WANBURY
|
WANBURY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹603 Cr | ₹583 Cr | ₹509 Cr | ₹515 Cr | ₹394 Cr |
| Sales | ₹597 Cr | ₹580 Cr | ₹508 Cr | ₹511 Cr | ₹389 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹5.98 Cr | ₹3.26 Cr | ₹1.47 Cr | ₹3.95 Cr | ₹5.42 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹600 Cr | ₹578 Cr | ₹500 Cr | ₹511 Cr | ₹393 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹1.51 Cr | ₹-3.89 Cr | ₹29 Cr | ₹-25 Cr | ₹-7.20 Cr |
| Raw Material Consumed | ₹293 Cr | ₹307 Cr | ₹274 Cr | ₹325 Cr | ₹229 Cr |
| Opening Raw Materials | ₹20 Cr | ₹10 Cr | ₹9.00 Cr | ₹8.98 Cr | ₹3.57 Cr |
| Purchases Raw Materials | ₹281 Cr | ₹300 Cr | ₹260 Cr | ₹305 Cr | ₹223 Cr |
| Closing Raw Materials | ₹24 Cr | ₹20 Cr | ₹10 Cr | ₹9.00 Cr | ₹8.98 Cr |
| Other Direct Purchases / Brought in cost | ₹15 Cr | ₹17 Cr | ₹16 Cr | ₹20 Cr | ₹11 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹24 Cr | ₹25 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
| Electricity & Power | ₹24 Cr | ₹25 Cr | ₹21 Cr | ₹18 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹104 Cr | ₹87 Cr | ₹81 Cr | ₹75 Cr | ₹64 Cr |
| Salaries, Wages & Bonus | ₹94 Cr | ₹78 Cr | ₹72 Cr | ₹66 Cr | ₹58 Cr |
| Contributions to EPF & Pension Funds | ₹4.69 Cr | ₹4.47 Cr | ₹5.46 Cr | ₹5.58 Cr | ₹4.69 Cr |
| Workmen and Staff Welfare Expenses | ₹3.79 Cr | ₹3.31 Cr | ₹2.37 Cr | ₹2.12 Cr | ₹1.62 Cr |
| Other Employees Cost | ₹2.02 Cr | ₹1.37 Cr | ₹0.86 Cr | ₹0.71 Cr | ₹0.20 Cr |
| Other Manufacturing Expenses | ₹14 Cr | ₹13 Cr | ₹11 Cr | ₹13 Cr | ₹9.98 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹6.77 Cr | ₹6.77 Cr | ₹5.85 Cr | ₹7.08 Cr | ₹5.10 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹6.99 Cr | ₹6.55 Cr | ₹5.58 Cr | ₹5.58 Cr | ₹4.88 Cr |
| General and Administration Expenses | ₹31 Cr | ₹27 Cr | ₹23 Cr | ₹21 Cr | ₹24 Cr |
| Rent , Rates & Taxes | ₹1.65 Cr | ₹1.35 Cr | ₹0.89 Cr | ₹1.93 Cr | ₹3.85 Cr |
| Insurance | ₹1.12 Cr | ₹1.04 Cr | ₹1.26 Cr | ₹1.06 Cr | ₹1.00 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹19 Cr | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr |
| Traveling and conveyance | ₹8.80 Cr | ₹7.11 Cr | ₹7.33 Cr | ₹5.10 Cr | ₹4.06 Cr |
| Other Administration | ₹0.33 Cr | ₹0.20 Cr | ₹0.21 Cr | ₹0.22 Cr | ₹0.22 Cr |
| Selling and Distribution Expenses | ₹31 Cr | ₹27 Cr | ₹21 Cr | ₹31 Cr | ₹17 Cr |
| Advertisement & Sales Promotion | ₹11 Cr | ₹10 Cr | ₹5.09 Cr | ₹6.75 Cr | ₹2.18 Cr |
| Sales Commissions & Incentives | ₹6.57 Cr | ₹4.77 Cr | ₹3.98 Cr | ₹4.70 Cr | ₹3.89 Cr |
| Freight and Forwarding | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹20 Cr | ₹11 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.01 Cr | ₹0.05 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.18 Cr |
| Miscellaneous Expenses | ₹33 Cr | ₹23 Cr | ₹16 Cr | ₹21 Cr | ₹24 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹1.08 Cr | ₹0.01 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.25 Cr | - | ₹0.06 Cr | ₹0.63 Cr | ₹0.44 Cr |
