VRL LOGISTICS
|
VRL LOGISTICS Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3,166 Cr | ₹2,894 Cr | ₹2,653 Cr | ₹2,164 Cr | ₹1,763 Cr |
| Sales | - | - | - | - | - |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹3,148 Cr | ₹2,877 Cr | ₹2,632 Cr | ₹2,149 Cr | ₹1,735 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹18 Cr | ₹17 Cr | ₹21 Cr | ₹15 Cr | ₹28 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3,161 Cr | ₹2,889 Cr | ₹2,649 Cr | ₹2,164 Cr | ₹1,763 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹881 Cr | ₹887 Cr | ₹818 Cr | ₹653 Cr | ₹519 Cr |
| Electricity & Power | ₹11 Cr | ₹9.72 Cr | ₹7.81 Cr | ₹6.48 Cr | ₹5.78 Cr |
| Oil, Fuel & Natural gas | ₹871 Cr | ₹877 Cr | ₹810 Cr | ₹647 Cr | ₹513 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹545 Cr | ₹485 Cr | ₹415 Cr | ₹347 Cr | ₹315 Cr |
| Salaries, Wages & Bonus | ₹465 Cr | ₹416 Cr | ₹359 Cr | ₹297 Cr | ₹269 Cr |
| Contributions to EPF & Pension Funds | ₹42 Cr | ₹37 Cr | ₹33 Cr | ₹29 Cr | ₹24 Cr |
| Workmen and Staff Welfare Expenses | ₹20 Cr | ₹17 Cr | ₹9.84 Cr | ₹10 Cr | ₹9.61 Cr |
| Other Employees Cost | ₹18 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
| Operating Expenses | ₹744 Cr | ₹741 Cr | ₹687 Cr | ₹526 Cr | ₹451 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹16 Cr | ₹20 Cr | ₹23 Cr | ₹23 Cr | ₹29 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹728 Cr | ₹721 Cr | ₹664 Cr | ₹503 Cr | ₹422 Cr |
| General and Administration Expenses | ₹168 Cr | ₹143 Cr | ₹119 Cr | ₹98 Cr | ₹93 Cr |
| Rent , Rates & Taxes | ₹99 Cr | ₹81 Cr | ₹70 Cr | ₹59 Cr | ₹55 Cr |
| Insurance | ₹29 Cr | ₹24 Cr | ₹20 Cr | ₹20 Cr | ₹21 Cr |
| Printing and stationery | ₹7.90 Cr | ₹8.64 Cr | ₹5.25 Cr | ₹2.92 Cr | ₹2.53 Cr |
| Professional and legal fees | ₹3.77 Cr | ₹3.59 Cr | ₹4.17 Cr | ₹3.56 Cr | ₹2.53 Cr |
| Traveling and conveyance | ₹16 Cr | ₹15 Cr | ₹10 Cr | ₹5.66 Cr | ₹3.62 Cr |
| Other Administration | ₹12 Cr | ₹11 Cr | ₹9.10 Cr | ₹7.32 Cr | ₹8.30 Cr |
| Selling and Distribution Expenses | ₹243 Cr | ₹232 Cr | ₹203 Cr | ₹159 Cr | ₹134 Cr |
| Advertisement & Sales Promotion | ₹1.02 Cr | ₹1.46 Cr | ₹1.85 Cr | ₹1.58 Cr | ₹0.62 Cr |
| Sales Commissions & Incentives | ₹26 Cr | ₹29 Cr | ₹28 Cr | ₹25 Cr | ₹32 Cr |
| Freight and Forwarding | ₹2.24 Cr | ₹2.21 Cr | ₹1.28 Cr | ₹1.11 Cr | ₹1.13 Cr |
| Handling and Clearing Charges | ₹210 Cr | ₹196 Cr | ₹168 Cr | ₹129 Cr | ₹99 Cr |
| Other Selling Expenses | ₹2.59 Cr | ₹3.44 Cr | ₹3.05 Cr | ₹2.27 Cr | ₹1.48 Cr |
| Miscellaneous Expenses | ₹5.86 Cr | ₹6.08 Cr | ₹3.51 Cr | ₹3.74 Cr | ₹3.29 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.35 Cr | ₹0.30 Cr | ₹0.51 Cr | ₹0.01 Cr |
| Provision for doubtful debts | ₹0.61 Cr | ₹1.83 Cr | - | ₹0.16 Cr | ₹0.31 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.28 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | ₹0.22 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹5.24 Cr | ₹3.90 Cr | ₹2.93 Cr | ₹2.85 Cr | ₹2.96 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,587 Cr | ₹2,494 Cr | ₹2,246 Cr | ₹1,788 Cr | ₹1,515 Cr |
