VADILALINDDairy Products
Vadilal Industries Ltd — Profit & Loss Statement
₹4090.00
+0.00%
Vadilal Industries Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Basic EPS | 209.15 | 203.05 | 133.97 | 62.19 | 6.44 |
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.77 Cr | -29670.30 | — |
| Tax Rate For Calcs | 0.25 | 0.19 | 0.26 | 0.30 | — |
| Normalized EBITDA | 255.57 Cr | 232.77 Cr | 177.97 Cr | 105.60 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Reconciled Depreciation | 42.20 Cr | 34.91 Cr | 29.88 Cr | 23.97 Cr | — |
| Diluted EPS | 209.15 | 203.05 | 133.97 | 62.19 | 6.44 |
| Reconciled Cost Of Revenue | 605.03 Cr | 573.16 Cr | 620.28 Cr | 399.64 Cr | — |
| EBITDA | 255.57 Cr | 232.77 Cr | 175.04 Cr | 105.59 Cr | — |
| EBIT | 213.37 Cr | 197.86 Cr | 145.16 Cr | 81.62 Cr | — |
| Net Interest Income | -13.68 Cr | -17.90 Cr | -15.36 Cr | -18.65 Cr | — |
| Interest Expense | 13.68 Cr | 17.90 Cr | 14.60 Cr | 17.79 Cr | — |
| Normalized Income | 150.33 Cr | 145.95 Cr | 98.45 Cr | 44.71 Cr | — |
| Net Income From Continuing And Discontinued Operation | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Total Expenses | 1.04K Cr | 939.97 Cr | 908.56 Cr | 616.37 Cr | — |
| Diluted Average Shares | 0.72 Cr | 0.72 Cr | 0.72 Cr | 0.72 Cr | 0.72 Cr |
| Basic Average Shares | 0.72 Cr | 0.72 Cr | 0.72 Cr | 0.72 Cr | 0.72 Cr |
| Diluted NI Availto Com Stockholders | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Net Income Common Stockholders | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Minority Interests | 0.00 | 0.00 | 0.00 | -7000.00 | — |
| Net Income Including Noncontrolling Interests | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Net Income Continuous Operations | 150.33 Cr | 145.95 Cr | 96.29 Cr | 44.70 Cr | — |
| Tax Provision | 49.36 Cr | 34.01 Cr | 34.27 Cr | 19.13 Cr | — |
| Pretax Income | 199.69 Cr | 179.96 Cr | 130.56 Cr | 63.83 Cr | — |
| Other Non Operating Income Expenses | 17.32 Cr | 12.50 Cr | 1.62 Cr | 3.35 Cr | — |
| Net Non Operating Interest Income Expense | -13.68 Cr | -17.90 Cr | -15.36 Cr | -18.65 Cr | — |
| Interest Expense Non Operating | 13.68 Cr | 17.90 Cr | 14.60 Cr | 17.79 Cr | — |
| Operating Income | 196.05 Cr | 185.36 Cr | 146.21 Cr | 79.11 Cr | — |
| Operating Expense | 437.00 Cr | 366.81 Cr | 288.28 Cr | 216.73 Cr | — |
| Other Operating Expenses | 260.33 Cr | 220.38 Cr | 94.70 Cr | 72.57 Cr | — |
| Depreciation And Amortization In Income Statement | 42.20 Cr | 34.91 Cr | 29.88 Cr | 23.97 Cr | — |
| Depreciation Income Statement | 42.20 Cr | 34.91 Cr | 29.88 Cr | 23.97 Cr | — |
| Gross Profit | 633.05 Cr | 552.17 Cr | 434.49 Cr | 295.85 Cr | — |
| Cost Of Revenue | 605.03 Cr | 573.16 Cr | 620.28 Cr | 399.64 Cr | — |
| Total Revenue | 1.24K Cr | 1.13K Cr | 1.05K Cr | 695.49 Cr | — |
| Operating Revenue | 1.24K Cr | 1.13K Cr | 1.05K Cr | 695.49 Cr | — |
| Total Unusual Items | — | 1.44 Cr | -2.93 Cr | -99000.00 | -0.24 Cr |
| Total Unusual Items Excluding Goodwill | — | 1.44 Cr | -2.93 Cr | -99000.00 | -0.24 Cr |
| Interest Income | — | 1.86 Cr | 0.47 Cr | 0.48 Cr | 3.85 Cr |
| Rent Expense Supplemental | — | 17.86 Cr | 9.17 Cr | 6.87 Cr | 4.95 Cr |
| Special Income Charges | — | 0.01 Cr | -3.28 Cr | -0.20 Cr | -0.26 Cr |
| Other Special Charges | — | -0.13 Cr | 2.58 Cr | 0.13 Cr | 0.21 Cr |
| Write Off | — | 0.12 Cr | 0.70 Cr | 0.08 Cr | 0.05 Cr |
| Total Other Finance Cost | — | 1.98 Cr | 1.23 Cr | 1.35 Cr | 1.20 Cr |
| Interest Income Non Operating | — | 1.86 Cr | 0.47 Cr | 0.48 Cr | 3.85 Cr |
| Selling General And Administration | — | 36.48 Cr | 69.66 Cr | 48.85 Cr | 30.97 Cr |
| Selling And Marketing Expense | — | 36.16 Cr | 69.34 Cr | 48.55 Cr | 30.48 Cr |
| General And Administrative Expense | — | 0.32 Cr | 0.32 Cr | 0.31 Cr | 0.49 Cr |
| Rent And Landing Fees | — | 17.86 Cr | 9.17 Cr | 6.87 Cr | 4.95 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Vadilal Industries Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.