CYIENT DLM
|
CYIENT DLM Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2016 | Mar2015 | |
---|---|---|---|---|
INCOME : | ||||
Gross Sales | ₹1,192 Cr | ₹832 Cr | ₹264 Cr | ₹446 Cr |
Sales | ₹1,164 Cr | ₹818 Cr | ₹255 Cr | ₹433 Cr |
Job Work/ Contract Receipts | ₹27 Cr | ₹14 Cr | - | - |
Processing Charges / Service Income | - | - | ₹9.87 Cr | ₹14 Cr |
Revenue from property development | - | - | - | - |
Other Operational Income | - | - | ₹0.08 Cr | ₹0.02 Cr |
Less: Excise Duty | - | - | ₹8.05 Cr | ₹2.30 Cr |
Net Sales | ₹1,192 Cr | ₹832 Cr | ₹256 Cr | ₹444 Cr |
EXPENDITURE : | ||||
Increase/Decrease in Stock | ₹-29 Cr | ₹11 Cr | ₹0.74 Cr | ₹34 Cr |
Raw Material Consumed | ₹949 Cr | ₹634 Cr | ₹188 Cr | ₹328 Cr |
Opening Raw Materials | ₹390 Cr | ₹222 Cr | ₹44 Cr | ₹60 Cr |
Purchases Raw Materials | ₹957 Cr | ₹802 Cr | ₹225 Cr | ₹313 Cr |
Closing Raw Materials | ₹398 Cr | ₹390 Cr | ₹81 Cr | ₹44 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - |
Other raw material cost | - | - | - | - |
Power & Fuel Cost | ₹4.92 Cr | ₹3.80 Cr | ₹1.99 Cr | ₹1.84 Cr |
Electricity & Power | ₹4.92 Cr | ₹3.80 Cr | ₹1.99 Cr | ₹1.84 Cr |
Oil, Fuel & Natural gas | - | - | - | - |
Coals etc | - | - | - | - |
Other power & fuel | - | - | - | - |
Employee Cost | ₹117 Cr | ₹65 Cr | ₹22 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹102 Cr | ₹57 Cr | ₹19 Cr | ₹14 Cr |
Contributions to EPF & Pension Funds | ₹4.41 Cr | ₹3.85 Cr | ₹0.79 Cr | ₹0.67 Cr |
Workmen and Staff Welfare Expenses | ₹5.30 Cr | ₹3.43 Cr | ₹2.22 Cr | ₹1.86 Cr |
Other Employees Cost | ₹5.45 Cr | ₹0.54 Cr | ₹0.36 Cr | ₹0.94 Cr |
Other Manufacturing Expenses | ₹12 Cr | ₹9.22 Cr | ₹14 Cr | ₹15 Cr |
Sub-contracted / Out sourced services | - | - | - | ₹6.67 Cr |
Processing Charges | - | - | - | - |
Repairs and Maintenance | ₹5.52 Cr | ₹4.54 Cr | ₹3.18 Cr | ₹3.36 Cr |
Packing Material Consumed | - | - | - | - |
Other Mfg Exp | ₹6.06 Cr | ₹4.68 Cr | ₹11 Cr | ₹4.97 Cr |
General and Administration Expenses | ₹12 Cr | ₹7.49 Cr | ₹9.30 Cr | ₹5.92 Cr |
Rent , Rates & Taxes | ₹1.58 Cr | ₹2.72 Cr | ₹2.61 Cr | ₹1.53 Cr |
Insurance | ₹3.13 Cr | ₹2.49 Cr | ₹0.48 Cr | ₹0.32 Cr |
Printing and stationery | ₹0.36 Cr | ₹0.15 Cr | ₹0.38 Cr | ₹0.41 Cr |
Professional and legal fees | ₹2.78 Cr | ₹1.10 Cr | ₹3.84 Cr | ₹1.11 Cr |
Traveling and conveyance | ₹3.01 Cr | ₹0.37 Cr | ₹1.31 Cr | ₹1.48 Cr |
Other Administration | ₹1.18 Cr | ₹0.66 Cr | ₹0.68 Cr | ₹1.08 Cr |
Selling and Distribution Expenses | ₹7.35 Cr | ₹7.37 Cr | ₹1.25 Cr | ₹3.28 Cr |
Advertisement & Sales Promotion | ₹0.89 Cr | ₹1.78 Cr | ₹0.00 Cr | ₹0.51 Cr |
Sales Commissions & Incentives | - | - | - | - |
Freight and Forwarding | ₹6.46 Cr | ₹5.59 Cr | ₹1.24 Cr | ₹2.77 Cr |
Handling and Clearing Charges | - | - | - | - |
Other Selling Expenses | - | - | - | - |
Miscellaneous Expenses | ₹11 Cr | ₹7.03 Cr | ₹2.58 Cr | ₹0.44 Cr |
Bad debts /advances written off | - | - | - | - |
Provision for doubtful debts | ₹0.13 Cr | ₹1.39 Cr | - | - |
Losson disposal of fixed assets(net) | - | ₹0.56 Cr | - | ₹0.00 Cr |
Losson foreign exchange fluctuations | ₹3.62 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - |
Other Miscellaneous Expenses | ₹7.51 Cr | ₹5.08 Cr | ₹2.58 Cr | ₹0.44 Cr |
Less: Expenses Capitalised | - | - | - | - |
Total Expenditure | ₹1,084 Cr | ₹745 Cr | ₹240 Cr | ₹406 Cr |
Operating Profit (Excl OI) | ₹107 Cr | ₹87 Cr | ₹17 Cr | ₹38 Cr |
Other Income | ₹31 Cr | ₹6.87 Cr | ₹2.69 Cr | ₹6.43 Cr |
Interest Received | ₹27 Cr | ₹3.00 Cr | ₹1.52 Cr | ₹4.18 Cr |
Dividend Received | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - |
Profits on sale of Investments | - | - | - | - |
Provision Written Back | - | - | - | - |
Foreign Exchange Gains | - | ₹2.76 Cr | ₹1.13 Cr | ₹2.25 Cr |
Others | ₹3.95 Cr | ₹1.10 Cr | ₹0.05 Cr | ₹0.00 Cr |
Operating Profit | ₹139 Cr | ₹94 Cr | ₹19 Cr | ₹44 Cr |
Interest | ₹34 Cr | ₹32 Cr | ₹13 Cr | ₹11 Cr |
InterestonDebenture / Bonds | - | - | - | - |
Interest on Term Loan | ₹22 Cr | ₹21 Cr | ₹1.34 Cr | ₹1.24 Cr |
Intereston Fixed deposits | - | - | - | - |
Bank Charges etc | ₹1.41 Cr | ₹1.86 Cr | ₹12 Cr | ₹1.76 Cr |
Other Interest | ₹11 Cr | ₹8.87 Cr | - | ₹7.79 Cr |
PBDT | ₹104 Cr | ₹63 Cr | ₹6.12 Cr | ₹33 Cr |
Depreciation | ₹22 Cr | ₹19 Cr | ₹5.66 Cr | ₹4.00 Cr |
Profit Before Taxation & Exceptional Items | ₹82 Cr | ₹43 Cr | ₹0.45 Cr | ₹29 Cr |
Exceptional Income / Expenses | - | - | ₹-11 Cr | ₹-4.14 Cr |
Profit Before Tax | ₹82 Cr | ₹43 Cr | ₹-10 Cr | ₹25 Cr |
Provision for Tax | ₹21 Cr | ₹11 Cr | ₹-3.30 Cr | ₹8.66 Cr |
Current Income Tax | ₹21 Cr | ₹13 Cr | - | ₹9.78 Cr |
Deferred Tax | ₹-0.27 Cr | ₹-1.54 Cr | ₹-3.30 Cr | ₹-1.19 Cr |
Other taxes | - | - | - | ₹0.08 Cr |
Profit After Tax | ₹61 Cr | ₹32 Cr | ₹-6.93 Cr | ₹17 Cr |
Extra items | - | - | - | - |
Minority Interest | - | - | - | - |
Share of Associate | - | - | - | - |
Other Consolidated Items | - | - | - | - |
Consolidated Net Profit | ₹61 Cr | ₹32 Cr | ₹-6.93 Cr | ₹17 Cr |
Adjustments to PAT | - | - | - | ₹-0.24 Cr |
Profit Balance B/F | ₹98 Cr | ₹66 Cr | ₹36 Cr | ₹36 Cr |
Appropriations | ₹159 Cr | ₹98 Cr | ₹29 Cr | ₹52 Cr |
General Reserves | - | - | - | - |
Proposed Equity Dividend | - | - | - | - |
Corporate dividend tax | - | - | - | ₹2.67 Cr |
Other Appropriation | ₹0.66 Cr | ₹-0.17 Cr | - | - |
Equity Dividend % | - | - | - | ₹975.00 |
Earnings Per Share | ₹7.72 | ₹6.00 | ₹-50.70 | ₹121.18 |
Adjusted EPS | ₹7.72 | ₹6.00 | ₹-2.82 | ₹6.73 |
Compare Income Statement of peers of CYIENT DLM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
CYIENT DLM | ₹3,412.7 Cr | 2.1% | -13.5% | -44.7% | Stock Analytics | |
SIEMENS | ₹175,213.0 Cr | 1.3% | -16.4% | 13.2% | Stock Analytics | |
ABB INDIA | ₹112,040.0 Cr | 0.9% | -14.3% | 7.1% | Stock Analytics | |
HAVELLS INDIA | ₹95,317.1 Cr | -0.8% | -0.3% | 8.3% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹90,172.7 Cr | 1.5% | -5% | 40.1% | Stock Analytics | |
SUZLON ENERGY | ₹75,477.1 Cr | 7.6% | 5.2% | 22.7% | Stock Analytics |
CYIENT DLM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
CYIENT DLM | 2.1% |
-13.5% |
-44.7% |
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses