VRAJ IRON & STEEL
|
VRAJ IRON & STEEL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹475 Cr | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
| Sales | ₹475 Cr | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹475 Cr | ₹420 Cr | ₹516 Cr | ₹414 Cr | ₹291 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-2.23 Cr | ₹-1.62 Cr | ₹1.06 Cr | ₹-1.21 Cr | ₹3.40 Cr |
| Raw Material Consumed | ₹346 Cr | ₹284 Cr | ₹382 Cr | ₹320 Cr | ₹215 Cr |
| Opening Raw Materials | ₹36 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr | - |
| Purchases Raw Materials | ₹350 Cr | ₹290 Cr | ₹376 Cr | ₹323 Cr | ₹232 Cr |
| Closing Raw Materials | ₹42 Cr | ₹36 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr |
| Other Direct Purchases / Brought in cost | ₹0.79 Cr | ₹2.71 Cr | ₹6.04 Cr | ₹5.40 Cr | ₹1.82 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹33 Cr | ₹26 Cr | ₹25 Cr | ₹20 Cr | ₹20 Cr |
| Electricity & Power | ₹29 Cr | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | ₹3.64 Cr | ₹2.69 Cr | ₹2.35 Cr | ₹2.30 Cr | ₹1.91 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.30 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.20 Cr | ₹0.21 Cr |
| Employee Cost | ₹11 Cr | ₹8.55 Cr | ₹7.29 Cr | ₹6.63 Cr | ₹5.57 Cr |
| Salaries, Wages & Bonus | ₹9.94 Cr | ₹7.74 Cr | ₹6.51 Cr | ₹6.02 Cr | ₹5.06 Cr |
| Contributions to EPF & Pension Funds | ₹0.54 Cr | ₹0.47 Cr | ₹0.45 Cr | ₹0.38 Cr | ₹0.36 Cr |
| Workmen and Staff Welfare Expenses | ₹0.29 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.05 Cr | ₹0.03 Cr |
| Other Employees Cost | ₹0.31 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.19 Cr | ₹0.13 Cr |
| Other Manufacturing Expenses | ₹20 Cr | ₹20 Cr | ₹20 Cr | ₹17 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹2.32 Cr | ₹2.07 Cr | ₹2.06 Cr | ₹1.37 Cr | ₹1.82 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹17 Cr | ₹18 Cr | ₹18 Cr | ₹16 Cr | ₹16 Cr |
| General and Administration Expenses | ₹3.47 Cr | ₹3.93 Cr | ₹2.18 Cr | ₹1.30 Cr | ₹1.04 Cr |
| Rent , Rates & Taxes | ₹1.24 Cr | ₹1.14 Cr | ₹0.06 Cr | ₹0.02 Cr | ₹0.13 Cr |
| Insurance | ₹0.64 Cr | ₹0.62 Cr | ₹0.67 Cr | ₹0.13 Cr | ₹0.08 Cr |
| Printing and stationery | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.04 Cr |
| Professional and legal fees | ₹0.66 Cr | ₹0.98 Cr | ₹0.48 Cr | ₹0.46 Cr | ₹0.28 Cr |
| Traveling and conveyance | ₹0.20 Cr | ₹0.16 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.07 Cr |
| Other Administration | ₹0.68 Cr | ₹0.99 Cr | ₹0.89 Cr | ₹0.64 Cr | ₹0.44 Cr |
| Selling and Distribution Expenses | ₹0.96 Cr | ₹0.76 Cr | ₹1.15 Cr | ₹1.51 Cr | ₹0.57 Cr |
| Advertisement & Sales Promotion | ₹0.03 Cr | ₹0.07 Cr | ₹0.12 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Sales Commissions & Incentives | ₹0.93 Cr | ₹0.69 Cr | ₹1.03 Cr | ₹1.47 Cr | ₹0.54 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.18 Cr | ₹0.81 Cr | ₹0.50 Cr | ₹0.38 Cr | ₹0.30 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.01 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.18 Cr | ₹0.81 Cr | ₹0.50 Cr | ₹0.37 Cr | ₹0.30 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹412 Cr | ₹343 Cr | ₹439 Cr | ₹366 Cr | ₹263 Cr |
