Watchlist Manager

Watchlist

Price: 3.66 CNY 5.48% Market Closed

Market Cap: ¥5.9B

	V V Food & Beverage Co Ltd SSE:600300	CN
V	Vadilal Industries Ltd BSE:519156	IN

Income Statement

Currency: CNY

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	14	0	0	0	54	0	0	0	58	0	0	0	36	0	0	0	44	0	0	0	70	0	0	0	45	0	0	0	48	0	0	0	91	0	0	0	224	0	0	0	185	0	0	0	180	0	0	0	164	0	0	0	188	0	0	38	181	122	178	195	215	218	226	231	217	233	210	193	160	124	99	71	66	62	63	64	57	53	43	33	25	20	15	14	11	8	0	0
Revenue	1 661 N/A	1 697 +2%	1 780 +5%	1 883 +6%	2 262 +20%	2 609 +15%	2 950 +13%	3 053 +3%	2 916 -4%	2 846 -2%	2 948 +4%	3 226 +9%	3 442 +7%	3 677 +7%	3 565 -3%	3 460 -3%	3 181 -8%	3 019 -5%	2 883 -5%	2 789 -3%	2 834 +2%	2 841 +0%	2 720 -4%	2 674 -2%	2 839 +6%	3 122 +10%	3 763 +21%	4 158 +11%	4 763 +15%	4 930 +4%	4 990 +1%	5 355 +7%	5 369 +0%	5 714 +6%	5 824 +2%	5 689 -2%	5 811 +2%	5 863 +1%	5 592 -5%	5 425 -3%	5 062 -7%	4 564 -10%	4 573 +0%	4 485 -2%	4 462 0%	4 522 +1%	4 608 +2%	4 365 -5%	3 888 -11%	3 733 -4%	3 891 +4%	3 905 +0%	4 464 +14%	4 803 +8%	4 515 -6%	4 654 +3%	4 647 0%	4 785 +3%	4 965 +4%	4 959 0%	5 033 +1%	5 037 +0%	5 111 +1%	5 104 0%	5 039 -1%	4 571 -9%	4 745 +4%	5 123 +8%	4 799 -6%	4 808 +0%	4 307 -10%	4 174 -3%	4 568 +9%	4 612 +1%	4 622 +0%	4 655 +1%	4 222 -9%	4 204 0%	4 142 -1%	4 200 +1%	4 036 -4%	4 045 +0%	3 770 -7%	3 401 -10%	3 656 +8%	3 400 -7%	3 434 +1%	3 355 -2%
Gross Profit
Cost of Revenue	(1 256)	(1 282)	(1 340)	(1 454)	(1 879)	(2 195)	(2 538)	(2 591)	(2 412)	(2 330)	(2 418)	(2 709)	(2 924)	(3 142)	(3 046)	(2 930)	(2 636)	(2 473)	(2 327)	(2 252)	(2 348)	(2 346)	(2 196)	(2 078)	(2 088)	(2 266)	(2 856)	(3 168)	(3 436)	(3 534)	(3 488)	(3 816)	(3 811)	(4 091)	(4 179)	(4 066)	(4 170)	(4 232)	(4 055)	(3 876)	(3 613)	(3 224)	(3 126)	(3 024)	(3 016)	(3 087)	(3 272)	(3 056)	(2 699)	(2 605)	(2 708)	(2 763)	(3 259)	(3 610)	(3 386)	(3 586)	(3 620)	(3 847)	(3 979)	(3 934)	(3 958)	(4 080)	(4 254)	(4 218)	(3 909)	(3 576)	(3 714)	(4 047)	(3 753)	(3 729)	(3 280)	(3 196)	(3 681)	(3 807)	(3 838)	(3 903)	(3 370)	(3 363)	(3 274)	(3 308)	(3 173)	(3 187)	(2 924)	(2 544)	(2 711)	(2 432)	(2 482)	(2 384)
