ZYDUS WELLNESS
|
ZYDUS WELLNESS Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,936 Cr | ₹2,492 Cr | ₹2,418 Cr | ₹2,153 Cr | ₹2,013 Cr |
Sales | ₹2,918 Cr | ₹2,479 Cr | ₹2,405 Cr | ₹2,132 Cr | ₹2,000 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹18 Cr | ₹13 Cr | ₹12 Cr | ₹21 Cr | ₹13 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,709 Cr | ₹2,328 Cr | ₹2,255 Cr | ₹2,009 Cr | ₹1,867 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-50 Cr | ₹-9.50 Cr | ₹-69 Cr | ₹0.80 Cr | ₹-41 Cr |
Raw Material Consumed | ₹1,329 Cr | ₹1,148 Cr | ₹1,215 Cr | ₹980 Cr | ₹886 Cr |
Opening Raw Materials | ₹62 Cr | ₹71 Cr | ₹54 Cr | ₹55 Cr | ₹31 Cr |
Purchases Raw Materials | ₹1,188 Cr | ₹1,027 Cr | ₹1,118 Cr | ₹883 Cr | ₹768 Cr |
Closing Raw Materials | ₹66 Cr | ₹62 Cr | ₹71 Cr | ₹54 Cr | ₹55 Cr |
Other Direct Purchases / Brought in cost | ₹144 Cr | ₹112 Cr | ₹114 Cr | ₹95 Cr | ₹142 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹36 Cr | ₹42 Cr | ₹43 Cr | ₹31 Cr | ₹25 Cr |
Electricity & Power | ₹36 Cr | ₹42 Cr | ₹43 Cr | ₹31 Cr | ₹25 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹237 Cr | ₹193 Cr | ₹162 Cr | ₹159 Cr | ₹159 Cr |
Salaries, Wages & Bonus | ₹220 Cr | ₹177 Cr | ₹148 Cr | ₹143 Cr | ₹148 Cr |
Contributions to EPF & Pension Funds | ₹7.90 Cr | ₹9.40 Cr | ₹8.00 Cr | ₹12 Cr | ₹7.38 Cr |
Workmen and Staff Welfare Expenses | ₹6.50 Cr | ₹4.80 Cr | ₹5.30 Cr | ₹4.00 Cr | ₹4.36 Cr |
Other Employees Cost | ₹3.10 Cr | ₹2.60 Cr | - | - | - |
Other Manufacturing Expenses | ₹73 Cr | ₹63 Cr | ₹55 Cr | ₹46 Cr | ₹77 Cr |
Sub-contracted / Out sourced services | - | - | - | - | ₹33 Cr |
Processing Charges | ₹46 Cr | ₹40 Cr | ₹34 Cr | ₹28 Cr | ₹24 Cr |
Repairs and Maintenance | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹14 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.40 Cr | ₹7.70 Cr | ₹7.00 Cr | ₹6.15 Cr | ₹6.30 Cr |
General and Administration Expenses | ₹104 Cr | ₹83 Cr | ₹61 Cr | ₹52 Cr | ₹59 Cr |
Rent , Rates & Taxes | ₹23 Cr | ₹19 Cr | ₹19 Cr | ₹17 Cr | ₹16 Cr |
Insurance | ₹7.10 Cr | ₹7.60 Cr | ₹7.10 Cr | ₹7.40 Cr | ₹5.70 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹44 Cr | ₹30 Cr | ₹6.00 Cr | ₹8.77 Cr | ₹11 Cr |
Traveling and conveyance | ₹18 Cr | ₹13 Cr | ₹9.80 Cr | ₹6.40 Cr | ₹8.05 Cr |
Other Administration | ₹13 Cr | ₹13 Cr | ₹19 Cr | ₹12 Cr | ₹19 Cr |
Selling and Distribution Expenses | ₹569 Cr | ₹475 Cr | ₹426 Cr | ₹375 Cr | ₹334 Cr |
Advertisement & Sales Promotion | ₹442 Cr | ₹367 Cr | ₹326 Cr | ₹292 Cr | ₹254 Cr |
Sales Commissions & Incentives | ₹28 Cr | ₹23 Cr | ₹20 Cr | ₹19 Cr | ₹16 Cr |
Freight and Forwarding | ₹99 Cr | ₹85 Cr | ₹81 Cr | ₹65 Cr | ₹63 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹32 Cr | ₹26 Cr | ₹25 Cr | ₹22 Cr | ₹22 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹1.10 Cr | ₹1.00 Cr | - | ₹3.49 Cr | - |
Losson disposal of fixed assets(net) | ₹0.30 Cr | - | ₹0.10 Cr | ₹0.03 Cr | - |
Losson foreign exchange fluctuations | ₹0.10 Cr | - | ₹0.20 Cr | ₹0.88 Cr | - |
Losson sale of non-trade current investments | ₹0.10 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹31 Cr | ₹25 Cr | ₹25 Cr | ₹18 Cr | ₹22 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,330 Cr | ₹2,020 Cr | ₹1,918 Cr | ₹1,667 Cr | ₹1,522 Cr |
Operating Profit (Excl OI) | ₹379 Cr | ₹308 Cr | ₹337 Cr | ₹342 Cr | ₹344 Cr |
Other Income | ₹14 Cr | ₹14 Cr | ₹4.90 Cr | ₹13 Cr | ₹8.94 Cr |
Interest Received | ₹3.10 Cr | ₹11 Cr | ₹3.20 Cr | ₹9.29 Cr | ₹6.76 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹9.80 Cr | ₹2.10 Cr | ₹1.50 Cr | - | - |
Provision Written Back | ₹0.80 Cr | - | - | ₹2.26 Cr | - |
Foreign Exchange Gains | - | ₹0.10 Cr | - | - | - |
Others | ₹0.70 Cr | ₹0.80 Cr | ₹0.20 Cr | ₹1.11 Cr | ₹2.18 Cr |
Operating Profit | ₹393 Cr | ₹322 Cr | ₹342 Cr | ₹355 Cr | ₹353 Cr |
Interest | ₹12 Cr | ₹24 Cr | ₹16 Cr | ₹26 Cr | ₹84 Cr |
InterestonDebenture / Bonds | - | - | - | - | ₹60 Cr |
Interest on Term Loan | - | ₹0.10 Cr | ₹8.20 Cr | ₹23 Cr | ₹20 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.40 Cr | ₹0.30 Cr | ₹0.30 Cr | ₹0.40 Cr | ₹0.40 Cr |
Other Interest | ₹12 Cr | ₹24 Cr | ₹7.60 Cr | ₹2.55 Cr | ₹2.96 Cr |
PBDT | ₹381 Cr | ₹298 Cr | ₹326 Cr | ₹330 Cr | ₹270 Cr |
Depreciation | ₹28 Cr | ₹24 Cr | ₹25 Cr | ₹24 Cr | ₹25 Cr |
Profit Before Taxation & Exceptional Items | ₹353 Cr | ₹274 Cr | ₹301 Cr | ₹306 Cr | ₹244 Cr |
Exceptional Income / Expenses | ₹5.90 Cr | ₹-14 Cr | ₹-10 Cr | - | ₹-132 Cr |
Profit Before Tax | ₹359 Cr | ₹260 Cr | ₹291 Cr | ₹306 Cr | ₹112 Cr |
Provision for Tax | ₹12 Cr | ₹-6.80 Cr | ₹-20 Cr | ₹-2.85 Cr | ₹-6.52 Cr |
Current Income Tax | ₹0.20 Cr | ₹0.60 Cr | - | - | - |
Deferred Tax | ₹12 Cr | ₹-7.00 Cr | ₹-20 Cr | ₹-2.85 Cr | ₹-6.52 Cr |
Other taxes | - | ₹-0.40 Cr | - | - | - |
Profit After Tax | ₹347 Cr | ₹267 Cr | ₹310 Cr | ₹309 Cr | ₹119 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹347 Cr | ₹267 Cr | ₹310 Cr | ₹309 Cr | ₹119 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,712 Cr | ₹1,477 Cr | ₹1,198 Cr | ₹922 Cr | ₹426 Cr |
Appropriations | ₹2,059 Cr | ₹1,744 Cr | ₹1,509 Cr | ₹1,231 Cr | ₹545 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹32 Cr | ₹32 Cr | ₹32 Cr | ₹33 Cr | ₹-377 Cr |
Equity Dividend % | ₹60.00 | ₹50.00 | ₹50.00 | ₹50.00 | ₹50.00 |
Earnings Per Share | ₹54.54 | ₹41.97 | ₹48.81 | ₹48.54 | ₹18.66 |
Adjusted EPS | ₹54.54 | ₹41.97 | ₹48.81 | ₹48.54 | ₹18.66 |
Compare Income Statement of peers of ZYDUS WELLNESS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
ZYDUS WELLNESS | ₹12,612.8 Cr | -3.6% | -0.4% | -9.2% | Stock Analytics | |
NESTLE INDIA | ₹218,574.0 Cr | 1.6% | -6.4% | -8.7% | Stock Analytics | |
VARUN BEVERAGES | ₹171,804.0 Cr | -2.6% | 9.5% | -19.1% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹135,641.0 Cr | -1.9% | -4.3% | 1.1% | Stock Analytics | |
MARICO | ₹93,008.6 Cr | 2% | -1.7% | 9.3% | Stock Analytics | |
JUBILANT FOODWORKS | ₹42,322.5 Cr | -2.3% | -6.2% | 7% | Stock Analytics |
ZYDUS WELLNESS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
ZYDUS WELLNESS | -3.6% |
-0.4% |
-9.2% |
SENSEX | -0.8% |
-3.3% |
-1.4% |
You may also like the below Video Courses