₹0.32 Cr | ₹0.31 Cr | ₹0.28 Cr | ₹0.68 Cr |
| Insurance | ₹0.97 Cr | ₹0.78 Cr | ₹0.64 Cr | ₹0.63 Cr | ₹0.40 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹3.49 Cr | ₹2.97 Cr | ₹2.47 Cr | ₹1.95 Cr | ₹1.64 Cr |
| Traveling and conveyance | ₹1.51 Cr | ₹1.48 Cr | ₹1.19 Cr | ₹1.28 Cr | ₹0.58 Cr |
| Other Administration | ₹0.14 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.06 Cr |
| Selling and Distribution Expenses | ₹5.12 Cr | ₹5.28 Cr | ₹4.57 Cr | ₹3.21 Cr | ₹3.61 Cr |
| Advertisement & Sales Promotion | ₹1.00 Cr | ₹0.87 Cr | ₹0.91 Cr | ₹0.96 Cr | ₹0.30 Cr |
| Sales Commissions & Incentives | ₹0.63 Cr | ₹1.48 Cr | ₹1.36 Cr | ₹0.82 Cr | ₹1.06 Cr |
| Freight and Forwarding | ₹2.89 Cr | ₹2.90 Cr | ₹1.99 Cr | ₹1.43 Cr | ₹2.26 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.60 Cr | ₹0.03 Cr | ₹0.31 Cr | - | - |
| Miscellaneous Expenses | ₹3.80 Cr | ₹2.39 Cr | ₹2.46 Cr | ₹2.63 Cr | ₹1.18 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.05 Cr | ₹0.06 Cr |
| Losson foreign exchange fluctuations | - | ₹0.01 Cr | - | ₹0.55 Cr | ₹-1.30 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.80 Cr | ₹2.38 Cr | ₹2.46 Cr | ₹2.03 Cr | ₹2.41 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹158 Cr | ₹148 Cr | ₹138 Cr | ₹122 Cr | ₹118 Cr |
| Operating Profit (Excl OI) | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹15 Cr |
| Other Income | ₹1.25 Cr | ₹0.56 Cr | ₹1.01 Cr | ₹0.14 Cr | ₹1.14 Cr |
| Interest Received | ₹0.93 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.11 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.03 Cr | - | ₹0.96 Cr |
| Profits on sale of Investments | - | ₹0.33 Cr | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.22 Cr | - | ₹0.10 Cr | - | - |
| Others | ₹0.10 Cr | ₹0.06 Cr | ₹0.76 Cr | ₹0.05 Cr | ₹0.06 Cr |
| Operating Profit | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹17 Cr |
| Interest | ₹2.27 Cr | ₹2.68 Cr | ₹2.41 Cr | ₹2.67 Cr | ₹1.64 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.88 Cr | ₹2.21 Cr | ₹1.92 Cr | ₹1.92 Cr | ₹1.46 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.12 Cr | ₹0.10 Cr | ₹0.06 Cr | ₹0.21 Cr | ₹0.01 Cr |
| Other Interest | ₹0.27 Cr | ₹0.37 Cr | ₹0.43 Cr | ₹0.55 Cr | ₹0.17 Cr |
| PBDT | ₹16 Cr | ₹12 Cr | ₹10 Cr | ₹9.05 Cr | ₹15 Cr |
| Depreciation | ₹6.39 Cr | ₹5.88 Cr | ₹5.58 Cr | ₹6.32 Cr | ₹5.23 Cr |
| Profit Before Taxation & Exceptional Items | ₹9.53 Cr | ₹6.34 Cr | ₹4.62 Cr | ₹2.73 Cr | ₹9.74 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹9.53 Cr | ₹6.34 Cr | ₹4.62 Cr | ₹2.73 Cr | ₹9.74 Cr |
| Provision for Tax | ₹2.63 Cr | ₹1.91 Cr | ₹1.28 Cr | ₹0.86 Cr | ₹2.77 Cr |
| Current Income Tax | ₹2.94 Cr | ₹2.27 Cr | ₹1.62 Cr | ₹1.27 Cr | ₹2.86 Cr |
| Deferred Tax | ₹-0.39 Cr | ₹-0.66 Cr | ₹-0.37 Cr | ₹-0.48 Cr | ₹-0.09 Cr |
| Other taxes | ₹0.07 Cr | ₹0.30 Cr | ₹0.04 Cr | ₹0.07 Cr | - |
| Profit After Tax | ₹6.90 Cr | ₹4.43 Cr | ₹3.34 Cr | ₹1.87 Cr | ₹6.97 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹6.91 Cr | ₹4.44 Cr | ₹3.34 Cr | ₹1.88 Cr | ₹6.98 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹30 Cr | ₹27 Cr | ₹25 Cr | ₹24 Cr | ₹18 Cr |
| Appropriations | ₹37 Cr | ₹31 Cr | ₹28 Cr | ₹26 Cr | ₹25 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.42 Cr | ₹1.32 Cr | ₹1.14 Cr | ₹1.12 Cr | ₹0.86 Cr |
| Equity Dividend % | ₹8.00 | ₹8.00 | ₹10.00 | ₹9.00 | ₹9.00 |
| Earnings Per Share | ₹3.63 | ₹3.33 | ₹2.57 | ₹1.47 | ₹6.81 |
| Adjusted EPS | ₹3.63 | ₹3.33 | ₹2.07 | ₹1.18 | ₹4.38 |
Compare Income Statement of peers of VIPUL ORGANICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VIPUL ORGANICS | ₹415.1 Cr | 2.3% | -15.8% | 17.8% | Stock Analytics | |
| SUDARSHAN CHEMICAL INDUSTRIES | ₹8,619.0 Cr | 9.1% | -12.7% | -9.1% | Stock Analytics | |
| KIRI INDUSTRIES | ₹3,184.8 Cr | -9.5% | -13.5% | -4.7% | Stock Analytics | |
| SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,859.9 Cr | -4.3% | 12.8% | 41.5% | Stock Analytics | |
| VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,598.2 Cr | 4.1% | -9.5% | -5.7% | Stock Analytics | |
| ULTRAMARINE & PIGMENTS | ₹1,109.8 Cr | 8.5% | -7.2% | -20% | Stock Analytics | |
VIPUL ORGANICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VIPUL ORGANICS | 2.3% |
-15.8% |
17.8% |
| SENSEX | 7% |
9.6% |
-6.7% |
You may also like the below Video Courses