Gross Profit	405 N/A	415 +3%	440 +6%	429 -2%	383 -11%	414 +8%	412 -1%	461 +12%	503 +9%	516 +2%	530 +3%	517 -2%	518 +0%	535 +3%	520 -3%	530 +2%	546 +3%	546 +0%	557 +2%	537 -4%	486 -10%	495 +2%	525 +6%	597 +14%	752 +26%	857 +14%	907 +6%	990 +9%	1 327 +34%	1 396 +5%	1 502 +8%	1 539 +2%	1 559 +1%	1 622 +4%	1 646 +1%	1 623 -1%	1 641 +1%	1 630 -1%	1 537 -6%	1 549 +1%	1 449 -6%	1 340 -7%	1 447 +8%	1 461 +1%	1 447 -1%	1 435 -1%	1 336 -7%	1 309 -2%	1 189 -9%	1 128 -5%	1 183 +5%	1 143 -3%	1 205 +5%	1 192 -1%	1 129 -5%	1 068 -5%	1 027 -4%	939 -9%	986 +5%	1 025 +4%	1 075 +5%	958 -11%	857 -10%	886 +3%	1 130 +27%	996 -12%	1 032 +4%	1 077 +4%	1 046 -3%	1 078 +3%	1 027 -5%	978 -5%	887 -9%	805 -9%	784 -3%	753 -4%	852 +13%	841 -1%	868 +3%	892 +3%	863 -3%	857 -1%	846 -1%	857 +1%	945 +10%	968 +2%	952 -2%	971 +2%
Operating Income
Operating Expenses	(289)	(298)	(303)	(305)	(310)	(325)	(326)	(347)	(328)	(360)	(369)	(372)	(376)	(387)	(376)	(390)	(394)	(396)	(400)	(403)	(422)	(446)	(497)	(605)	(760)	(837)	(929)	(931)	(1 167)	(1 242)	(1 212)	(1 218)	(1 257)	(1 227)	(1 262)	(1 221)	(1 312)	(1 291)	(1 448)	(1 516)	(1 435)	(1 343)	(1 252)	(1 301)	(1 147)	(1 120)	(1 139)	(1 007)	(963)	(944)	(839)	(895)	(977)	(928)	(900)	(835)	(891)	(854)	(828)	(849)	(896)	(868)	(839)	(849)	(826)	(792)	(841)	(841)	(686)	(662)	(625)	(550)	(511)	(469)	(454)	(481)	(583)	(580)	(587)	(584)	(579)	(589)	(575)	(564)	(404)	(392)	(384)	(369)
Selling, General & Administrative	(356)	(361)	(367)	(372)	(379)	(394)	(391)	(404)	(382)	(401)	(400)	(389)	(365)	(376)	(365)	(379)	(381)	(384)	(388)	(390)	(392)	(417)	(467)	(575)	(704)	(784)	(868)	(870)	(1 133)	(1 210)	(1 186)	(1 193)	(1 226)	(1 199)	(1 238)	(1 197)	(1 201)	(1 273)	(1 453)	(1 522)	(1 333)	(1 332)	(1 217)	(1 265)	(1 067)	(1 068)	(1 088)	(956)	(870)	(907)	(799)	(855)	(888)	(888)	(866)	(806)	(807)	(802)	(776)	(801)	(787)	(811)	(786)	(787)	(746)	(711)	(754)	(759)	(650)	(698)	(664)	(590)	(437)	(460)	(441)	(462)	(460)	(555)	(561)	(558)	(463)	(535)	(522)	(510)	(291)	(350)	(339)	(326)
Research & Development	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	(11)	0	0	0	(10)	0	0	0	(6)	0	0	0	(9)	0	0	0	(9)	0	0	(1)	(7)	0	0	(10)	(5)	(10)	0	(6)	(2)	(6)	(6)	(5)	(3)	(2)	(4)	(6)	(3)	(6)	(4)	(5)	(3)	(5)	(5)	(5)	(5)	(5)	(6)	(6)	(4)	(7)	(8)	(7)
