- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
INCOME : | |||||
Sales Turnover | 1225.9 | 878.82 | 637.2 | 662.63 | 767.94 |
Other Income | 1.8 | 0.1 | 0.19 | 0.15 | 0.15 |
Stock Adjustments | -4.76 | 0.72 | 10.55 | -9.14 | -17.25 |
Total Income | 1222.94 | 879.64 | 647.94 | 653.64 | 750.84 |
EXPENDITURE : | |||||
Raw Materials | 1106.58 | 782.69 | 566.43 | 578.38 | 634.67 |
Excise Duty | 0 | 0 | 0 | 0 | 0 |
Power and Fuel Cost | 17.82 | 13.54 | 14.06 | 11.84 | 16.53 |
Other Manufacturing Expenses | 38.38 | 37.2 | 6.77 | 7.45 | 19.37 |
Employee Cost | 17.02 | 16.05 | 12.58 | 10.88 | 10.42 |
Selling and Administration Expenses | 14.1 | 7.77 | 30.04 | 28.31 | 54.13 |
Miscellaneous Expenses | 1.5 | 2.08 | 1.95 | 2.34 | 2.53 |
Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
Profit before Interest, Depreciation and Tax | 27.53 | 20.3 | 16.12 | 14.43 | 13.19 |
Interest and Financial Charges | 6.72 | 2.67 | 2.05 | 5.26 | 5.87 |
Profit before Depreciation and Tax | 20.81 | 17.63 | 14.07 | 9.17 | 7.32 |
Depreciation | 1.59 | 1.51 | 1.4 | 1.41 | 1.54 |
Minority Interest before PAT | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 19.23 | 16.12 | 12.66 | 7.76 | 5.78 |
Tax | 6.49 | 5.85 | 4.47 | 2.35 | 1.14 |
Profit After Tax | 12.74 | 10.27 | 8.19 | 5.41 | 4.64 |
Minority Interest after PAT | 0 | 0 | 0 | 0 | 0 |
Profit/Loss of Associate Company | 0 | 0 | 0 | 0 | 0 |
Profit after Minority Interest and P/L of Assoc. Co. | 12.74 | 10.27 | 8.19 | 5.41 | 4.64 |
Adjustment below Net Profit | 0 | 0 | -0.18 | -0.14 | -0.44 |
P and L Balance brought forward | 104.52 | 94.25 | 71.73 | 66.44 | 62.21 |
Appropriations | 0 | 0 | -0.02 | -0.02 | -0.02 |
P and L Bal. carried down | 117.26 | 104.52 | 79.77 | 71.73 | 66.44 |
Equity Dividend | 0 | 0 | 0 | 0 | 0 |
Preference Dividend | 0 | 0 | 0 | 0 | 0 |
Corporate Dividend Tax | 0 | 0 | 0 | 0 | 0 |
Equity Dividend (%) | 0 | 0 | 0 | 0 | 0 |
Earning Per Share (Rs.) | 39.78 | 32.07 | 25.59 | 16.89 | 14.51 |
Book Value | 420.02 | 395.19 | 284.64 | 259.53 | 243 |
Extraordinary Items | 0.05 | 0 | 0 | 0 | -0.24 |
2019 ( ₹ in Cr. ) | 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | |
---|---|---|---|---|---|
SOURCES OF FUNDS : | |||||
Share Capital | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
Reserves and Surplus | 131.28 | 123.33 | 89.46 | 81.45 | 76.17 |
Total Shareholders Funds | 134.48 | 126.53 | 92.66 | 84.65 | 79.37 |
Secured Loans | 70.08 | 86.68 | 58.78 | 61.41 | 59.59 |
Unsecured Loans | 12.41 | 12.26 | 4.45 | 4.36 | 1.73 |
Total Debt | 82.49 | 98.94 | 63.23 | 65.77 | 61.32 |
Minority Interest | 0 | 0 | 0 | 0 | 0 |
Total Liabilities | 216.97 | 225.47 | 155.89 | 150.42 | 140.69 |
APPLICATION OF FUNDS : | |||||
Gross Block | 56.14 | 53 | 51.44 | 49.36 | 47.59 |
Less: Accum. Depreciation | 38.51 | 37.06 | 35.56 | 34.28 | 32.87 |
Net Block | 17.63 | 15.94 | 15.88 | 15.08 | 14.72 |
Capital Work in Progress | 9.63 | 9.64 | 9.52 | 9.52 | 9.86 |
Investments | 57 | 60.31 | 33.46 | 17.06 | 17.06 |
Current Assets, Loans and Advances | |||||
Inventories | 49.66 | 70.93 | 46.9 | 64.58 | 30.66 |
Sundry Debtors | 46.21 | 51.18 | 28.49 | 25.57 | 28.97 |
Cash and Bank Balance | 33.69 | 7.14 | 13.66 | 14.02 | 12.69 |
Loans and Advances | 28.77 | 30.71 | 30.31 | 26.9 | 49.79 |
Less: Current Liab. and Prov. | |||||
Current Liabilities | 24 | 18.94 | 16.07 | 18.37 | 20.26 |
Provisions | 1.61 | 1.43 | 6.27 | 3.95 | 2.78 |
Net Current Assets | 132.72 | 139.59 | 97.02 | 108.75 | 99.07 |
Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
Total Assets | 216.98 | 225.48 | 155.88 | 150.41 | 140.71 |
Contingent Liabilities | 17.66 | 13.32 | 13.83 | 10.47 | 14.56 |
If I had made LUMPSUM investment of ₹ 1,00,000
in VIJAY SOLVEX LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %