| Vadilal Dairy International Ltd | Industry : (FMCG) | |
|---|---|---|
|
BSE Code : 519451 |
NSE Symbol : - |
P/E(TTM) : 0.00 |
|
ISIN Demat : INE159T01016 |
Div & Yield% : 0.00 |
EPS(TTM) : 0.00 |
|
Book Value(₹) : 16.36 |
Market Cap(₹Cr) : 1.36 |
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 | 26.63 | 25.02 | 28.83 | 17.97 | 10.52 |
| Other Income | 0.46 | 0.44 | 0.35 | 0.26 | 0.20 |
| Stock Adjustments | -0.12 | -0.31 | 1.47 | 0.30 | -0.38 |
| Total Income | 26.97 | 25.15 | 30.65 | 18.53 | 10.34 |
| EXPENDITURE : | |||||
| Raw Materials | 10.60 | 10.17 | 12.00 | 6.73 | 5.31 |
| Power and Fuel Cost | 2.06 | 2.10 | 2.09 | 1.50 | 1.00 |
| Other Manufacturing Expenses | 2.74 | 2.29 | 3.44 | 1.34 | 0.90 |
| Selling and Administration Expenses | 6.05 | 5.12 | 6.02 | 3.98 | 3.09 |
| Miscellaneous Expenses | 0.95 | 1.62 | 2.66 | 1.98 | 0.71 |
| Employee Benefit Expenses | 3.46 | 3.31 | 3.46 | 2.49 | 0.98 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 1.10 | 0.55 | 0.97 | 0.51 | -1.64 |
| Interest | 0.39 | 0.30 | 0.16 | 0.09 | 0.04 |
| Gross Profit | 0.71 | 0.25 | 0.81 | 0.42 | -1.68 |
| Depreciation | 1.75 | 2.00 | 1.96 | 2.21 | 2.22 |
| Profit Before Tax | -1.04 | -1.75 | -1.15 | -1.79 | -3.90 |
| Current Tax | 0.00 | 0.00 | 0.43 | 0.00 | 0.00 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.15 | 0.03 | -0.70 | -0.27 | -0.93 |
| Reported Net Profit | -0.89 | -1.78 | -0.88 | -1.52 | -2.97 |
| Extraordinary Items | 0.00 | 0.00 | 0.00 | 0.06 | -0.12 |
| Adjusted Net Profit | -0.89 | -1.78 | -0.88 | -1.58 | -2.85 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 3.28 | 5.06 | 5.94 | 7.46 | 10.44 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 2.39 | 3.28 | 5.06 | 5.94 | 7.46 |
| 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 (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | -2.78 | -5.57 | -2.76 | -4.76 | -9.30 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 18.56 | 21.25 | 27.05 | 29.64 | 34.18 |
| Book Value(Adj)-Unit Curr | - | - | - | - | - |
