VEDANT FASHIONS LTD.
NSE : MANYAVARBSE : 543463ISIN
CODE : INE825V01034Industry : TextileHouse
: Private
BSE931.35-12.4 (-1.31 % )
PREV CLOSE (Rs.) 943.75
OPEN PRICE (Rs.) 950.35
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 5602
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE932.60 -12.15 (-1.29 % )
PREV CLOSE(Rs.) 944.75
OPEN PRICE (Rs.) 951.30
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 932.60 (177 )
VOLUME 217782
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 13549.30 | 10408.41 | 5648.16 | 9155.49 | 8007.42 |
| Sales | 13529.67 | 10392.48 | 5640.75 | 9145.28 | 7995.10 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | NA | NA | NA | NA | NA |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 19.63 | 15.93 | 7.41 | 10.21 | 12.32 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 13549.30 | 10408.41 | 5648.16 | 9155.49 | 8007.42 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | -388.61 | -365.98 | 100.04 | -245.21 | -3.81 |
| Raw Material Consumed | 3717.43 | 2858.51 | 1262.46 | 2757.43 | 2109.47 |
| Opening Raw Materials | 227.23 | 146.53 | 217.35 | 139.97 | 126.16 |
| Purchases Raw Materials | 1414.15 | 1232.73 | 484.03 | 1005.99 | 755.89 |
| Closing Raw Materials | 204.91 | 227.23 | 146.53 | 217.35 | 139.97 |
| Other Direct Purchases / Brought in cost | 2280.96 | 1706.48 | 707.61 | 1828.82 | 1367.39 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 12.30 | 10.34 | 12.02 | 16.55 | 11.47 |
| Electricity & Power | 12.30 | 10.34 | 12.02 | 16.55 | 11.47 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 566.30 | 575.28 | 381.07 | 532.96 | 472.13 |
| Salaries, Wages & Bonus | 495.35 | 520.03 | 354.62 | 493.17 | 430.22 |
| Contributions to EPF & Pension Funds | 9.27 | 8.55 | 7.62 | 11.37 | 13.64 |
| Workmen and Staff Welfare Expenses | 12.17 | 6.92 | 3.72 | 7.79 | 9.54 |
| Other Employees Cost | 49.51 | 39.78 | 15.11 | 20.64 | 18.73 |
| Other Manufacturing Expenses | 1108.65 | 972.08 | 528.81 | 674.77 | 699.51 |
| Sub-contracted / Out sourced services | NA | NA | NA | 9.25 | NA |
| Processing Charges | 903.52 | 781.95 | 414.48 | 662.76 | 577.63 |
| Repairs and Maintenance | 13.52 | 13.22 | 12.02 | 0.01 | 0.03 |
| Packing Material Consumed | 190.54 | 175.73 | 100.81 | NA | 120.20 |
| Other Mfg Exp | 1.07 | 1.18 | 1.50 | 2.76 | 1.65 |
| General and Administration Expenses | 674.11 | 524.82 | 394.94 | 461.13 | 1048.82 |
| Rent , Rates & Taxes | 553.14 | 413.60 | 321.89 | 361.72 | 951.83 |
| Insurance | 28.73 | 30.23 | 27.57 | 12.66 | 8.63 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 43.53 | 55.69 | 33.90 | 45.42 | 56.49 |
| Traveling and conveyance | 31.45 | 15.81 | 7.83 | 31.41 | 22.97 |
| Other Administration | 17.26 | 9.49 | 3.75 | 9.93 | 8.89 |
| Selling and Distribution Expenses | 900.15 | 681.49 | 359.42 | 847.49 | 794.30 |
| Advertisement & Sales Promotion | 680.14 | 477.65 | 272.15 | 693.52 | 666.67 |
| Sales Commissions & Incentives | 131.04 | 103.15 | 44.02 | 65.12 | 64.12 |