| Operating Profit (Excl OI) | ₹574 Cr | ₹394 Cr | ₹403 Cr | ₹376 Cr | ₹248 Cr |
| Other Income | ₹25 Cr | ₹21 Cr | ₹15 Cr | ₹17 Cr | ₹13 Cr |
| Interest Received | ₹3.28 Cr | ₹1.87 Cr | ₹2.76 Cr | ₹3.58 Cr | ₹2.23 Cr |
| Dividend Received | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | ₹7.97 Cr | ₹2.64 Cr | - | ₹4.31 Cr | ₹0.71 Cr |
| Profits on sale of Investments | - | ₹0.05 Cr | ₹0.42 Cr | - | - |
| Provision Written Back | ₹1.36 Cr | - | ₹0.45 Cr | - | - |
| Foreign Exchange Gains | - | ₹0.00 Cr | ₹0.07 Cr | - | - |
| Others | ₹13 Cr | ₹17 Cr | ₹11 Cr | ₹8.93 Cr | ₹9.93 Cr |
| Operating Profit | ₹599 Cr | ₹416 Cr | ₹418 Cr | ₹393 Cr | ₹261 Cr |
| Interest | ₹96 Cr | ₹79 Cr | ₹56 Cr | ₹44 Cr | ₹37 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹30 Cr | ₹22 Cr | ₹12 Cr | ₹11 Cr | ₹13 Cr |
| Intereston Fixed deposits | ₹0.07 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.11 Cr | ₹0.14 Cr |
| Bank Charges etc | ₹0.95 Cr | ₹1.08 Cr | ₹1.96 Cr | ₹1.52 Cr | ₹0.78 Cr |
| Other Interest | ₹64 Cr | ₹56 Cr | ₹42 Cr | ₹31 Cr | ₹24 Cr |
| PBDT | ₹504 Cr | ₹337 Cr | ₹362 Cr | ₹349 Cr | ₹224 Cr |
| Depreciation | ₹254 Cr | ₹216 Cr | ₹159 Cr | ₹145 Cr | ₹160 Cr |
| Profit Before Taxation & Exceptional Items | ₹250 Cr | ₹121 Cr | ₹203 Cr | ₹205 Cr | ₹64 Cr |
| Exceptional Income / Expenses | - | ₹0.49 Cr | - | - | - |
| Profit Before Tax | ₹250 Cr | ₹121 Cr | ₹203 Cr | ₹205 Cr | ₹64 Cr |
| Provision for Tax | ₹67 Cr | ₹32 Cr | ₹36 Cr | ₹49 Cr | ₹19 Cr |
| Current Income Tax | ₹56 Cr | ₹10.00 Cr | ₹34 Cr | ₹56 Cr | ₹18 Cr |
| Deferred Tax | ₹11 Cr | ₹21 Cr | ₹5.00 Cr | ₹-5.38 Cr | ₹0.50 Cr |
| Other taxes | ₹0.60 Cr | ₹1.39 Cr | ₹-3.11 Cr | ₹-2.20 Cr | - |
| Profit After Tax | ₹183 Cr | ₹89 Cr | ₹166 Cr | ₹156 Cr | ₹45 Cr |
| Extra items | - | ₹-0.21 Cr | ₹157 Cr | ₹3.96 Cr | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹664 Cr | ₹626 Cr | ₹335 Cr | ₹296 Cr | ₹257 Cr |
| Appropriations | ₹847 Cr | ₹715 Cr | ₹658 Cr | ₹456 Cr | ₹302 Cr |
| General Reserves | ₹18 Cr | ₹8.89 Cr | ₹32 Cr | ₹16 Cr | ₹4.51 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹44 Cr | ₹42 Cr | ₹-1.01 Cr | ₹35 Cr | ₹1.58 Cr |
| Equity Dividend % | ₹150.00 | - | ₹50.00 | ₹80.00 | ₹40.00 |
| Earnings Per Share | ₹20.91 | ₹10.18 | ₹18.81 | ₹17.68 | ₹5.10 |
| Adjusted EPS | ₹10.46 | ₹5.09 | ₹9.40 | ₹8.84 | ₹2.55 |
Compare Income Statement of peers of VRL LOGISTICS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| VRL LOGISTICS | ₹4,208.1 Cr | 0.5% | -2.4% | -15.4% | Stock Analytics | |
| DELHIVERY | ₹36,236.8 Cr | 7.3% | 6.8% | 26.2% | Stock Analytics | |
| CONTAINER CORPORATION OF INDIA | ₹36,096.9 Cr | 2.2% | -6.6% | -22.9% | Stock Analytics | |
| SHADOWFAX TECHNOLOGIES | ₹12,871.9 Cr | 2.5% | 7.1% | NA | Stock Analytics | |
| BLACKBUCK | ₹10,410.3 Cr | 3.5% | 10.3% | 29.7% | Stock Analytics | |
| TRANSPORT CORPORATION OF INDIA | ₹7,258.8 Cr | 1.1% | 4.9% | -15.8% | Stock Analytics | |
VRL LOGISTICS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| VRL LOGISTICS | 0.5% |
-2.4% |
-15.4% |
| SENSEX | 1.1% |
2.4% |
-5% |
You may also like the below Video Courses