Depreciation & Amortization	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	(93)	0	0	0	(87)	0	0	0	(71)	0	0	0	(80)	0	0	0	(77)	0	0	0	(81)	0	0	0	(99)	0	0	0	(85)	0	0	0	(84)	0	0	0	(85)	0	0	0	(127)	0	0	0	(118)	0	0	0	(115)	0	0	0
Other Operating Expenses	67	63	64	67	69	70	65	57	54	41	30	17	(12)	(11)	(11)	(11)	(13)	(13)	(13)	(13)	(30)	(29)	(30)	(30)	(55)	(53)	(61)	(62)	(35)	(32)	(26)	(26)	(32)	(29)	(24)	(24)	(7)	(18)	5	6	(6)	(11)	(36)	(36)	(3)	(52)	(51)	(52)	(4)	(37)	(40)	(40)	(3)	(40)	(35)	(28)	4	(52)	(52)	(38)	(5)	(47)	(53)	(56)	7	(75)	(80)	(78)	52	39	43	46	14	(4)	(9)	(14)	7	(20)	(21)	(21)	7	(48)	(47)	(47)	7	(35)	(37)	(36)
Operating Income	116 N/A	117 +1%	137 +17%	123 -10%	74 -40%	89 +21%	85 -4%	114 +34%	176 +54%	156 -11%	161 +3%	145 -10%	141 -3%	148 +5%	144 -3%	140 -3%	152 +8%	150 -1%	157 +5%	135 -14%	64 -53%	49 -23%	28 -44%	(9) N/A	(8) +9%	20 N/A	(22) N/A	59 N/A	160 +170%	154 -4%	291 +89%	321 +10%	301 -6%	395 +31%	384 -3%	402 +5%	329 -18%	339 +3%	89 -74%	33 -63%	13 -60%	(3) N/A	195 N/A	161 -17%	299 +86%	315 +5%	197 -37%	302 +53%	226 -25%	184 -19%	344 +87%	248 -28%	227 -8%	265 +16%	229 -14%	233 +2%	136 -42%	85 -38%	158 +87%	176 +11%	179 +2%	90 -50%	18 -80%	37 +108%	304 +717%	204 -33%	191 -6%	236 +23%	360 +53%	417 +16%	401 -4%	428 +7%	376 -12%	336 -11%	330 -2%	272 -17%	269 -1%	261 -3%	281 +8%	308 +10%	283 -8%	269 -5%	271 +1%	294 +8%	541 +84%	576 +6%	568 -1%	602 +6%
Pre-Tax Income
Interest Income Expense	42	36	19	37	41	24	17	(15)	(54)	(36)	(31)	(20)	(37)	(42)	(42)	(40)	(37)	(38)	(48)	(44)	(18)	47	77	329	341	281	242	(17)	(76)	(58)	(68)	(97)	(55)	(134)	(155)	(190)	(190)	(193)	148	181	(188)	139	(185)	(151)	17	29	158	(35)	(105)	(133)	(263)	(63)	(160)	(128)	(136)	(157)	12	(15)	(43)	(65)	(269)	(108)	(100)	(119)	(143)	(226)	(187)	(43)	(126)	29	52	(47)	(63)	(64)	(62)	(55)	(60)	(49)	(53)	(49)	(23)	(10)	(18)	(17)	(6)	(18)	11	8
Non-Reccuring Items	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	325	0	0	0	(10)	0	0	0	(11)	0	0	0	26	19	12	11	(34)	4	29	39	96	45	27	18	(77)	120	168	173	340	95	46	41	2	8	9	10	(0)	1	(6)	(6)	54	178	184	183	116	15	14	14
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(2)	0	0	0	1	0	0	0	(14)	0	0	0	110	0	0	0	30	0	0	0	4	0	0	0	(5)	(2)	(1)	(1)	(1)	(1)	(4)	(7)	(23)	(25)	(23)	(22)	0	0	0	0	0	0	0	0	(6)	0	(0)	0	(8)	0	0	0	(24)	0	0	0	0	0	0	0	(15)	0	0	0	(4)	0	0	0	(0)	0	0	0
Total Other Income	10	11	10	10	9	6	7	8	11	9	6	4	8	8	11	11	16	13	5	4	14	16	27	29	50	44	149	170	57	162	52	39	43	89	121	113	90	80	52	55	98	89	90	92	3	9	10	11	73	74	70	67	46	48	46	42	58	56	57	57	56	51	56	58	13	19	19	18	(9)	(48)	(51)	(53)	(0)	(4)	(8)	(7)	(0)	(16)	(12)	(12)	0	(4)	(8)	(11)	(104)	(105)	(100)	(98)
Pre-Tax Income	168 N/A	164 -2%	165 +1%	170 +3%	123 -28%	120 -3%	109 -9%	108 -1%	132 +23%	128 -3%	136 +6%	129 -5%	113 -13%	115 +2%	113 -2%	110 -3%	128 +17%	125 -3%	115 -8%	94 -18%	61 -35%	112 +83%	132 +17%	348 +165%	369 +6%	345 -7%	369 +7%	213 -42%	252 +18%	257 +2%	274 +7%	263 -4%	319 +21%	350 +10%	350 0%	325 -7%	233 -28%	226 -3%	290 +28%	270 -7%	242 -10%	223 -8%	98 -56%	100 +2%	308 +209%	351 +14%	361 +3%	271 -25%	161 -41%	99 -39%	127 +29%	230 +81%	139 -39%	203 +46%	150 -26%	129 -14%	172 +33%	130 -25%	201 +55%	207 +3%	57 -73%	78 +37%	(0) N/A	(6) -5 900%	89 N/A	116 +31%	190 +64%	383 +101%	540 +41%	493 -9%	448 -9%	368 -18%	315 -15%	276 -12%	269 -2%	221 -18%	193 -12%	198 +2%	210 +6%	241 +15%	311 +29%	433 +39%	430 -1%	449 +4%	548 +22%	468 -15%	493 +5%	527 +7%
Net Income
Tax Provision	(42)	(39)	(43)	(45)	(28)	(31)	(28)	(33)	(44)	(49)	(50)	(50)	(54)	(51)	(47)	(43)	(40)	(35)	(37)	(24)	(17)	(26)	(35)	(86)	(132)	(131)	(125)	(84)	(48)	(44)	(54)	(68)	(98)	(114)	(92)	(97)	(78)	(72)	(164)	(142)	(152)	(153)	(83)	(83)	(129)	(152)	(145)	(129)	(92)	(67)	(76)	(100)	(74)	(82)	(69)	(65)	(97)	(91)	(115)	(125)	(24)	(14)	10	17	(44)	(64)	(87)	(102)	(101)	(87)	(66)	(72)	(91)	(87)	(88)	(76)	(101)	(100)	(107)	(115)	(107)	(138)	(135)	(130)	(137)	(113)	(113)	(122)
Income from Continuing Operations	126	125	123	125	95	89	81	75	88	79	85	79	59	64	66	67	89	90	78	70	44	86	96	263	238	213	244	128	204	213	221	195	221	236	258	229	154	154	126	128	91	70	16	17	179	200	216	143	69	32	51	130	65	121	80	64	75	38	86	82	33	63	10	11	45	52	104	281	439	406	382	296	223	188	181	145	92	98	103	126	204	295	295	319	411	355	380	404
Income to Minority Interest	(26)	(23)	(23)	(16)	(7)	(1)	5	5	4	7	9	8	12	9	7	6	(3)	(3)	1	2	7	3	(0)	(8)	(18)	(25)	(44)	(40)	(54)	(53)	(51)	(51)	(67)	(81)	(96)	(92)	(77)	(87)	(28)	(28)	(10)	13	(5)	12	22	19	26	4	32	40	29	38	5	9	11	17	17	11	1	0	27	39	44	44	28	22	20	15	(3)	2	3	(1)	(0)	1	1	1	3	3	4	4	5	5	4	3	0	0	1	2
Equity Earnings Affiliates	(0)	(1)	(1)	0	3	3	5	(0)	(1)	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	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
Net Income (Common)	100 N/A	102 +2%	99 -3%	109 +10%	91 -17%	91 +1%	91 0%	80 -11%	91 +14%	84 -8%	92 +9%	88 -5%	71 -19%	73 +3%	73 0%	73 +0%	86 +17%	87 +2%	79 -9%	72 -9%	51 -29%	89 +75%	96 +9%	254 +164%	220 -13%	188 -15%	200 +6%	89 -56%	150 +69%	161 +7%	169 +6%	144 -15%	153 +7%	155 +1%	163 +5%	136 -16%	78 -43%	66 -14%	97 +47%	100 +3%	81 -19%	82 +2%	11 -87%	29 +165%	201 +594%	219 +9%	243 +11%	146 -40%	102 -31%	73 -29%	80 +10%	168 +110%	70 -58%	130 +85%	91 -30%	81 -11%	92 +13%	49 -46%	86 +76%	83 -5%	60 -28%	103 +72%	55 -47%	54 -1%	73 +34%	73 +0%	123 +68%	296 +141%	436 +47%	408 -6%	385 -6%	295 -23%	223 -24%	189 -15%	182 -4%	146 -20%	95 -35%	101 +6%	107 +6%	131 +22%	209 +60%	300 +43%	299 0%	322 +8%	411 +28%	355 -14%	381 +7%	406 +7%
EPS (Diluted)	0.07 N/A	0.07 N/A	0.07 N/A	0.08 +14%	0.06 -25%	0.07 +17%	0.07 N/A	0.06 -14%	0.06 N/A	0.06 N/A	0.06 N/A	0.06 N/A	0.05 -17%	0.05 N/A	0.05 N/A	0.05 N/A	0.06 +20%	0.05 -17%	0.04 -20%	0.04 N/A	0.03 -25%	0.05 +67%	0.06 +20%	0.15 +150%	0.13 -13%	0.11 -15%	0.11 N/A	0.04 -64%	0.09 +125%	0.09 N/A	0.1 +11%	0.09 -10%	0.09 N/A	0.09 N/A	0.09 N/A	0.07 -22%	0.05 -29%	0.03 -40%	0.05 +67%	0.05 N/A	0.05 N/A	0.05 N/A	0.01 -80%	0.02 +100%	0.12 +500%	0.13 +8%	0.14 +8%	0.09 -36%	0.06 -33%	0.04 -33%	0.05 +25%	0.1 +100%	0.04 -60%	0.07 +75%	0.05 -29%	0.04 -20%	0.05 +25%	0.03 -40%	0.05 +67%	0.05 N/A	0.04 -20%	0.07 +75%	0.04 -43%	0.04 N/A	0.04 N/A	0.05 +25%	0.08 +60%	0.19 +138%	0.27 +42%	0.25 -7%	0.28 +12%	0.18 -36%	0.14 -22%	0.12 -14%	0.11 -8%	0.09 -18%	0.06 -33%	0.06 N/A	0.07 +17%	0.08 +14%	0.13 +63%	0.19 +46%	0.18 -5%	0.2 +11%	0.25 +25%	0.22 -12%	0.24 +9%	0.25 +4%

Income Statement Balance Sheet Cash Flow Statement

V V Food & Beverage Co Ltd
SSE:600300

Income Statement

Earnings Waterfall
V V Food & Beverage Co Ltd

Income Statement
V V Food & Beverage Co Ltd

See Also

Company

Help

Tools

Stocks

V V Food & Beverage Co Ltd SSE:600300

Income Statement

Earnings Waterfall V V Food & Beverage Co Ltd

Income Statement V V Food & Beverage Co Ltd

See Also

Company

Help

Tools

Stocks

V V Food & Beverage Co Ltd
SSE:600300

Earnings Waterfall
V V Food & Beverage Co Ltd

Income Statement
V V Food & Beverage Co Ltd