| Operating Profit (Excl OI) | ₹63 Cr | ₹77 Cr | ₹77 Cr | ₹48 Cr | ₹28 Cr |
| Other Income | ₹3.83 Cr | ₹4.41 Cr | ₹1.75 Cr | ₹0.34 Cr | ₹0.23 Cr |
| Interest Received | ₹3.52 Cr | ₹3.52 Cr | ₹1.74 Cr | ₹0.34 Cr | ₹0.21 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | ₹0.01 Cr |
| Profits on sale of Investments | - | ₹0.43 Cr | - | - | - |
| Provision Written Back | - | - | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.31 Cr | ₹0.47 Cr | - | - | - |
| Operating Profit | ₹67 Cr | ₹81 Cr | ₹79 Cr | ₹49 Cr | ₹28 Cr |
| Interest | ₹2.04 Cr | ₹2.90 Cr | ₹3.48 Cr | ₹4.40 Cr | ₹6.21 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.40 Cr | ₹2.26 Cr | ₹2.80 Cr | ₹3.77 Cr | ₹5.82 Cr |
| Intereston Fixed deposits | - | - | ₹0.00 Cr | - | - |
| Bank Charges etc | ₹0.49 Cr | ₹0.46 Cr | ₹0.49 Cr | ₹0.45 Cr | ₹0.23 Cr |
| Other Interest | ₹0.16 Cr | ₹0.17 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.16 Cr |
| PBDT | ₹64 Cr | ₹78 Cr | ₹75 Cr | ₹44 Cr | ₹22 Cr |
| Depreciation | ₹7.93 Cr | ₹5.84 Cr | ₹6.44 Cr | ₹7.18 Cr | ₹7.27 Cr |
| Profit Before Taxation & Exceptional Items | ₹57 Cr | ₹73 Cr | ₹69 Cr | ₹37 Cr | ₹14 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹59 Cr | ₹76 Cr | ₹72 Cr | ₹39 Cr | ₹16 Cr |
| Provision for Tax | ₹15 Cr | ₹18 Cr | ₹18 Cr | ₹9.83 Cr | ₹4.87 Cr |
| Current Income Tax | ₹13 Cr | ₹18 Cr | ₹18 Cr | ₹9.51 Cr | ₹3.93 Cr |
| Deferred Tax | ₹1.99 Cr | ₹0.01 Cr | ₹0.08 Cr | ₹0.32 Cr | ₹0.94 Cr |
| Other taxes | ₹0.21 Cr | - | - | - | - |
| Profit After Tax | ₹44 Cr | ₹57 Cr | ₹54 Cr | ₹29 Cr | ₹11 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹44 Cr | ₹57 Cr | ₹54 Cr | ₹29 Cr | ₹11 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹156 Cr | ₹119 Cr | ₹65 Cr | ₹36 Cr | ₹25 Cr |
| Appropriations | ₹201 Cr | ₹176 Cr | ₹119 Cr | ₹65 Cr | ₹36 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.20 Cr | ₹20 Cr | ₹-0.06 Cr | ₹-0.02 Cr | ₹0.00 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹13.37 | ₹23.22 | ₹109.22 | ₹58.06 | ₹22.22 |
| Adjusted EPS | ₹13.37 | ₹23.22 | ₹21.84 | ₹11.61 | ₹4.44 |
Compare Income Statement of peers of VRAJ IRON & STEEL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VRAJ IRON & STEEL | ₹487.6 Cr | 1.9% | 1.7% | -34% | Stock Analytics | |
| JSW STEEL | ₹294,934.0 Cr | 4.8% | 5.5% | 25.1% | Stock Analytics | |
| TATA STEEL | ₹228,385.0 Cr | 3.6% | 8.5% | 23.4% | Stock Analytics | |
| JINDAL STAINLESS | ₹62,157.1 Cr | -7.1% | 2.2% | 16.8% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹56,650.1 Cr | 5.5% | 1.8% | 19.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹49,742.7 Cr | 1.5% | 6.2% | 23.1% | Stock Analytics | |
VRAJ IRON & STEEL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VRAJ IRON & STEEL | 1.9% |
1.7% |
-34% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses