Varun Beverages Limited (NSE:VBL)

Varun Beverages Income Statement

Financials in millions INR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	204,813	160,426	131,731	88,232	64,501
Other Revenue	1,213	-	-	-	-
Revenue	206,026	160,426	131,731	88,232	64,501
Revenue Growth (YoY)	28.42%	21.78%	49.30%	36.79%	-9.53%
Cost of Revenue	93,784	74,049	62,612	40,347	27,639
Gross Profit	112,242	86,377	69,120	47,886	36,862
Selling, General & Admin	18,850	17,529	14,411	12,147	10,822
Other Operating Expenses	45,068	31,012	26,131	18,875	13,698
Operating Expenses	73,392	55,350	46,239	36,335	29,807
Operating Income	38,850	31,027	22,881	11,551	7,055
Interest Expense	-4,504	-2,666	-1,844	-1,832	-2,790
Interest & Investment Income	-	238	228.29	145.16	88.86
Earnings From Equity Investments	-14.78	-4.79	-0.06	-	-
Currency Exchange Gain (Loss)	-	-574.92	-64.74	387.22	-89.64
Other Non Operating Income (Expenses)	-	215.17	129.77	73.28	40.66
EBT Excluding Unusual Items	34,331	28,234	21,330	10,324	4,305
Gain (Loss) on Sale of Investments	-	3.51	3.67	0.7	-
Gain (Loss) on Sale of Assets	-	-842.27	-569.25	-170.4	-4.48
Asset Writedown	-	-1.37	-528.25	-88.31	-675.16
Pretax Income	34,331	27,394	20,236	10,066	3,625
Income Tax Expense	7,988	6,375	4,735	2,606	52.34
Earnings From Continuing Operations	26,343	21,018	15,501	7,461	3,573
Minority Interest in Earnings	-396.52	-458.91	-526.81	-520	-282.76
Net Income	25,946	20,559	14,974	6,941	3,290
Net Income to Common	25,946	20,559	14,974	6,941	3,290
Net Income Growth	26.20%	37.30%	115.75%	110.96%	-29.85%
Shares Outstanding (Basic)	3,264	3,248	3,248	3,248	3,248
Shares Outstanding (Diluted)	3,268	3,249	3,249	3,248	3,248
Shares Change (YoY)	0.57%	0.02%	0.03%	-	3.61%
EPS (Basic)	7.95	6.33	4.61	2.14	1.01
EPS (Diluted)	7.94	6.33	4.61	2.14	1.01
EPS Growth	25.47%	37.33%	115.63%	110.96%	-32.29%
Free Cash Flow	-3,979	-8,733	-109.63	3,966	4,523
Free Cash Flow Per Share	-1.22	-2.69	-0.03	1.22	1.39
Dividend Per Share	-	1.000	0.700	0.333	0.222
Dividend Growth	-	42.86%	110.02%	50.00%	0%
Gross Margin	54.48%	53.84%	52.47%	54.27%	57.15%
Operating Margin	18.86%	19.34%	17.37%	13.09%	10.94%
Profit Margin	12.59%	12.82%	11.37%	7.87%	5.10%
Free Cash Flow Margin	-1.93%	-5.44%	-0.08%	4.50%	7.01%
EBITDA	48,323	37,467	28,269	16,617	12,110
EBITDA Margin	23.45%	23.35%	21.46%	18.83%	18.77%
D&A For EBITDA	9,474	6,441	5,388	5,066	5,054
EBIT	38,850	31,027	22,881	11,551	7,055
EBIT Margin	18.86%	19.34%	17.37%	13.09%	10.94%
Effective Tax Rate	23.27%	23.27%	23.40%	25.88%	1.44%
Revenue as Reported	206,026	164,004	134,294	90,262	65,928
Advertising Expenses	-	1,964	1,398	1,249	1,165

Source: S&P Capital IQ. Standard template. Financial Sources.