Vishal Fabrics Limited
NSE:VISHAL.NS
22 (INR) • At close December 29, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
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 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,847.84 | 3,399.16 | 4,115.078 | 4,013.409 | 3,090.815 | 3,282.028 | 3,768.331 | 3,854.73 | 3,434.521 | 4,421.031 | 4,199.449 | 4,267.747 | 3,995.134 | 2,949.27 | 3,884.347 | 2,921.942 | 2,195.939 | 673.172 | 3,437.46 | 3,264.571 | 2,930.517 | 3,335.852 | 2,860.513 | 2,286.589 | 2,374.128 | 2,463.67 | 2,528.64 | 2,461.365 | 2,119.915 | 1,799.445 | 1,409.474 | 912.24 | 715.906 | 715.906 | 794.408 | 794.408 | 573.483 | 573.483 | 589.991 | 589.991 | 528.141 | 528.141 | 677.278 | 374.046 | 374.046 |
Kosten van de omzet
| 3,405.901 | 3,021.486 | 3,844.338 | 3,608.036 | 2,747.901 | 2,948.339 | 3,308.649 | 3,237.008 | 2,852.922 | 3,653.52 | 3,473.802 | 3,528.172 | 3,274.123 | 2,418.702 | 3,122.133 | 2,339.875 | 1,759.332 | 527.06 | 2,812.523 | 2,718.703 | 2,404.694 | 2,834.679 | 2,139.747 | 1,890.248 | 2,013.938 | 2,032.267 | 2,174.695 | 2,021.699 | 1,737 | 1,468.674 | 1,131.164 | 640.722 | 502.316 | 502.316 | 598.891 | 598.891 | 391.476 | 391.476 | 439.6 | 439.6 | 387.256 | 387.256 | 620.955 | 257.097 | 257.097 |
Brutowinst
| 441.939 | 377.674 | 270.74 | 405.373 | 342.914 | 333.689 | 459.682 | 617.722 | 581.599 | 767.511 | 725.647 | 739.575 | 721.011 | 530.568 | 762.214 | 582.067 | 436.607 | 146.112 | 624.937 | 545.868 | 525.823 | 501.173 | 720.766 | 396.341 | 360.19 | 431.403 | 353.945 | 439.666 | 382.915 | 330.771 | 278.31 | 271.518 | 213.59 | 213.59 | 195.517 | 195.517 | 182.007 | 182.007 | 150.391 | 150.391 | 140.886 | 140.886 | 56.323 | 116.949 | 116.949 |
Brutowinstmarge
| 0.115 | 0.111 | 0.066 | 0.101 | 0.111 | 0.102 | 0.122 | 0.16 | 0.169 | 0.174 | 0.173 | 0.173 | 0.18 | 0.18 | 0.196 | 0.199 | 0.199 | 0.217 | 0.182 | 0.167 | 0.179 | 0.15 | 0.252 | 0.173 | 0.152 | 0.175 | 0.14 | 0.179 | 0.181 | 0.184 | 0.197 | 0.298 | 0.298 | 0.298 | 0.246 | 0.246 | 0.317 | 0.317 | 0.255 | 0.255 | 0.267 | 0.267 | 0.083 | 0.313 | 0.313 |
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 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 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 | 50.438 | 50.438 | 98.767 | 98.767 | 0 | 0 | 82.697 | 82.697 | 0 | 0 | 11.658 | 0 | 0 |
Verkoop- en marketingkosten
| 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 | 90.411 | 90.411 | 1.773 | 1.773 | 0 | 0 | 0.03 | 0.03 | 0 | 0 | 2.036 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 0 | 52.547 | 56.415 | 55.787 | 64.814 | 107.645 | 110.893 | 96.398 | 202.857 | 244.929 | 192.993 | 188.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140.849 | 140.849 | 100.539 | 100.539 | 74.905 | 74.905 | 82.727 | 82.727 | 53.064 | 53.064 | 107.654 | 51.486 | 51.486 |
Overige kosten
| 223.713 | 191.81 | 0 | 6.978 | 0.457 | 1.553 | 21.961 | 3.139 | 5.874 | 9.356 | 0.392 | 5.668 | 4.96 | 0.98 | -6.833 | 18.653 | 2.057 | 0.423 | -4.519 | 14.024 | 5.337 | 2.958 | -20.17 | 15.737 | 4.477 | 7.456 | 5.771 | 296.821 | 1.385 | 2.589 | 0.495 | 198.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 223.713 | 191.81 | 52.547 | 201.634 | 207.863 | 208.147 | 275.383 | 366.723 | 354.313 | 407.583 | 380.978 | 382.209 | 368.356 | 305.856 | 426.187 | 413.205 | 320.74 | 143.368 | 416.829 | 358.188 | 365.668 | 326.216 | 473.773 | 325.671 | 312.428 | 342.429 | 290.775 | 296.821 | 274.913 | 231.665 | 220.386 | 198.401 | -149.467 | -149.467 | -138.296 | -138.296 | -128.7 | -128.7 | -107.111 | -107.111 | -111.066 | -111.066 | -28.058 | -94.837 | -94.837 |
Bedrijfsresultaat
| 218.226 | 185.864 | 218.193 | 210.718 | 135.508 | 125.541 | 206.261 | 254.139 | 233.161 | 359.928 | 344.669 | 357.366 | 352.655 | 224.712 | 335.923 | 168.862 | 115.867 | 2.744 | 208.108 | 187.68 | 160.155 | 174.957 | 246.993 | 70.67 | 47.762 | 88.974 | 63.17 | 75.559 | 108.002 | 99.106 | 57.924 | 47.022 | 64.123 | 64.123 | 60.016 | 60.016 | 53.261 | 53.261 | 46.108 | 46.108 | 29.558 | 29.558 | 8.778 | 22.078 | 22.078 |
Bedrijfsresultaat ratio
| 0.057 | 0.055 | 0.053 | 0.053 | 0.044 | 0.038 | 0.055 | 0.066 | 0.068 | 0.081 | 0.082 | 0.084 | 0.088 | 0.076 | 0.086 | 0.058 | 0.053 | 0.004 | 0.061 | 0.057 | 0.055 | 0.052 | 0.086 | 0.031 | 0.02 | 0.036 | 0.025 | 0.031 | 0.051 | 0.055 | 0.041 | 0.052 | 0.09 | 0.09 | 0.076 | 0.076 | 0.093 | 0.093 | 0.078 | 0.078 | 0.056 | 0.056 | 0.013 | 0.059 | 0.059 |
Totaal overige inkomsten en kosten netto
| -90.194 | -102.87 | -113.873 | -95.305 | -72.317 | -91.663 | -74.245 | -89.067 | -74.883 | -94.918 | -85.749 | -90.59 | -85.259 | -85.803 | -98.545 | -60.633 | -86.809 | -80.014 | -84.572 | -63.319 | -76.654 | -72.755 | -114.178 | -54.125 | -21.427 | -60.17 | -48.09 | -66.587 | -56.12 | -44.241 | -17.591 | -147.122 | -14.599 | -14.599 | -8.504 | -8.504 | -15.724 | -15.724 | -12.771 | -12.771 | -13.294 | -13.294 | -25.856 | -15.415 | -15.415 |
Inkomen voor belasting
| 128.032 | 82.994 | 104.32 | 108.434 | 62.734 | 33.878 | 110.004 | 161.933 | 152.403 | 265.01 | 258.92 | 266.776 | 267.396 | 138.909 | 237.482 | 108.229 | 29.058 | -77.27 | 123.536 | 124.361 | 83.501 | 102.202 | 132.815 | 16.545 | 26.335 | 28.804 | 15.08 | 75.559 | 51.882 | 54.865 | 40.333 | 47.022 | 49.524 | 49.524 | 51.512 | 51.512 | 37.537 | 37.537 | 33.337 | 33.337 | 16.265 | 16.265 | 8.2 | 6.664 | 6.664 |
Inkomen voor belasting ratio
| 0.033 | 0.024 | 0.025 | 0.027 | 0.02 | 0.01 | 0.029 | 0.042 | 0.044 | 0.06 | 0.062 | 0.063 | 0.067 | 0.047 | 0.061 | 0.037 | 0.013 | -0.115 | 0.036 | 0.038 | 0.028 | 0.031 | 0.046 | 0.007 | 0.011 | 0.012 | 0.006 | 0.031 | 0.024 | 0.03 | 0.029 | 0.052 | 0.069 | 0.069 | 0.065 | 0.065 | 0.065 | 0.065 | 0.057 | 0.057 | 0.031 | 0.031 | 0.012 | 0.018 | 0.018 |
Belastingkosten
| 55.207 | 35.211 | 39.119 | 29.962 | 18.226 | 10.693 | 3.28 | 41.671 | 40.795 | 75.425 | 62.322 | 73.076 | 69.695 | 36.507 | 97.84 | 10.021 | 4.303 | 4.336 | 72.286 | 40.739 | -2.435 | 22.01 | 55.279 | 15.737 | -35.526 | 6.147 | 5.5 | 4.5 | 30.5 | 2.589 | 12.528 | 8 | 33.507 | 33.507 | 15.928 | 15.928 | 1.812 | 1.812 | 2.569 | 2.569 | 0.353 | 0.353 | 0.421 | 1 | 1 |
Nettowinst
| 72.825 | 47.783 | 65.133 | 78.472 | 44.508 | 23.185 | 106.745 | 120.262 | 111.608 | 189.585 | 196.597 | 193.701 | 197.701 | 102.402 | 139.642 | 98.208 | 24.756 | -81.606 | 51.25 | 83.622 | 85.936 | 80.192 | 77.536 | 16.545 | 61.861 | 22.657 | 9.6 | 71.059 | 21.382 | 54.865 | 27.8 | 39.022 | 16.017 | 16.017 | 35.585 | 35.585 | 35.725 | 35.725 | 30.768 | 30.768 | 15.912 | 15.912 | 7.779 | 5.664 | 5.664 |
Nettowinstmarge
| 0.019 | 0.014 | 0.016 | 0.02 | 0.014 | 0.007 | 0.028 | 0.031 | 0.032 | 0.043 | 0.047 | 0.045 | 0.049 | 0.035 | 0.036 | 0.034 | 0.011 | -0.121 | 0.015 | 0.026 | 0.029 | 0.024 | 0.027 | 0.007 | 0.026 | 0.009 | 0.004 | 0.029 | 0.01 | 0.03 | 0.02 | 0.043 | 0.022 | 0.022 | 0.045 | 0.045 | 0.062 | 0.062 | 0.052 | 0.052 | 0.03 | 0.03 | 0.011 | 0.015 | 0.015 |
WPA (Winst Per Aandeel)
| 0.369 | 0.24 | 0.33 | 0.4 | 0.23 | 0.12 | 0.54 | 0.61 | 0.56 | 0.96 | 0.99 | 0.98 | 1 | 0.52 | 0.71 | 0.5 | 0.19 | -0.42 | 0.39 | 0.42 | 0.44 | 0.4 | 0.59 | 0.084 | 0.31 | 0.12 | 0.049 | 0.72 | 0.22 | 0.56 | 0.23 | 0.66 | 0.14 | 0.14 | 0.3 | 0.3 | 0.3 | 0.3 | 0.32 | 0.32 | 0.13 | 0.13 | 0.089 | 0.068 | 0.068 |
Verwaterde WPA
| 0.369 | 0.24 | 0.33 | 0.4 | 0.23 | 0.12 | 0.54 | 0.61 | 0.56 | 0.96 | 0.99 | 0.98 | 1 | 0.52 | 0.71 | 0.5 | 0.19 | -0.42 | 0.39 | 0.42 | 0.44 | 0.4 | 0.59 | 0.084 | 0.31 | 0.12 | 0.049 | 0.72 | 0.22 | 0.56 | 0.23 | 0.66 | 0.14 | 0.14 | 0.3 | 0.3 | 0.3 | 0.3 | 0.32 | 0.32 | 0.13 | 0.13 | 0.089 | 0.068 | 0.068 |
EBITDA
| 313.083 | 265.031 | 194.482 | 284.208 | 217.181 | 206.539 | 290.027 | 334.894 | 311.015 | 442.665 | 390.88 | 437.108 | 423.397 | 309.007 | 356.215 | 261.992 | 176.839 | 54.154 | 254.67 | 272.881 | 236.667 | 248.481 | 331.638 | 145.746 | 107.87 | 149.988 | 124.98 | 171.309 | 125.047 | 117.321 | 78.999 | 97.808 | 72.741 | 72.741 | 67.783 | 67.662 | 60.907 | 60.907 | 53.755 | 63.416 | 46.866 | 46.866 | 26.533 | 42.076 | 42.076 |
EBITDA ratio
| 0.081 | 0.078 | 0.047 | 0.073 | 0.07 | 0.063 | 0.077 | 0.088 | 0.092 | 0.102 | 0.093 | 0.104 | 0.107 | 0.105 | 0.091 | 0.09 | 0.081 | 0.08 | 0.074 | 0.084 | 0.081 | 0.074 | 0.116 | 0.064 | 0.045 | 0.061 | 0.049 | 0.07 | 0.062 | 0.074 | 0.056 | 0.107 | 0.102 | 0.102 | 0.085 | 0.085 | 0.106 | 0.106 | 0.091 | 0.107 | 0.089 | 0.089 | 0.039 | 0.112 | 0.112 |