Vama Industries Ltd

NSE: BSE: 512175

₹3.90

(2.09%)

Mon, 22 Jun 2026, 05:06 pm

MTF 5xInvest in Vama Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)20.28

PE Ratio0

Dividend0

Technology Services

Information Technology Services

24.5K

Vama Industries Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	74.77M	73.92M	72.02M	80.69M	89.02M	99.81M	139.41M	212.01M	231.78M	485.29M	458.64M	611.21M	1.04B	537.92M	300.01M	260.70M	163.42M	128.14M	56.84M	642.85M
Gross profit	28.80M	3.43M	4.27M	16.68M	30.68M	22.57M	16.98M	19.31M	16.65M	46.92M	30.75M	89.90M	92.66M	71.29M	42.70M	51.63M	23.92M	15.47M	5.34M	36.65M
Operating expenses (excl. COGS)	-17.26M	-108.63K	-130.69K	-13.84M	-25.55M	-18.52M	-12.76M	-12.56M	-10.35M	-25.23M	-14.89M	-32.60M	-20.73M	-61.76M	-19.27M	-11.95M	-9.85M	-23.90M	-39.24M	-19.99M
Selling/general/admin expenses, total	-17.11M	—	—	-13.64M	-25.33M	-18.25M	-12.76M	-12.43M	-9.73M	-24.79M	-14.89M	-18.70M	-20.69M	-60.72M	-18.73M	-11.48M	-9.45M	-23.05M	-33.63M	-18.69M
Research & development	0	0	—	0	0	—	—	—	—	0	0	—	—	—	—	—	—	0	0	—
Selling/general/admin expenses, other	-17.11M	—	—	-13.64M	-25.33M	-18.25M	-12.76M	-12.43M	-9.73M	-24.79M	-14.89M	-18.70M	-20.69M	-60.72M	-18.73M	-11.48M	-9.45M	-23.05M	-33.63M	-18.69M
Other operating expenses, total	-142.03K	-108.63K	-130.69K	-201.95K	-220.61K	-270.51K	0	-125.64K	-614.83K	-442.71K	0	-13.90M	-32.00K	-1.04M	-538.00K	-472.00K	-392.00K	-850.00K	-5.61M	-1.30M
Operating income	11.54M	3.32M	4.14M	2.84M	5.12M	4.04M	4.22M	6.75M	6.30M	21.69M	15.86M	57.30M	71.93M	9.53M	23.43M	39.68M	14.07M	-8.42M	-33.91M	16.66M
Non-operating income, total	-2.73M	357.72K	-301.09K	1.35M	-1.34M	-1.77M	-1.55M	-3.43M	-4.48M	-11.81M	-11.78M	-18.81M	-14.78M	-24.72M	-16.89M	-18.07M	-13.63M	3.09M	-2.03M	-3.12M
Interest expense, net of interest capitalized	-729.33K	-970.91K	-188.63K	-208.22K	-317.75K	-891.79K	-1.42M	-3.11M	-4.98M	-6.57M	-11.29M	-19.02M	-18.51M	-33.60M	-23.86M	-22.20M	-18.58M	-16.16M	-18.03M	-4.97M
Interest capitalized	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	617.64K	1.33M	-96.42K	1.66M	-948.36K	-851.96K	-127.47K	-312.17K	505.55K	-5.24M	-491.04K	201.00K	3.74M	9.38M	9.61M	5.52M	4.96M	19.25M	16.00M	1.84M
Non-operating interest income	0	0	0	—	—	—	274.83K	312.73K	317.08K	804.53K	663.28K	663.00K	2.97M	3.38M	4.73M	4.12M	3.24M	773.00K	549.00K	1.67M
Miscellaneous non-operating expense	617.64K	1.33M	-96.42K	1.66M	-948.36K	-851.96K	-402.30K	-624.89K	188.47K	-6.04M	-1.15M	-462.00K	764.00K	6.00M	4.87M	1.40M	1.72M	18.48M	15.45M	173.00K
Unusual income/expense	-2.62M	-157	-16.04K	-98.32K	-75.17K	-22.50K	—	—	—	—	—	—	—	-504.00K	-2.64M	-1.40M	0	0	0	0
Pretax income	8.80M	3.68M	3.84M	4.19M	3.78M	2.28M	2.67M	3.32M	1.82M	9.88M	4.08M	38.48M	57.16M	-15.19M	6.54M	21.61M	444.00K	-5.33M	-35.94M	13.54M
Taxes	-2.17M	-1.32M	-1.22M	-1.52M	-569.80K	-154.23K	-386.99K	-1.03M	-206.63K	-4.86M	-1.57M	-10.76M	-16.75M	-792.00K	-1.79M	-713.00K	71.00K	-3.78M	-1.90M	4.50M
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	6.63M	2.36M	2.62M	2.67M	3.21M	2.12M	2.28M	2.30M	1.61M	5.02M	2.51M	27.72M	40.41M	-15.98M	4.76M	20.89M	515.00K	-9.11M	-37.84M	18.04M
Net income	6.63M	2.36M	2.62M	2.67M	3.21M	2.12M	2.28M	2.30M	1.61M	5.02M	2.51M	27.72M	40.41M	-15.98M	4.76M	20.89M	515.00K	-9.11M	-37.84M	18.04M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	6.63M	2.36M	2.62M	2.67M	3.21M	2.12M	2.28M	2.30M	1.61M	5.02M	2.51M	27.72M	40.41M	-15.98M	4.76M	20.89M	515.00K	-9.11M	-37.84M	18.04M
Basic earnings per share (Basic EPS)	0.23	0.07	0.07	0.08	0.09	0.06	0.06	0.07	0.05	0.13	0.05	0.58	—	-0.3	0.09	0.4	0.01	-0.17	-0.72	0.34
Diluted earnings per share (Diluted EPS)	0.23	0.07	0.07	0.08	0.09	0.06	0.06	0.07	0.05	0.13	0.05	0.53	0.77	-0.3	0.09	0.4	0.01	-0.17	-0.72	0.34
EBITDA	12.94M	8.61M	10.66M	13.68M	18.49M	14.53M	12.49M	10.54M	9.46M	24.74M	18.30M	59.55M	75.13M	12.98M	26.68M	43.40M	16.99M	-5.97M	-31.38M	20.53M
EBIT	11.54M	3.32M	4.14M	2.84M	5.12M	4.04M	4.22M	6.75M	6.30M	21.69M	15.86M	57.30M	71.93M	9.53M	23.43M	39.68M	14.07M	-8.42M	-33.91M	16.66M
Total operating expenses	-63.23M	-70.60M	-67.89M	-77.85M	-83.89M	-95.77M	-135.19M	-205.26M	-225.49M	-463.60M	-442.77M	-553.91M	-963.53M	-528.38M	-276.57M	-221.01M	-149.35M	-136.56M	-90.75M	-626.19M
Prepaid expenses	1.59M	2.37M	2.52M	2.43M	3.78M	3.36M	390.21K	2.01M	2.14M	4.30M	3.46M	10.63M	14.78M	17.54M	10.11M	19.12M	14.37M	2.99M	1.59M	472.00K
Deferred income, current	—	—	—	—	—	—	—	—	34.83K	146.01K	—	—	—	—	2.99M	2.50M	—	—	17.15M	2.62M
Capital and operating lease obligations	0	0	2.26M	1.66M	1.08M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	854.22K	1.14M	1.25M	1.22M	871.92K	589.51K	267.90K	320.43K	186.74K	0	—	4.29M	3.23M	989.00K	2.78M	2.84M	2.77M	—	1.57M	—
Deferred income, non-current	0	0	0	—	—	—	—	0	0	0	0	0	0	—	—	—	—	—	—	14.15M
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	-1.41M	-1.41M	-1.41M	-1.41M	-1.41M	-1.41M	-703.80K	-823.41K	-823.41K	-2.28M	-1.26M	-6.32M	-6.32M	-1.27M	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0