DALMIA BHARAT
|
DALMIA BHARAT Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹17,192 Cr | ₹15,558 Cr | ₹13,041 Cr | ₹8,791 Cr | ₹10,842 Cr |
Sales | ₹16,814 Cr | ₹15,218 Cr | ₹12,758 Cr | ₹8,641 Cr | ₹10,658 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹12 Cr | ₹14 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹366 Cr | ₹326 Cr | ₹259 Cr | ₹130 Cr | ₹161 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹14,691 Cr | ₹13,552 Cr | ₹11,286 Cr | ₹10,110 Cr | ₹9,674 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹16 Cr | ₹23 Cr | ₹-65 Cr | ₹60 Cr | ₹25 Cr |
Raw Material Consumed | ₹2,687 Cr | ₹1,958 Cr | ₹1,537 Cr | ₹1,483 Cr | ₹1,721 Cr |
Opening Raw Materials | ₹150 Cr | ₹129 Cr | ₹108 Cr | ₹182 Cr | ₹232 Cr |
Purchases Raw Materials | ₹2,179 Cr | ₹1,927 Cr | ₹1,551 Cr | ₹1,400 Cr | ₹1,604 Cr |
Closing Raw Materials | ₹209 Cr | ₹150 Cr | ₹129 Cr | ₹108 Cr | ₹182 Cr |
Other Direct Purchases / Brought in cost | ₹567 Cr | ₹52 Cr | ₹7.00 Cr | ₹9.00 Cr | ₹67 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3,116 Cr | ₹3,679 Cr | ₹2,570 Cr | ₹1,659 Cr | ₹1,738 Cr |
Electricity & Power | ₹3,116 Cr | ₹3,679 Cr | ₹2,570 Cr | ₹1,659 Cr | ₹1,738 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹871 Cr | ₹771 Cr | ₹744 Cr | ₹659 Cr | ₹675 Cr |
Salaries, Wages & Bonus | ₹768 Cr | ₹665 Cr | ₹646 Cr | ₹577 Cr | ₹591 Cr |
Contributions to EPF & Pension Funds | ₹40 Cr | ₹36 Cr | ₹34 Cr | ₹35 Cr | ₹38 Cr |
Workmen and Staff Welfare Expenses | ₹48 Cr | ₹44 Cr | ₹36 Cr | ₹30 Cr | ₹34 Cr |
Other Employees Cost | ₹15 Cr | ₹26 Cr | ₹28 Cr | ₹17 Cr | ₹12 Cr |
Other Manufacturing Expenses | ₹977 Cr | ₹933 Cr | ₹812 Cr | ₹644 Cr | ₹663 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹365 Cr | ₹341 Cr | ₹282 Cr | ₹212 Cr | ₹270 Cr |
Packing Material Consumed | ₹495 Cr | ₹512 Cr | ₹487 Cr | ₹398 Cr | ₹344 Cr |
Other Mfg Exp | ₹117 Cr | ₹80 Cr | ₹43 Cr | ₹34 Cr | ₹49 Cr |
General and Administration Expenses | ₹509 Cr | ₹470 Cr | ₹400 Cr | ₹351 Cr | ₹308 Cr |
Rent , Rates & Taxes | ₹62 Cr | ₹50 Cr | ₹41 Cr | ₹30 Cr | ₹24 Cr |
Insurance | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹8.00 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹85 Cr | ₹109 Cr | ₹120 Cr | ₹95 Cr | ₹84 Cr |
Traveling and conveyance | ₹76 Cr | ₹60 Cr | ₹36 Cr | ₹21 Cr | ₹54 Cr |
Other Administration | ₹264 Cr | ₹231 Cr | ₹186 Cr | ₹190 Cr | ₹138 Cr |
Selling and Distribution Expenses | ₹3,388 Cr | ₹2,991 Cr | ₹2,501 Cr | ₹2,183 Cr | ₹2,093 Cr |
Advertisement & Sales Promotion | ₹185 Cr | ₹189 Cr | ₹146 Cr | ₹110 Cr | ₹198 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3,203 Cr | ₹2,802 Cr | ₹2,355 Cr | ₹2,073 Cr | ₹1,895 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹492 Cr | ₹418 Cr | ₹415 Cr | ₹309 Cr | ₹368 Cr |
Bad debts /advances written off | ₹2.00 Cr | ₹2.00 Cr | ₹5.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
Provision for doubtful debts | - | ₹1.00 Cr | ₹5.00 Cr | ₹7.00 Cr | ₹20 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹2.00 Cr | - | - | - | ₹23 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹488 Cr | ₹415 Cr | ₹405 Cr | ₹300 Cr | ₹323 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹12,056 Cr | ₹11,243 Cr | ₹8,914 Cr | ₹7,348 Cr | ₹7,591 Cr |
