WINDLAS BIOTECH
|
WINDLAS BIOTECH Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹760 Cr | ₹631 Cr | ₹513 Cr | ₹466 Cr | ₹428 Cr |
| Sales | ₹754 Cr | ₹627 Cr | ₹509 Cr | ₹461 Cr | ₹425 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.77 Cr | ₹2.11 Cr | ₹1.97 Cr | ₹1.94 Cr | ₹1.98 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹4.75 Cr | ₹2.07 Cr | ₹2.50 Cr | ₹2.56 Cr | ₹0.89 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹760 Cr | ₹631 Cr | ₹513 Cr | ₹466 Cr | ₹428 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-22 Cr | ₹9.59 Cr | ₹-15 Cr | ₹-4.74 Cr | ₹3.67 Cr |
| Raw Material Consumed | ₹475 Cr | ₹365 Cr | ₹314 Cr | ₹295 Cr | ₹258 Cr |
| Opening Raw Materials | ₹37 Cr | ₹38 Cr | ₹35 Cr | ₹25 Cr | ₹31 Cr |
| Purchases Raw Materials | ₹473 Cr | ₹363 Cr | ₹317 Cr | ₹305 Cr | ₹252 Cr |
| Closing Raw Materials | ₹34 Cr | ₹37 Cr | ₹38 Cr | ₹35 Cr | ₹25 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹12 Cr |
| Electricity & Power | ₹22 Cr | ₹16 Cr | ₹13 Cr | ₹11 Cr | ₹12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹123 Cr | ₹87 Cr | ₹70 Cr | ₹63 Cr | ₹58 Cr |
| Salaries, Wages & Bonus | ₹115 Cr | ₹81 Cr | ₹66 Cr | ₹58 Cr | ₹55 Cr |
| Contributions to EPF & Pension Funds | ₹3.42 Cr | ₹2.83 Cr | ₹2.52 Cr | ₹2.45 Cr | ₹2.12 Cr |
| Workmen and Staff Welfare Expenses | ₹0.79 Cr | ₹0.58 Cr | ₹0.47 Cr | ₹0.40 Cr | ₹0.36 Cr |
| Other Employees Cost | ₹3.57 Cr | ₹2.81 Cr | ₹1.64 Cr | ₹2.38 Cr | ₹0.40 Cr |
| Other Manufacturing Expenses | ₹30 Cr | ₹36 Cr | ₹41 Cr | ₹25 Cr | ₹22 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | ₹0.15 Cr |
| Repairs and Maintenance | ₹2.93 Cr | ₹4.24 Cr | ₹4.13 Cr | ₹5.05 Cr | ₹4.73 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹27 Cr | ₹32 Cr | ₹37 Cr | ₹20 Cr | ₹18 Cr |
| General and Administration Expenses | ₹12 Cr | ₹9.90 Cr | ₹9.75 Cr | ₹9.43 Cr | ₹5.73 Cr |
| Rent , Rates & Taxes | ₹1.78 Cr | ₹1.00 Cr | ₹1.48 Cr | ₹1.60 Cr | ₹0.44 Cr |
| Insurance | ₹1.03 Cr | ₹1.10 Cr | ₹0.79 Cr | ₹0.98 Cr | ₹0.60 Cr |
| Printing and stationery | ₹1.26 Cr | ₹1.13 Cr | ₹0.98 Cr | ₹0.74 Cr | ₹0.50 Cr |
| Professional and legal fees | ₹1.81 Cr | ₹2.32 Cr | ₹2.88 Cr | ₹3.45 Cr | ₹2.74 Cr |
| Traveling and conveyance | ₹3.33 Cr | ₹2.43 Cr | ₹1.79 Cr | ₹0.97 Cr | ₹0.46 Cr |
| Other Administration | ₹2.63 Cr | ₹1.92 Cr | ₹1.82 Cr | ₹1.70 Cr | ₹0.99 Cr |
| Selling and Distribution Expenses | ₹21 Cr | ₹22 Cr | ₹15 Cr | ₹11 Cr | ₹8.39 Cr |
| Advertisement & Sales Promotion | ₹2.79 Cr | ₹4.83 Cr | ₹2.98 Cr | ₹1.84 Cr | ₹1.28 Cr |
| Sales Commissions & Incentives | ₹9.91 Cr | ₹11 Cr | ₹7.13 Cr | ₹4.95 Cr | ₹3.47 Cr |
| Freight and Forwarding | ₹8.64 Cr | ₹6.28 Cr | ₹4.50 Cr | ₹3.89 Cr | ₹3.64 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹4.15 Cr | ₹6.34 Cr | ₹5.12 Cr | ₹3.54 Cr | ₹5.04 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.10 Cr | ₹2.75 Cr | ₹2.28 Cr | ₹0.35 Cr | ₹0.15 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.05 Cr | ₹3.59 Cr | ₹2.85 Cr | ₹3.20 Cr | ₹4.89 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹666 Cr | ₹553 Cr | ₹453 Cr | ₹414 Cr | ₹373 Cr |
| Operating Profit (Excl OI) | ₹94 Cr | ₹78 Cr | ₹60 Cr | ₹52 Cr | ₹55 Cr |
| Other Income | ₹18 Cr | ₹13 Cr | ₹9.97 Cr | ₹6.71 Cr | ₹3.09 Cr |
| Interest Received | ₹1.55 Cr | ₹1.97 Cr | ₹3.49 Cr | ₹4.29 Cr | ₹1.92 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.01 Cr | ₹0.01 Cr | ₹0.88 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.37 Cr | - | - | - | ₹0.29 Cr |
| Foreign Exchange Gains | ₹0.49 Cr | ₹0.32 Cr | ₹0.38 Cr | ₹0.48 Cr | ₹0.10 Cr |
| Others | ₹16 Cr | ₹11 Cr | ₹5.22 Cr | ₹1.93 Cr | ₹0.77 Cr |
| Operating Profit | ₹112 Cr | ₹92 Cr | ₹70 Cr | ₹59 Cr | ₹58 Cr |
| Interest | ₹4.38 Cr | ₹1.11 Cr | ₹0.79 Cr | ₹1.42 Cr | ₹1.29 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.00 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.70 Cr | ₹0.30 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.02 Cr | ₹0.03 Cr | ₹0.02 Cr | ₹0.13 Cr | ₹0.04 Cr |
| Other Interest | ₹4.37 Cr | ₹1.06 Cr | ₹0.73 Cr | ₹0.59 Cr | ₹0.95 Cr |
| PBDT | ₹108 Cr | ₹91 Cr | ₹69 Cr | ₹58 Cr | ₹56 Cr |
| Depreciation | ₹28 Cr | ₹13 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr |
| Profit Before Taxation & Exceptional Items | ₹80 Cr | ₹77 Cr | ₹57 Cr | ₹46 Cr | ₹44 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-22 Cr |
| Profit Before Tax | ₹80 Cr | ₹77 Cr | ₹57 Cr | ₹46 Cr | ₹22 Cr |
| Provision for Tax | ₹19 Cr | ₹19 Cr | ₹14 Cr | ₹7.48 Cr | ₹6.17 Cr |
| Current Income Tax | ₹18 Cr | ₹17 Cr | ₹14 Cr | ₹10 Cr | ₹4.84 Cr |
| Deferred Tax | ₹0.47 Cr | ₹1.54 Cr | ₹0.06 Cr | ₹-2.66 Cr | ₹1.33 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹61 Cr | ₹58 Cr | ₹43 Cr | ₹38 Cr | ₹16 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | ₹0.26 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹61 Cr | ₹58 Cr | ₹43 Cr | ₹38 Cr | ₹16 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹226 Cr | ₹176 Cr | ₹142 Cr | ₹104 Cr | ₹114 Cr |
| Appropriations | ₹287 Cr | ₹235 Cr | ₹184 Cr | ₹142 Cr | ₹130 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹12 Cr | ₹8.56 Cr | ₹7.78 Cr | ₹0.18 Cr | ₹26 Cr |
| Equity Dividend % | ₹116.00 | ₹110.00 | ₹80.00 | ₹70.00 | - |
| Earnings Per Share | ₹29.10 | ₹27.98 | ₹20.37 | ₹17.48 | ₹24.70 |
| Adjusted EPS | ₹29.10 | ₹27.98 | ₹20.37 | ₹17.48 | ₹8.70 |
Compare Income Statement of peers of WINDLAS BIOTECH
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| WINDLAS BIOTECH | ₹1,757.7 Cr | -4% | -8.5% | -22% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹416,477.0 Cr | 2.5% | 4% | -3.3% | Stock Analytics | |
| DIVIS LABORATORIES | ₹174,934.0 Cr | -1% | 0.5% | 9.4% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹129,469.0 Cr | 6.9% | 8.7% | 21% | Stock Analytics | |
| CIPLA | ₹123,250.0 Cr | 1.4% | -2.4% | -3.4% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹103,038.0 Cr | 2.4% | -2.2% | -4.5% | Stock Analytics | |
WINDLAS BIOTECH Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| WINDLAS BIOTECH | -4% |
-8.5% |
-22% |
| SENSEX | 1.4% |
2.4% |
5.1% |
You may also like the below Video Courses