
Varun Beverages Limited
NSE:VBL.NS
510 (INR) • At close May 14, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 55,669.35 | 36,887.92 | 48,046.83 | 71,968.62 | 43,173.13 | 26,676.89 | 38,705.15 | 56,114.02 | 38,929.75 | 22,142.35 | 31,766.2 | 49,548.15 | 28,274.72 | 17,343.35 | 23,981.58 | 24,498.45 | 22,408.92 | 13,308.91 | 18,026.34 | 16,401.83 | 16,764.34 | 12,202.45 | 17,397.34 | 28,104.54 | 13,591.45 | 7,856.17 | 11,657.37 | 20,591.31 | 10,947.7 | 5,275 | 9,634.48 | 16,263.05 | 8,791.97 | 4,057.34 | 8,974.53 | 16,524.78 | 8,690.2 | 5,811.675 | 5,811.675 | 11,159.07 | 11,159.07 |
Kosten van de omzet
| 25,290.63 | 16,202.02 | 29,060.45 | 40,023.47 | 24,687.37 | 16,941.76 | 17,297.04 | 26,665.73 | 18,517.16 | 9,678.37 | 14,712.98 | 24,518.39 | 13,701.82 | 7,738.1 | 11,323.51 | 11,383.37 | 9,901.62 | 6,051.25 | 8,009.93 | 7,410.77 | 6,914.78 | 6,250.21 | 7,471.52 | 13,295.17 | 5,988.2 | 2,669.64 | 5,266.94 | 9,588.45 | 4,915.96 | 1,917.73 | 4,352.24 | 7,829.53 | 4,001.06 | 2,366.93 | 3,645.24 | 7,758.58 | 4,220.14 | 2,695.425 | 2,695.425 | 5,886.945 | 5,886.945 |
Brutowinst
| 30,378.72 | 20,685.9 | 18,986.38 | 31,945.15 | 18,485.76 | 9,735.13 | 21,408.11 | 29,448.29 | 20,412.59 | 12,463.98 | 17,053.22 | 25,029.76 | 14,572.9 | 9,605.25 | 12,658.07 | 13,115.08 | 12,507.3 | 7,257.66 | 10,016.41 | 8,991.06 | 9,849.56 | 5,952.24 | 9,925.82 | 14,809.37 | 7,603.25 | 5,186.53 | 6,390.43 | 11,002.86 | 6,031.74 | 3,357.27 | 5,282.24 | 8,433.52 | 4,790.91 | 1,690.41 | 5,329.29 | 8,766.2 | 4,470.06 | 3,116.25 | 3,116.25 | 5,272.125 | 5,272.125 |
Brutowinstmarge
| 0.546 | 0.561 | 0.395 | 0.444 | 0.428 | 0.365 | 0.553 | 0.525 | 0.524 | 0.563 | 0.537 | 0.505 | 0.515 | 0.554 | 0.528 | 0.535 | 0.558 | 0.545 | 0.556 | 0.548 | 0.588 | 0.488 | 0.571 | 0.527 | 0.559 | 0.66 | 0.548 | 0.534 | 0.551 | 0.636 | 0.548 | 0.519 | 0.545 | 0.417 | 0.594 | 0.53 | 0.514 | 0.536 | 0.536 | 0.472 | 0.472 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 5,248.33 | 0 | 0 | 0 | 4,791.9 | 0 | 0 | 0 | 3,682.67 | 0 | 0 | 0 | 3,076.33 | 0 | 0 | 0 | 3,034.18 | 0 | 0 | 0 | 1,914.93 | 0 | 0 | 0 | 1,601.56 | 0 | 0 | 0 | 1,516.94 | 0 | 0 | 0 | 939.275 | 939.275 | 879.375 | 879.375 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 1,963.65 | 0 | 0 | 0 | 1,397.69 | 0 | 0 | 0 | 1,248.82 | 0 | 0 | 0 | 1,165.25 | 0 | 0 | 0 | 1,220.77 | 0 | 0 | 0 | 1,126.51 | 0 | 0 | 0 | 797.24 | 0 | 0 | 0 | 671.89 | 0 | 0 | 0 | 148.32 | 148.32 | 116.805 | 116.805 |
Verkoop-, algemene en administratieve kosten
| 20,464.21 | 0 | 10,041.27 | 14,457.75 | 10,473.31 | 7,211.98 | 8,871.19 | 10,692.05 | 9,040.99 | 6,189.59 | 6,951.28 | 9,419.22 | 6,512.3 | 4,931.49 | 5,049.44 | 4,974.6 | 6,306.73 | 4,241.58 | 2,295.67 | 1,992.91 | 2,291.45 | 4,254.95 | 2,296.48 | 1,991.64 | 1,583.64 | 3,041.44 | 1,486.14 | 1,510.65 | 1,386.21 | 2,398.8 | 1,199.6 | 1,171.18 | 1,099.98 | 2,188.83 | 1,082.59 | 1,120.46 | 972.28 | 1,087.595 | 1,087.595 | 996.18 | 996.18 |
Overige kosten
| 0 | 17,494.01 | 0 | 440.26 | 83.53 | -473.52 | 185.06 | 416.01 | 14,154.2 | 11,185.51 | 11,594.75 | 14,054.32 | 10,576.12 | 8.54 | 369.34 | 244.08 | 57.29 | -252.73 | 34.77 | 26.62 | 252.64 | -27.29 | 18.03 | 33.39 | 14.02 | 127.4 | 5.73 | 3.47 | 81.64 | 15.43 | 28.92 | 46.71 | 135.32 | -292.34 | 229.73 | 62.59 | 48.15 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 20,464.21 | 17,494.01 | 10,041.27 | 14,457.75 | 10,473.31 | 7,211.98 | 14,294.79 | 16,057.36 | 14,154.2 | 11,185.51 | 11,594.75 | 14,054.32 | 10,576.12 | 8,822.3 | 9,096.44 | 8,694.84 | 10,038.29 | 6,420.3 | 7,554.45 | 6,457.2 | 8,489.23 | 5,036.97 | 7,942.63 | 8,184.69 | 6,409.79 | 5,649.23 | 5,277.05 | 6,254.71 | 5,215.4 | 4,011.17 | 4,306.44 | 4,535.56 | 4,219.36 | 2,278.01 | 4,361.18 | 4,878.42 | 4,049.93 | 3,065.62 | 3,065.62 | 3,598.165 | 3,598.165 |
Bedrijfsresultaat
| 9,914.51 | 3,191.89 | 8,945.11 | 17,487.4 | 8,012.45 | 2,523.15 | 7,294.17 | 13,804.55 | 6,359.48 | 1,370.86 | 5,564.66 | 11,080.21 | 4,081.86 | 791.49 | 3,930.97 | 4,664.32 | 2,526.3 | 355.63 | 2,496.73 | 2,560.48 | 1,612.97 | 60.09 | 2,023.58 | 6,671.19 | 1,215.39 | -328.7 | 1,125.12 | 4,758.27 | 908.92 | -633.87 | 1,005.69 | 3,950.45 | 709.02 | -1,121.19 | 1,200.16 | 3,962.1 | 472.18 | -30.585 | -30.585 | 1,721.955 | 1,721.955 |
Bedrijfsresultaat ratio
| 0.178 | 0.087 | 0.186 | 0.243 | 0.186 | 0.095 | 0.188 | 0.246 | 0.163 | 0.062 | 0.175 | 0.224 | 0.144 | 0.046 | 0.164 | 0.19 | 0.113 | 0.027 | 0.139 | 0.156 | 0.096 | 0.005 | 0.116 | 0.237 | 0.089 | -0.042 | 0.097 | 0.231 | 0.083 | -0.12 | 0.104 | 0.243 | 0.081 | -0.276 | 0.134 | 0.24 | 0.054 | -0.005 | -0.005 | 0.154 | 0.154 |
Totaal overige inkomsten en kosten netto
| -130.66 | -650.52 | -943.8 | -856.69 | -854.95 | -643.35 | -444.15 | -280.06 | -524.63 | -382.45 | -346.66 | -359.21 | -384.47 | -364.4 | -57.54 | -223.69 | -522.12 | -1,026.01 | -544.86 | -715.25 | -1,282.34 | -1,556.89 | -826.98 | -801.66 | -568.35 | -403.23 | -459.85 | -507.52 | -506.59 | -504.72 | -486.22 | -460.88 | -428.64 | 698.2 | -880.55 | -1,039.27 | -1,038.44 | 0 | -2,329.395 | -461.72 | -461.72 |
Inkomen voor belasting
| 9,778.08 | 2,541.37 | 8,001.31 | 16,636.07 | 7,159.11 | 1,877.72 | 6,669.17 | 13,110.87 | 5,733.76 | 896.02 | 5,111.81 | 10,616.23 | 3,612.31 | 418.55 | 3,504.09 | 4,196.55 | 1,946.89 | -188.65 | 1,917.1 | 1,818.61 | 77.99 | -641.62 | 1,156.21 | 5,823.02 | 625.11 | -865.93 | 653.53 | 4,240.63 | 309.75 | -1,160.03 | 489.58 | 3,437.08 | 142.91 | 110.6 | 87.56 | 2,848.51 | -618.31 | -300.74 | -300.74 | 1,260.235 | 1,260.235 |
Inkomen voor belasting ratio
| 0.176 | 0.069 | 0.167 | 0.231 | 0.166 | 0.07 | 0.172 | 0.234 | 0.147 | 0.04 | 0.161 | 0.214 | 0.128 | 0.024 | 0.146 | 0.171 | 0.087 | -0.014 | 0.106 | 0.111 | 0.005 | -0.053 | 0.066 | 0.207 | 0.046 | -0.11 | 0.056 | 0.206 | 0.028 | -0.22 | 0.051 | 0.211 | 0.016 | 0.027 | 0.01 | 0.172 | -0.071 | -0.052 | -0.052 | 0.113 | 0.113 |
Belastingkosten
| 2,464.5 | 584.93 | 1,713.06 | 4,012.37 | 1,677.68 | 442.18 | 1,528.6 | 3,056.65 | 1,348.04 | 80.78 | 1,156.96 | 2,596.12 | 901.37 | 92.65 | 925.09 | 1,008.52 | 579.3 | -116.23 | 302.37 | 388.83 | -522.63 | -102.11 | 344.98 | 1,773.09 | 224.71 | -157.71 | 211.95 | 1,172.74 | 112.37 | -438.74 | 152.48 | 981.24 | 73.97 | 107.69 | -42.16 | 824.18 | -61.22 | 29.35 | 29.35 | 423.635 | 423.635 |
Nettowinst
| 7,264.88 | 1,851.46 | 6,196.13 | 12,526.03 | 5,372.71 | 1,319.72 | 5,010.67 | 9,938.11 | 4,290.72 | 747.51 | 3,810.37 | 7,874.38 | 2,542.07 | 164.91 | 2,401.41 | 3,081.65 | 1,292.55 | -197.33 | 1,530.31 | 1,407.78 | 549.19 | -593.12 | 807.32 | 4,069.29 | 406.26 | -715.09 | 18.83 | 3,034.43 | 186.32 | -728.44 | 328.81 | 2,456.09 | 68.94 | -103.4 | 103.03 | 2,030.79 | -557.09 | -271.39 | -271.39 | 836.6 | 836.6 |
Nettowinstmarge
| 0.131 | 0.05 | 0.129 | 0.174 | 0.124 | 0.049 | 0.129 | 0.177 | 0.11 | 0.034 | 0.12 | 0.159 | 0.09 | 0.01 | 0.1 | 0.126 | 0.058 | -0.015 | 0.085 | 0.086 | 0.033 | -0.049 | 0.046 | 0.145 | 0.03 | -0.091 | 0.002 | 0.147 | 0.017 | -0.138 | 0.034 | 0.151 | 0.008 | -0.025 | 0.011 | 0.123 | -0.064 | -0.047 | -0.047 | 0.075 | 0.075 |
WPA (Winst Per Aandeel)
| 2.15 | 0.57 | 1.91 | 3.86 | 1.66 | 0.41 | 1.54 | 3.06 | 1.32 | 0.23 | 1.17 | 2.42 | 0.78 | 0.051 | 0.74 | 0.95 | 0.4 | -0.06 | 0.47 | 0.43 | 0.17 | -0.18 | 0.26 | 1.32 | 0.13 | -0.23 | 0.14 | 0.98 | 0.06 | -0.24 | 0.11 | 0.8 | 0.015 | -0.4 | 0.045 | 0.89 | -0.23 | -0.12 | -0.12 | 0.37 | 0.37 |
Verwaterde WPA
| 2.15 | 0.57 | 1.91 | 3.85 | 1.65 | 0.41 | 1.54 | 3.06 | 1.32 | 0.23 | 1.17 | 2.42 | 0.78 | 0.051 | 0.74 | 0.95 | 0.4 | -0.06 | 0.47 | 0.43 | 0.17 | -0.18 | 0.26 | 1.32 | 0.13 | -0.23 | 0.14 | 0.98 | 0.06 | -0.24 | 0.11 | 0.8 | 0.015 | -0.4 | 0.045 | 0.88 | -0.23 | -0.12 | -0.12 | 0.37 | 0.37 |
EBITDA
| 12,920.22 | 6,246.1 | 11,752.77 | 20,352.43 | 9,971.14 | 4,274.03 | 9,006.46 | 15,526.21 | 8,081.74 | 3,167.5 | 7,096.05 | 12,610.94 | 5,395.05 | 2,084.22 | 5,315.89 | 5,952.08 | 3,873.51 | 1,676.08 | 3,842.67 | 3,803.59 | 2,964.2 | 1,517.22 | 3,297.01 | 7,925.29 | 2,205.68 | 611.94 | 2,124.15 | 5,758.7 | 1,819.52 | 246.18 | 1,884.2 | 4,857.49 | 1,507.68 | 243.94 | 1,977.59 | 4,730.76 | 1,246.68 | 724.92 | 724.92 | 2,443.855 | 2,443.855 |
EBITDA ratio
| 0.232 | 0.169 | 0.245 | 0.283 | 0.231 | 0.16 | 0.233 | 0.277 | 0.208 | 0.143 | 0.223 | 0.255 | 0.191 | 0.12 | 0.222 | 0.243 | 0.173 | 0.126 | 0.213 | 0.232 | 0.177 | 0.124 | 0.19 | 0.282 | 0.162 | 0.078 | 0.182 | 0.28 | 0.166 | 0.047 | 0.196 | 0.299 | 0.171 | 0.06 | 0.22 | 0.286 | 0.143 | 0.125 | 0.125 | 0.219 | 0.219 |