Operating Profit (Excl OI) | ₹2,635 Cr | ₹2,309 Cr | ₹2,372 Cr | ₹2,762 Cr | ₹2,083 Cr |
Other Income | ₹319 Cr | ₹145 Cr | ₹214 Cr | ₹204 Cr | ₹226 Cr |
Interest Received | ₹160 Cr | ₹55 Cr | ₹58 Cr | ₹115 Cr | ₹119 Cr |
Dividend Received | ₹34 Cr | ₹19 Cr | ₹29 Cr | ₹15 Cr | ₹13 Cr |
Profit on sale of Fixed Assets | ₹14 Cr | ₹3.00 Cr | ₹6.00 Cr | ₹4.00 Cr | ₹1.00 Cr |
Profits on sale of Investments | ₹69 Cr | ₹51 Cr | ₹94 Cr | ₹30 Cr | ₹64 Cr |
Provision Written Back | ₹3.00 Cr | ₹8.00 Cr | ₹19 Cr | - | ₹26 Cr |
Foreign Exchange Gains | - | ₹2.00 Cr | ₹5.00 Cr | ₹23 Cr | - |
Others | ₹39 Cr | ₹7.00 Cr | ₹3.00 Cr | ₹17 Cr | ₹3.00 Cr |
Operating Profit | ₹2,954 Cr | ₹2,454 Cr | ₹2,586 Cr | ₹2,966 Cr | ₹2,309 Cr |
Interest | ₹386 Cr | ₹234 Cr | ₹202 Cr | ₹318 Cr | ₹424 Cr |
InterestonDebenture / Bonds | ₹376 Cr | ₹228 Cr | ₹171 Cr | ₹279 Cr | ₹357 Cr |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.00 Cr | ₹3.00 Cr | ₹6.00 Cr | - | - |
Other Interest | ₹9.00 Cr | ₹3.00 Cr | ₹25 Cr | ₹39 Cr | ₹67 Cr |
PBDT | ₹2,568 Cr | ₹2,220 Cr | ₹2,384 Cr | ₹2,648 Cr | ₹1,885 Cr |
Depreciation | ₹1,498 Cr | ₹1,305 Cr | ₹1,235 Cr | ₹1,250 Cr | ₹1,528 Cr |
Profit Before Taxation & Exceptional Items | ₹1,070 Cr | ₹915 Cr | ₹1,149 Cr | ₹1,398 Cr | ₹357 Cr |
Exceptional Income / Expenses | - | ₹-144 Cr | ₹-2.00 Cr | ₹-34 Cr | - |
Profit Before Tax | ₹1,070 Cr | ₹1,325 Cr | ₹1,152 Cr | ₹1,364 Cr | ₹357 Cr |
Provision for Tax | ₹216 Cr | ₹242 Cr | ₹315 Cr | ₹178 Cr | ₹119 Cr |
Current Income Tax | ₹141 Cr | ₹32 Cr | ₹25 Cr | ₹30 Cr | ₹114 Cr |
Deferred Tax | ₹139 Cr | ₹248 Cr | ₹283 Cr | ₹395 Cr | ₹76 Cr |
Other taxes | ₹-64 Cr | ₹-38 Cr | ₹7.00 Cr | ₹-247 Cr | ₹-71 Cr |
Profit After Tax | ₹854 Cr | ₹1,083 Cr | ₹837 Cr | ₹1,186 Cr | ₹238 Cr |
Extra items | ₹-1.00 Cr | ₹-4.00 Cr | ₹8.00 Cr | ₹-2.00 Cr | - |
Minority Interest | ₹-27 Cr | ₹-44 Cr | ₹-29 Cr | ₹-12 Cr | ₹-14 Cr |
Share of Associate | - | - | - | ₹-1.00 Cr | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹826 Cr | ₹1,035 Cr | ₹816 Cr | ₹1,171 Cr | ₹224 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5,693 Cr | ₹4,825 Cr | ₹3,641 Cr | ₹2,170 Cr | ₹1,844 Cr |
Appropriations | ₹6,519 Cr | ₹5,860 Cr | ₹4,457 Cr | ₹3,341 Cr | ₹2,068 Cr |
General Reserves | - | - | - | ₹2.00 Cr | ₹1.00 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹8.00 Cr |
Other Appropriation | ₹58 Cr | ₹92 Cr | ₹-443 Cr | ₹-188 Cr | ₹-150 Cr |
Equity Dividend % | ₹450.00 | ₹450.00 | ₹450.00 | ₹66.50 | ₹100.00 |
Earnings Per Share | ₹43.47 | ₹55.95 | ₹44.11 | ₹63.30 | ₹11.49 |
Adjusted EPS | ₹43.47 | ₹55.95 | ₹44.11 | ₹63.30 | ₹11.49 |
Compare Income Statement of peers of DALMIA BHARAT
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DALMIA BHARAT | ₹33,901.2 Cr | 5.5% | 0.3% | -19.8% | Stock Analytics | |
ULTRATECH CEMENT | ₹328,745.0 Cr | 6.1% | 5.3% | 24.6% | Stock Analytics | |
AMBUJA CEMENTS | ₹123,329.0 Cr | -8.1% | -10.3% | 14.9% | Stock Analytics | |
SHREE CEMENT | ₹89,472.3 Cr | 2.9% | 1.4% | -8.1% | Stock Analytics | |
ACC | ₹39,247.5 Cr | -4.5% | -7% | 9.5% | Stock Analytics | |
JK CEMENT | ₹31,952.0 Cr | 3.4% | -1.6% | 14.1% | Stock Analytics |
DALMIA BHARAT Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DALMIA BHARAT | 5.5% |
0.3% |
-19.8% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses