Vardhman
VSSL.NSVardhman Special Steels Limited Price (VSSL.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
81,855,256
(0.1814)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Vardhman Special Steels LimitedCurrency: INR
| YEAR | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
1,130,929,279.00
+0% |
5,269,003,000.00
+366% |
4,452,387,000.00
-15% |
3,705,958,000.00
-17% |
6,615,997,000.00
+79% |
6,565,559,000.00
-1% |
6,738,082,000.00
+3% |
8,574,124,000.00
+27% |
10,781,354,000.00
+26% |
8,395,914,000.00
-22% |
9,287,284,000.00
+11% |
13,547,770,000.00
+46% |
17,349,911,000.00
+28% |
16,499,882,000.00
-5% |
|||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 914,593,703.00 | 3,040,168,000.00 | 2,549,640,000.00 | 3,765,170,000.00 | 4,072,811,000.00 | 3,521,959,000.00 | 5,249,601,000.00 | 6,949,162,000.00 | 9,310,430,000.00 | 6,976,408,000.00 | 7,052,070,000.00 | 10,295,885,000.00 | 11,091,415,000.00 | 10,392,415,000.00 | |||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
216,335,576.00
+0% |
2,228,835,000.00
+930% |
1,902,747,000.00
-15% |
-59,212,000.00
-103% |
2,543,186,000.00
-4,395% |
3,043,600,000.00
+20% |
1,488,481,000.00
-51% |
1,624,962,000.00
+9% |
1,470,924,000.00
-9% |
1,419,506,000.00
-3% |
2,235,214,000.00
+57% |
3,251,885,000.00
+45% |
6,258,496,000.00
+92% |
6,107,467,000.00
-2% |
|||||
| Gross Profit Ratio | (0.19%) | (0.42%) | (0.43%) | (-0.02%) | (0.38%) | (0.46%) | (0.22%) | (0.19%) | (0.14%) | (0.17%) | (0.24%) | (0.24%) | (0.36%) | (0.37%) | |||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 25,256,000.00 | 44,427,000.00 | 60,941,000.00 | 80,364,000.00 | 78,166,000.00 | 76,153,000.00 | 107,269,000.00 | 121,349,000.00 | 122,001,000.00 | |||||
| General and Administrative | 11,489,320.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6,305,000.00 | 21,389,000.00 | 19,082,000.00 | 19,560,000.00 | 25,611,000.00 | 36,905,000.00 | 32,417,000.00 | 24,111,000.00 | 25,504,000.00 | |||||
| Selling, General & Admin... | 51,015,377.00 | 0.00 | 214,708,000.00 | 214,106,000.00 | 287,978,000.00 | 6,305,000.00 | 244,002,000.00 | 240,521,000.00 | 249,033,000.00 | 190,488,000.00 | 217,345,000.00 | 308,767,000.00 | 365,252,000.00 | 973,710,000.00 | |||||
| Selling & Marketing Exp... | 39,526,057.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 222,613,000.00 | 221,439,000.00 | 229,473,000.00 | 164,877,000.00 | 180,440,000.00 | 276,350,000.00 | 341,141,000.00 | 299,113,000.00 | |||||
| Depreciation and Amortiz... | 9,531,185.00 | 40,592,000.00 | 39,828,000.00 | 57,045,000.00 | 138,721,000.00 | 170,311,000.00 | 180,670,000.00 | 215,104,000.00 | 239,177,000.00 | 257,208,000.00 | 302,294,000.00 | 269,645,000.00 | 281,216,000.00 | 309,837,000.00 | |||||
| Other Expenses | 47,634,722.00 | 1,755,020,000.00 | 1,753,090,000.00 | 104,964,000.00 | 2,509,780,000.00 | 2,669,138,000.00 | 755,319,000.00 | 23,726,000.00 | 5,015,000.00 | 9,437,000.00 | 7,658,000.00 | 6,818,000.00 | 387,539,000.00 | -10,843,000.00 | |||||
| Total Operating Expenses | 98,650,099.00 | 1,755,020,000.00 | 1,753,090,000.00 | 104,964,000.00 | 2,509,780,000.00 | 2,675,443,000.00 | 999,321,000.00 | 1,156,179,000.00 | 1,014,006,000.00 | 1,215,616,000.00 | 1,394,670,000.00 | 1,513,542,000.00 | 5,126,443,000.00 | 1,095,711,000.00 | |||||
| Cost and Exponses | 1,013,243,802.00 | 4,795,188,000.00 | 4,302,730,000.00 | 3,870,134,000.00 | 6,582,591,000.00 | 6,197,402,000.00 | 6,248,922,000.00 | 8,105,341,000.00 | 10,324,436,000.00 | 8,192,024,000.00 | 8,446,740,000.00 | 11,809,427,000.00 | 16,217,858,000.00 | 11,488,126,000.00 | |||||
| Operating Income | |||||||||||||||||||
| Operating Income |
107,265,226.00
+0% |
415,494,000.00
+287% |
83,914,000.00
-80% |
-131,654,000.00
-257% |
-151,181,000.00
+15% |
52,129,000.00
-134% |
191,342,000.00
+267% |
468,783,000.00
+145% |
456,918,000.00
-3% |
203,757,000.00
-55% |
847,503,000.00
+316% |
1,696,145,000.00
+100% |
1,463,835,000.00
-14% |
5,125,467,000.00
+250% |
|||||
| Operating Income Ratio | (0.09%) | (0.08%) | (0.02%) | (-0.04%) | (-0.02%) | (0.01%) | (0.03%) | (0.05%) | (0.04%) | (0.02%) | (0.09%) | (0.13%) | (0.08%) | (0.31%) | |||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 7,830.00 | 3,803,000.00 | 6,905,000.00 | 12,942,000.00 | 16,477,000.00 | 11,073,000.00 | 17,167,000.00 | 8,143,000.00 | 10,349,000.00 | 21,409,000.00 | 81,832,000.00 | 69,097,000.00 | 12,784,000.00 | 14,851,000.00 | |||||
| Interest Expenses | 9,661,529.00 | 59,716,000.00 | 108,671,000.00 | 118,972,000.00 | 190,344,000.00 | 217,958,000.00 | 274,169,000.00 | 200,984,000.00 | 223,405,000.00 | 257,161,000.00 | 186,112,000.00 | 164,966,000.00 | 176,535,000.00 | 184,209,000.00 | |||||
| Total Other Income/Exp... | -9,727,473.00 | -56,917,000.00 | 0.00 | 0.00 | 0.00 | -303,599,000.00 | -294,746,000.00 | -189,373,000.00 | -235,526,000.00 | -174,544,000.00 | -142,030,000.00 | 108,969,000.00 | 209,218,000.00 | -3,896,889,000.00 | |||||
| EBITDA | |||||||||||||||||||
| EBITDA | 127,216,000.00 | 515,802,000.00 | 224,256,000.00 | 34,458,000.00 | 186,691,000.00 | 442,637,999.00 | 654,809,000.00 | 680,368,000.00 | 697,161,000.00 | 491,205,000.00 | 1,163,133,000.00 | 2,025,795,000.00 | 1,800,808,000.00 | 1,713,833,000.00 | |||||
| EBITDA ratio | (0.11%) | (0.10%) | (0.04%) | (-0.07%) | (0.03%) | (0.07%) | (0.09%) | (0.08%) | (0.06%) | (0.06%) | (0.13%) | (0.15%) | (0.10%) | (0.10%) | |||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 107,265,226.00 | 415,494,000.00 | 83,914,000.00 | -131,654,000.00 | -151,181,000.00 | 52,129,000.00 | 191,342,000.00 | 250,956,000.00 | 221,392,000.00 | -23,164,000.00 | 663,767,000.00 | 1,583,356,000.00 | 1,343,057,000.00 | 1,228,578,000.00 | |||||
| Income Before Tax Ratio | (0.09%) | (0.08%) | (0.02%) | (-0.04%) | (-0.02%) | (0.01%) | (0.03%) | (0.03%) | (0.02%) | (0.00%) | (0.07%) | (0.12%) | (0.08%) | (0.07%) | |||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 37,638,866.00 | 156,483,000.00 | 35,459,000.00 | -37,490,000.00 | 85,000.00 | -92,960,000.00 | -26,000.00 | 593,000.00 | -668,000.00 | -56,563,000.00 | 221,819,000.00 | 575,852,000.00 | 338,579,000.00 | 312,298,000.00 | |||||
| Net Income | |||||||||||||||||||
| Net Income | 69,626,360.00
+0% |
259,011,000.00
+272% |
48,455,000.00
-81% |
-94,164,000.00
-294% |
-151,266,000.00
+61% |
52,129,000.00
-134% |
191,368,000.00
+267% |
250,363,000.00
+31% |
222,060,000.00
-11% |
33,399,000.00
-85% |
441,948,000.00
+1,223% |
1,007,504,000.00
+128% |
1,004,478,000.00
0% |
916,280,000.00
-9% |
|||||
| Net Income Ratio | (0.06%) | (0.05%) | (0.01%) | (-0.03%) | (-0.02%) | (0.01%) | (0.03%) | (0.03%) | (0.02%) | (0.00%) | (0.05%) | (0.07%) | (0.06%) | (0.06%) | |||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 4.35 | 5.15 | 0.95 | -1.84 | -2.97 | 1.24 | 2.84 | 3.95 | 2.74 | 0.44 | 5.47 | 12.43 | 12.38 | 11.26 | |||||
| Diluted EPS | 4.35 | 5.15 | 0.95 | -1.84 | -2.97 | 1.24 | 2.84 | 3.94 | 2.74 | 0.44 | 5.46 | 12.35 | 12.29 | 11.19 | |||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,147,012.00 | 81,374,778.00 | |||||
| Diluted Share Outstanding | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,107,243.00 | 81,707,046.00 | 81,855,256.00 | |||||