| Losson foreign exchange fluctuations | - | - | ₹0.67 Cr | ₹0.45 Cr | ₹0.86 Cr |
| Losson sale of non-trade current investments | - | - | - | ₹0.00 Cr | - |
| Other Miscellaneous Expenses | ₹33 Cr | ₹22 Cr | ₹15 Cr | ₹20 Cr | ₹22 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹532 Cr | ₹506 Cr | ₹477 Cr | ₹479 Cr | ₹377 Cr |
| Operating Profit (Excl OI) | ₹68 Cr | ₹72 Cr | ₹23 Cr | ₹32 Cr | ₹16 Cr |
| Other Income | ₹12 Cr | ₹0.90 Cr | ₹1.01 Cr | ₹5.09 Cr | ₹4.75 Cr |
| Interest Received | ₹0.71 Cr | ₹0.38 Cr | ₹0.42 Cr | ₹0.67 Cr | ₹0.40 Cr |
| Dividend Received | - | - | ₹0.00 Cr | - | - |
| Profit on sale of Fixed Assets | ₹0.67 Cr | ₹0.27 Cr | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹11 Cr | ₹0.22 Cr | ₹0.44 Cr | ₹3.90 Cr | ₹4.00 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.15 Cr | ₹0.03 Cr | ₹0.16 Cr | ₹0.52 Cr | ₹0.36 Cr |
| Operating Profit | ₹80 Cr | ₹73 Cr | ₹24 Cr | ₹37 Cr | ₹20 Cr |
| Interest | ₹37 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr | ₹23 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹37 Cr | ₹29 Cr | ₹21 Cr | ₹21 Cr | ₹23 Cr |
| PBDT | ₹43 Cr | ₹44 Cr | ₹2.69 Cr | ₹16 Cr | ₹-2.65 Cr |
| Depreciation | ₹13 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹9.75 Cr |
| Profit Before Taxation & Exceptional Items | ₹30 Cr | ₹31 Cr | ₹-9.69 Cr | ₹4.76 Cr | ₹-12 Cr |
| Exceptional Income / Expenses | - | ₹26 Cr | ₹-0.59 Cr | ₹76 Cr | - |
| Profit Before Tax | ₹30 Cr | ₹56 Cr | ₹-10 Cr | ₹81 Cr | ₹-12 Cr |
| Provision for Tax | ₹-0.98 Cr | ₹0.38 Cr | ₹0.11 Cr | ₹-0.35 Cr | ₹0.20 Cr |
| Current Income Tax | ₹5.86 Cr | - | - | - | - |
| Deferred Tax | ₹-6.84 Cr | ₹0.38 Cr | ₹0.11 Cr | ₹-0.35 Cr | ₹-2.07 Cr |
| Other taxes | - | - | - | - | ₹2.27 Cr |
| Profit After Tax | ₹31 Cr | ₹56 Cr | ₹-10 Cr | ₹81 Cr | ₹-13 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹31 Cr | ₹56 Cr | ₹-10 Cr | ₹81 Cr | ₹-13 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-139 Cr | ₹-194 Cr | ₹-184 Cr | ₹-266 Cr | ₹-253 Cr |
| Appropriations | ₹-108 Cr | ₹-138 Cr | ₹-194 Cr | ₹-185 Cr | ₹-266 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.36 Cr | ₹0.59 Cr | ₹-0.26 Cr | ₹-0.80 Cr | ₹0.44 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹9.32 | ₹17.09 | ₹-3.18 | ₹24.94 | ₹-5.04 |
| Adjusted EPS | ₹9.32 | ₹17.09 | ₹-3.18 | ₹24.94 | ₹-5.04 |
Compare Income Statement of peers of WANBURY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WANBURY | ₹887.0 Cr | 11.5% | 1.4% | 2.3% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹406,471.0 Cr | 0.3% | 4.1% | -9.9% | Stock Analytics | |
| DIVIS LABORATORIES | ₹172,294.0 Cr | -1.7% | 8.5% | 13.2% | Stock Analytics | |
| CIPLA | ₹127,946.0 Cr | -3.4% | 3% | 4.8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,691.0 Cr | 0.7% | -0.5% | 7.2% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,214.0 Cr | 0.2% | -1.1% | -3.6% | Stock Analytics | |
WANBURY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WANBURY | 11.5% |
1.4% |
2.3% |
| SENSEX | 1% |
3.3% |
4.5% |
You may also like the below Video Courses