| Freight and Forwarding | 88.97 | 100.69 | 43.25 | 88.85 | 63.51 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 250.50 | 193.21 | 178.75 | 172.83 | 139.35 |
| Bad debts /advances written off | 2.24 | 1.49 | 4.20 | 3.22 | 0.82 |
| Provision for doubtful debts | 16.29 | 26.41 | 26.38 | 12.60 | 2.56 |
| Losson disposal of fixed assets(net) | NA | NA | NA | 1.56 | NA |
| Losson foreign exchange fluctuations | 0.62 | 0.19 | NA | NA | 0.60 |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 231.35 | 165.12 | 148.17 | 155.45 | 135.37 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 6840.83 | 5449.75 | 3217.51 | 5217.95 | 5271.23 |
| Operating Profit (Excl OI) | 6708.47 | 4958.66 | 2430.65 | 3937.54 | 2736.19 |
| Other Income | 402.41 | 499.26 | 602.03 | 324.27 | 190.57 |
| Interest Received | 88.62 | 79.75 | 136.97 | 158.06 | 49.92 |
| Dividend Received | NA | NA | NA | 38.09 | 39.11 |
| Profit on sale of Fixed Assets | 30.55 | 0.26 | 7.22 | NA | 8.20 |
| Profits on sale of Investments | 59.10 | 65.86 | 47.24 | 62.87 | 76.35 |
| Provision Written Back | 16.05 | 29.10 | 16.07 | 14.92 | 5.56 |
| Foreign Exchange Gains | 0.67 | 0.77 | 2.82 | 1.97 | NA |
| Others | 207.42 | 323.52 | 391.71 | 48.36 | 11.42 |
| Operating Profit | 7110.88 | 5457.92 | 3032.68 | 4261.82 | 2926.76 |
| Interest | 314.64 | 284.25 | 258.22 | 256.06 | 43.50 |
| InterestonDebenture / Bonds | NA | NA | NA | NA | NA |
| Interest on Term Loan | NA | NA | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | NA | NA | NA | NA | NA |
| Other Interest | 314.64 | 284.25 | 258.22 | 256.06 | 43.50 |
| PBDT | 6796.24 | 5173.67 | 2774.46 | 4005.76 | 2883.26 |
| Depreciation | 1037.85 | 943.56 | 955.29 | 887.34 | 85.85 |
| Profit Before Taxation & Exceptional Items | 5758.39 | 4230.11 | 1819.17 | 3118.43 | 2797.42 |
| Exceptional Income / Expenses | NA | NA | NA | NA | NA |
| Profit Before Tax | 5758.39 | 4230.11 | 1819.17 | 3118.43 | 2797.42 |
| Provision for Tax | 1467.31 | 1081.00 | 490.14 | 752.04 | 975.77 |
| Current Income Tax | 1444.69 | 1056.68 | 433.30 | 796.51 | 864.46 |
| Deferred Tax | 22.62 | 24.32 | 56.84 | -44.47 | 111.31 |
| Other taxes | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit After Tax | 4291.08 | 3149.11 | 1329.03 | 2366.38 | 1821.65 |
| Extra items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Minority Interest | NA | NA | NA | NA | NA |
| Share of Associate | NA | NA | NA | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 4291.08 | 3149.11 | 1329.03 | 2366.38 | 1821.65 |
| Adjustments to PAT | NA | NA | NA | -1.01 | 1.07 |
| Profit Balance B/F | 10454.09 | 9322.39 | 7992.70 | 6231.21 | 4408.49 |
| Appropriations | 14745.17 | 12471.50 | 9321.73 | 8596.58 | 6231.21 |
| General Reserves | NA | NA | NA | NA | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | NA | NA |
| Other Appropriation | 1177.14 | 2011.98 | -0.66 | 603.87 | NA |
| Equity Dividend % | 900.00 | 500.00 | NA | NA | NA |
| Earnings Per Share | 17.67 | 12.98 | 10.72 | 18.90 | 14.55 |
| Adjusted EPS | 17.67 | 12.98 | 5.36 | 9.45 | 7.27 |
