VISHWARAJ SUGAR INDUSTRIES
|
VISHWARAJ SUGAR INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹454 Cr | ₹550 Cr | ₹616 Cr | ₹469 Cr | ₹426 Cr |
| Sales | ₹454 Cr | ₹550 Cr | ₹615 Cr | ₹466 Cr | ₹410 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | ₹1.37 Cr | ₹2.81 Cr | ₹16 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹454 Cr | ₹550 Cr | ₹616 Cr | ₹469 Cr | ₹426 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹50 Cr | ₹-11 Cr | ₹68 Cr | ₹-39 Cr | ₹49 Cr |
| Raw Material Consumed | ₹299 Cr | ₹391 Cr | ₹374 Cr | ₹337 Cr | ₹259 Cr |
| Opening Raw Materials | ₹80 Cr | ₹118 Cr | ₹113 Cr | ₹73 Cr | ₹29 Cr |
| Purchases Raw Materials | ₹309 Cr | ₹353 Cr | ₹379 Cr | ₹377 Cr | ₹302 Cr |
| Closing Raw Materials | ₹90 Cr | ₹80 Cr | ₹118 Cr | ₹113 Cr | ₹73 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹4.51 Cr |
| Electricity & Power | ₹16 Cr | ₹14 Cr | ₹16 Cr | ₹12 Cr | ₹4.51 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹19 Cr | ₹17 Cr | ₹17 Cr | ₹16 Cr | ₹12 Cr |
| Contributions to EPF & Pension Funds | ₹1.57 Cr | ₹1.31 Cr | ₹1.24 Cr | ₹1.28 Cr | ₹1.04 Cr |
| Workmen and Staff Welfare Expenses | ₹1.99 Cr | ₹2.22 Cr | ₹2.50 Cr | ₹1.51 Cr | ₹1.22 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹39 Cr | ₹50 Cr | ₹51 Cr | ₹41 Cr | ₹27 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹14 Cr | ₹5.88 Cr |
| Repairs and Maintenance | ₹12 Cr | ₹17 Cr | ₹17 Cr | ₹9.37 Cr | ₹9.29 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹12 Cr | ₹16 Cr | ₹18 Cr | ₹17 Cr | ₹12 Cr |
| General and Administration Expenses | ₹7.11 Cr | ₹7.01 Cr | ₹6.02 Cr | ₹4.95 Cr | ₹4.08 Cr |
| Rent , Rates & Taxes | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.09 Cr |
| Insurance | ₹1.79 Cr | ₹1.97 Cr | ₹1.42 Cr | ₹1.34 Cr | ₹1.27 Cr |
| Printing and stationery | ₹0.07 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹4.67 Cr | ₹4.40 Cr | ₹4.03 Cr | ₹2.97 Cr | ₹2.40 Cr |
| Traveling and conveyance | ₹0.31 Cr | ₹0.31 Cr | ₹0.27 Cr | ₹0.34 Cr | ₹0.12 Cr |
| Other Administration | ₹0.19 Cr | ₹0.15 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.14 Cr |
| Selling and Distribution Expenses | ₹4.98 Cr | ₹5.68 Cr | ₹8.18 Cr | ₹4.24 Cr | ₹3.57 Cr |
| Advertisement & Sales Promotion | ₹2.89 Cr | ₹1.81 Cr | ₹2.43 Cr | ₹2.78 Cr | ₹2.16 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.12 Cr | ₹0.16 Cr | ₹0.10 Cr | ₹0.15 Cr | ₹0.05 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.97 Cr | ₹3.71 Cr | ₹5.64 Cr | ₹1.31 Cr | ₹1.36 Cr |
| Miscellaneous Expenses | ₹3.64 Cr | ₹5.48 Cr | ₹6.05 Cr | ₹2.06 Cr | ₹3.86 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹1.54 Cr | ₹1.78 Cr | ₹2.49 Cr | - | ₹2.56 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.76 Cr | - | - | ₹0.17 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.10 Cr | ₹2.94 Cr | ₹3.56 Cr | ₹2.06 Cr | ₹1.13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹442 Cr | ₹484 Cr | ₹550 Cr | ₹381 Cr | ₹364 Cr |
| Operating Profit (Excl OI) | ₹12 Cr | ₹66 Cr | ₹66 Cr | ₹88 Cr | ₹62 Cr |
| Other Income | ₹7.63 Cr | ₹2.50 Cr | ₹2.87 Cr | ₹6.78 Cr | ₹0.61 Cr |
| Interest Received | - | - | - | - | - |
| Dividend Received | ₹0.07 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.14 Cr | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | ₹5.26 Cr | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹7.57 Cr | ₹2.44 Cr | ₹2.79 Cr | ₹1.39 Cr | ₹0.61 Cr |
| Operating Profit | ₹19 Cr | ₹69 Cr | ₹69 Cr | ₹95 Cr | ₹63 Cr |
| Interest | ₹34 Cr | ₹30 Cr | ₹28 Cr | ₹32 Cr | ₹36 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹33 Cr | ₹29 Cr | ₹26 Cr | ₹31 Cr | ₹34 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.69 Cr | ₹1.32 Cr | ₹1.51 Cr | ₹1.31 Cr | ₹1.16 Cr |
| Other Interest | - | - | - | - | - |
| PBDT | ₹-15 Cr | ₹38 Cr | ₹42 Cr | ₹63 Cr | ₹27 Cr |
| Depreciation | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr | ₹15 Cr |
| Profit Before Taxation & Exceptional Items | ₹-31 Cr | ₹22 Cr | ₹26 Cr | ₹47 Cr | ₹12 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹-31 Cr | ₹22 Cr | ₹26 Cr | ₹47 Cr | ₹12 Cr |
| Provision for Tax | ₹5.96 Cr | ₹7.79 Cr | ₹49 Cr | ₹-13 Cr | ₹3.94 Cr |
| Current Income Tax | - | ₹6.30 Cr | ₹3.77 Cr | ₹3.47 Cr | ₹2.11 Cr |
| Deferred Tax | ₹5.96 Cr | ₹1.49 Cr | ₹49 Cr | ₹-14 Cr | ₹1.82 Cr |
| Other taxes | - | - | ₹-3.47 Cr | ₹-2.11 Cr | - |
| Profit After Tax | ₹-37 Cr | ₹14 Cr | ₹-23 Cr | ₹60 Cr | ₹8.29 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹200 Cr | ₹187 Cr | ₹214 Cr | ₹158 Cr | ₹154 Cr |
| Appropriations | ₹163 Cr | ₹202 Cr | ₹191 Cr | ₹218 Cr | ₹162 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹1.88 Cr | ₹3.76 Cr | ₹3.76 Cr | ₹3.76 Cr |
| Equity Dividend % | - | ₹10.00 | - | ₹10.00 | ₹10.00 |
| Earnings Per Share | ₹-1.70 | ₹0.77 | ₹-1.25 | ₹3.20 | ₹2.21 |
| Adjusted EPS | ₹-1.70 | ₹0.77 | ₹-1.25 | ₹3.20 | ₹0.44 |
Compare Income Statement of peers of VISHWARAJ SUGAR INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VISHWARAJ SUGAR INDUSTRIES | ₹127.8 Cr | -1.8% | -11.9% | -55.3% | Stock Analytics | |
| EID PARRY (INDIA) | ₹16,195.3 Cr | -2.1% | -3.6% | 6.3% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,396.8 Cr | 2.8% | 9.6% | 1.3% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹8,440.7 Cr | 1.3% | 13.5% | 0.4% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,168.0 Cr | -4.2% | -3.5% | -31.7% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,488.0 Cr | -0.6% | -0.6% | 0.9% | Stock Analytics | |
VISHWARAJ SUGAR INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VISHWARAJ SUGAR INDUSTRIES | -1.8% |
-11.9% |
-55.3% |
| SENSEX | -1.1% |
-1.2% |
5.9% |
You may also like the below Video Courses