| Vadilal Industries Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519156 |
NSE Symbol : VADILALIND |
P/E(TTM) : 38.97 |
|
ISIN Demat : INE694D01016 |
Div & Yield% : 0.42 |
EPS(TTM) : 129.54 |
|
Book Value(₹) : 655.17 |
Market Cap(₹Cr) : 3,630.02 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 1,011.33 | 912.57 | 896.71 | 544.12 | 356.54 |
| Other Income | 17.26 | 13.21 | 12.24 | 8.79 | 12.02 |
| Stock Adjustments | 30.23 | -18.14 | 6.61 | 9.10 | -5.52 |
| Total Income | 1,058.82 | 907.64 | 915.56 | 562.01 | 363.04 |
| EXPENDITURE : | |||||
| Raw Materials | 596.97 | 507.35 | 533.28 | 336.80 | 217.68 |
| Power and Fuel Cost | 44.70 | 46.73 | 44.49 | 32.66 | 26.74 |
| Other Manufacturing Expenses | 84.95 | 68.95 | 65.63 | 49.30 | 41.31 |
| Selling and Administration Expenses | 37.69 | 31.18 | 58.99 | 31.98 | 23.38 |
| Miscellaneous Expenses | 33.22 | 24.12 | 24.85 | 18.69 | 12.99 |
| Employee Benefit Expenses | 74.41 | 63.62 | 58.73 | 41.30 | 34.27 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 186.88 | 165.69 | 129.59 | 51.27 | 6.67 |
| Interest | 8.30 | 13.97 | 12.88 | 17.88 | 20.09 |
| Gross Profit | 178.58 | 151.72 | 116.71 | 33.39 | -13.42 |
| Depreciation | 25.59 | 23.15 | 20.23 | 19.24 | 18.29 |
| Profit Before Tax | 152.99 | 128.57 | 96.48 | 14.15 | -31.71 |
| Current Tax | 38.37 | 29.40 | 19.50 | 0.05 | 0.17 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.74 | 3.33 | 5.05 | 3.75 | -7.78 |
| Reported Net Profit | 113.88 | 95.84 | 71.93 | 10.34 | -24.10 |
| Extraordinary Items | 1.76 | 0.48 | -0.11 | -0.12 | -0.19 |
| Adjusted Net Profit | 112.12 | 95.36 | 72.04 | 10.46 | -23.91 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 249.66 | 154.90 | 83.87 | 73.52 | 97.61 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 1.08 | 1.08 | 0.90 | 0.00 | 0.00 |
| P & L Balance carried down | 362.46 | 249.66 | 154.90 | 83.86 | 73.52 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 210.00 | 15.00 | 15.00 | 12.50 | 0.00 |
| Dividend Per Share(Rs) | 21.00 | 1.50 | 1.50 | 1.25 | 0.00 |
| Earnings Per Share-Unit Curr | 158.39 | 133.30 | 100.04 | 14.39 | -33.53 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 583.76 | 427.48 | 297.59 | 200.61 | 187.18 |
| Book Value(Adj)-Unit Curr | 583.76 | 427.48 | 297.59 | 200.61 | 187.18 |