VARROCAuto Components & Equipments
Varroc Engineering Ltd — Profit & Loss Statement
₹467.40
-1.18%
Varroc Engineering Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | -41.76 Cr | 3.33 Cr | 3.84 Cr | 0.26 Cr | — |
| Tax Rate For Calcs | 0.30 | 0.30 | 0.30 | 0.30 | — |
| Normalized EBITDA | 796.66 Cr | 825.11 Cr | 584.94 Cr | 1.05K Cr | — |
| Total Unusual Items | -139.21 Cr | 11.09 Cr | 12.79 Cr | 0.86 Cr | — |
| Total Unusual Items Excluding Goodwill | -139.21 Cr | 11.09 Cr | 12.79 Cr | 0.86 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 61.23 Cr | 546.94 Cr | 36.08 Cr | -81.44 Cr | — |
| Reconciled Depreciation | 323.32 Cr | 336.82 Cr | 336.74 Cr | 973.86 Cr | — |
| Reconciled Cost Of Revenue | 5.41K Cr | 4.93K Cr | 4.61K Cr | 4.01K Cr | — |
| EBITDA | 657.45 Cr | 836.20 Cr | 597.74 Cr | 1.06K Cr | — |
| EBIT | 334.13 Cr | 499.38 Cr | 261.00 Cr | 81.46 Cr | — |
| Net Interest Income | -164.71 Cr | -185.81 Cr | -188.46 Cr | -116.92 Cr | — |
| Interest Expense | 164.87 Cr | 184.52 Cr | 178.14 Cr | 111.52 Cr | — |
| Interest Income | 5.52 Cr | 8.04 Cr | 1.83 Cr | 1.43 Cr | — |
| Normalized Income | 158.68 Cr | 539.18 Cr | 27.12 Cr | -82.04 Cr | — |
| Net Income From Continuing And Discontinued Operation | 61.23 Cr | 526.02 Cr | -819.84 Cr | -1.11K Cr | — |
| Total Expenses | 7.56K Cr | 6.94K Cr | 6.55K Cr | 5.70K Cr | — |
| Rent Expense Supplemental | 31.08 Cr | 24.86 Cr | 14.04 Cr | 12.62 Cr | — |
| Diluted Average Shares | 15.28 Cr | 15.28 Cr | 15.28 Cr | 15.28 Cr | — |
| Basic Average Shares | 15.28 Cr | 15.28 Cr | 15.28 Cr | 15.28 Cr | — |
| Diluted EPS | 4.01 | 34.43 | -53.66 | -72.64 | — |
| Basic EPS | 4.01 | 34.43 | -53.66 | -72.64 | — |
| Diluted NI Availto Com Stockholders | 61.23 Cr | 526.02 Cr | -819.84 Cr | -1.11K Cr | — |
| Net Income Common Stockholders | 61.23 Cr | 526.02 Cr | -819.84 Cr | -1.11K Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 61.23 Cr | 526.02 Cr | -819.84 Cr | -1.11K Cr | — |
| Minority Interests | -8.45 Cr | -6.05 Cr | -2.71 Cr | -3.15 Cr | — |
| Net Income Including Noncontrolling Interests | 69.68 Cr | 532.08 Cr | -817.13 Cr | -1.11K Cr | — |
| Net Income Extraordinary | 0.00 | 0.00 | — | — | -107.78 Cr |
| Net Income Discontinuous Operations | 0.00 | -20.92 Cr | -855.91 Cr | -1.03K Cr | — |
| Net Income Continuous Operations | 69.68 Cr | 553.00 Cr | 38.79 Cr | -78.28 Cr | — |
| Tax Provision | 99.58 Cr | -238.13 Cr | 44.07 Cr | 48.23 Cr | — |
| Pretax Income | 169.26 Cr | 314.86 Cr | 82.86 Cr | -30.06 Cr | — |
| Other Non Operating Income Expenses | 4.04 Cr | 8.45 Cr | 15.11 Cr | 8.71 Cr | — |
| Special Income Charges | -142.87 Cr | 9.21 Cr | 12.79 Cr | 0.72 Cr | — |
| Other Special Charges | 142.87 Cr | -9.21 Cr | -12.79 Cr | -0.72 Cr | — |
| Write Off | 80.68 Cr | — | — | — | — |
| Restructuring And Mergern Acquisition | 22.66 Cr | — | — | — | — |
| Net Non Operating Interest Income Expense | -164.71 Cr | -185.81 Cr | -188.46 Cr | -116.92 Cr | — |
| Total Other Finance Cost | 5.36 Cr | 9.34 Cr | 12.16 Cr | 6.83 Cr | — |
| Interest Expense Non Operating | 164.87 Cr | 184.52 Cr | 178.14 Cr | 111.52 Cr | — |
| Interest Income Non Operating | 5.52 Cr | 8.04 Cr | 1.83 Cr | 1.43 Cr | — |
| Operating Income | 453.39 Cr | 422.18 Cr | 259.85 Cr | 85.94 Cr | — |
| Operating Expense | 2.15K Cr | 2.01K Cr | 1.93K Cr | 1.69K Cr | — |
| Other Operating Expenses | 478.37 Cr | 486.01 Cr | 456.11 Cr | 360.17 Cr | — |
| Depreciation And Amortization In Income Statement | 323.32 Cr | 336.82 Cr | 336.74 Cr | 304.55 Cr | — |
| Amortization | 28.77 Cr | 36.68 Cr | 41.78 Cr | 36.32 Cr | — |
| Depreciation Income Statement | 294.55 Cr | 300.13 Cr | 294.96 Cr | 268.23 Cr | — |
| Research And Development | 10.80 Cr | 8.55 Cr | 0.00 | — | — |
| Selling General And Administration | 231.50 Cr | 236.45 Cr | 210.28 Cr | 213.92 Cr | — |
| Selling And Marketing Expense | 131.34 Cr | 117.74 Cr | 124.59 Cr | 121.08 Cr | — |
| General And Administrative Expense | 100.17 Cr | 118.71 Cr | 85.69 Cr | 92.83 Cr | — |
| Rent And Landing Fees | 31.08 Cr | 24.86 Cr | 14.04 Cr | 12.62 Cr | — |
| Gross Profit | 2.61K Cr | 2.43K Cr | 2.19K Cr | 1.77K Cr | — |
| Cost Of Revenue | 5.41K Cr | 4.93K Cr | 4.61K Cr | 4.01K Cr | — |
| Total Revenue | 8.01K Cr | 7.36K Cr | 6.80K Cr | 5.79K Cr | — |
| Operating Revenue | 8.01K Cr | 7.36K Cr | 6.80K Cr | 5.79K Cr | — |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Varroc Engineering Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.