| Vadilal Enterprises Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519152 |
NSE Symbol : - |
P/E(TTM) : 233.47 |
|
ISIN Demat : INE693D01018 |
Div & Yield% : 0.01 |
EPS(TTM) : 43.26 |
|
Book Value(₹) : 606.28 |
Market Cap(₹Cr) : 868.60 |
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 | 1,219.23 | 1,080.32 | 1,023.90 | 604.72 | 371.35 |
| Other Income | 6.06 | 11.81 | 12.04 | 4.59 | 3.78 |
| Stock Adjustments | -6.60 | -0.83 | 15.25 | 5.59 | 3.01 |
| Total Income | 1,218.69 | 1,091.30 | 1,051.19 | 614.90 | 378.14 |
| EXPENDITURE : | |||||
| Raw Materials | 853.92 | 775.94 | 756.82 | 424.20 | 239.35 |
| Power and Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Manufacturing Expenses | 21.53 | 19.50 | 18.38 | 4.28 | 3.69 |
| Selling and Administration Expenses | 255.34 | 219.91 | 209.27 | 133.37 | 85.07 |
| Miscellaneous Expenses | 10.59 | 8.63 | 7.07 | 5.30 | 4.60 |
| Employee Benefit Expenses | 47.42 | 41.37 | 38.64 | 30.82 | 26.08 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 29.89 | 25.95 | 21.01 | 16.91 | 19.33 |
| Interest | 6.14 | 3.50 | 1.34 | 2.17 | 4.83 |
| Gross Profit | 23.75 | 22.45 | 19.67 | 14.74 | 14.50 |
| Depreciation | 16.13 | 12.40 | 11.07 | 11.74 | 13.27 |
| Profit Before Tax | 7.62 | 10.05 | 8.60 | 3.00 | 1.23 |
| Current Tax | 1.52 | 1.91 | 3.17 | 0.67 | 0.54 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.37 | 0.63 | -0.73 | 0.14 | -0.16 |
| Reported Net Profit | 5.73 | 7.51 | 6.16 | 2.20 | 0.85 |
| Extraordinary Items | 1.60 | 0.80 | 0.67 | 0.42 | 0.05 |
| Adjusted Net Profit | 4.13 | 6.71 | 5.49 | 1.78 | 0.80 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 15.69 | 8.31 | 2.26 | 0.07 | -0.79 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.13 | 0.13 | 0.11 | 0.00 | 0.00 |
| P & L Balance carried down | 21.29 | 15.69 | 8.31 | 2.26 | 0.07 |
| 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 (%) | 15.00 | 15.00 | 15.00 | 12.50 | 0.00 |
| Dividend Per Share(Rs) | 1.50 | 1.50 | 1.50 | 1.25 | 0.00 |
| Earnings Per Share-Unit Curr | 66.63 | 87.33 | 71.63 | 25.47 | 9.90 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 258.95 | 210.00 | 128.60 | 61.28 | 41.57 |
| Book Value(Adj)-Unit Curr | 258.95 | 210.00 | 128.60 | 61.28 | 41.57 |