DALMIA BHARAT SUGAR AND INDUSTRIES
|
DALMIA BHARAT SUGAR AND INDUSTRIES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,899 Cr | ₹3,252 Cr | ₹3,008 Cr | ₹2,686 Cr | ₹2,111 Cr |
Sales | ₹2,784 Cr | ₹3,124 Cr | ₹2,797 Cr | ₹2,354 Cr | ₹1,877 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹2.31 Cr | ₹2.37 Cr | ₹1.11 Cr | ₹0.51 Cr | ₹2.43 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹113 Cr | ₹126 Cr | ₹209 Cr | ₹331 Cr | ₹232 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,899 Cr | ₹3,252 Cr | ₹3,007 Cr | ₹2,686 Cr | ₹2,111 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-653 Cr | ₹229 Cr | ₹195 Cr | ₹-45 Cr | ₹-224 Cr |
Raw Material Consumed | ₹2,620 Cr | ₹2,094 Cr | ₹1,928 Cr | ₹1,874 Cr | ₹1,631 Cr |
Opening Raw Materials | ₹99 Cr | ₹76 Cr | ₹29 Cr | ₹30 Cr | ₹16 Cr |
Purchases Raw Materials | ₹2,689 Cr | ₹2,116 Cr | ₹1,975 Cr | ₹1,873 Cr | ₹1,646 Cr |
Closing Raw Materials | ₹167 Cr | ₹99 Cr | ₹76 Cr | ₹29 Cr | ₹30 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹31 Cr | ₹33 Cr | ₹35 Cr | ₹34 Cr | ₹54 Cr |
Electricity & Power | ₹31 Cr | ₹33 Cr | ₹35 Cr | ₹34 Cr | ₹54 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹200 Cr | ₹187 Cr | ₹165 Cr | ₹143 Cr | ₹134 Cr |
Salaries, Wages & Bonus | ₹180 Cr | ₹170 Cr | ₹149 Cr | ₹129 Cr | ₹118 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
Workmen and Staff Welfare Expenses | ₹6.91 Cr | ₹4.98 Cr | ₹4.54 Cr | ₹2.64 Cr | ₹4.93 Cr |
Other Employees Cost | ₹-0.19 Cr | ₹-0.51 Cr | ₹-0.43 Cr | - | ₹-0.12 Cr |
Other Manufacturing Expenses | ₹140 Cr | ₹117 Cr | ₹97 Cr | ₹85 Cr | ₹82 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹69 Cr | ₹57 Cr | ₹45 Cr | ₹38 Cr | ₹46 Cr |
Packing Material Consumed | ₹26 Cr | ₹20 Cr | ₹22 Cr | ₹25 Cr | ₹16 Cr |
Other Mfg Exp | ₹44 Cr | ₹40 Cr | ₹31 Cr | ₹22 Cr | ₹19 Cr |
General and Administration Expenses | ₹66 Cr | ₹55 Cr | ₹46 Cr | ₹28 Cr | ₹22 Cr |
Rent , Rates & Taxes | ₹20 Cr | ₹8.51 Cr | ₹7.81 Cr | ₹8.56 Cr | ₹5.78 Cr |
Insurance | ₹6.28 Cr | ₹6.13 Cr | ₹4.85 Cr | ₹3.87 Cr | ₹1.29 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹8.84 Cr | ₹8.28 Cr | ₹5.86 Cr | - | - |
Traveling and conveyance | ₹1.86 Cr | ₹1.32 Cr | ₹0.71 Cr | ₹0.37 Cr | ₹1.53 Cr |
Other Administration | ₹28 Cr | ₹30 Cr | ₹27 Cr | ₹15 Cr | ₹13 Cr |
Selling and Distribution Expenses | ₹46 Cr | ₹85 Cr | ₹87 Cr | ₹49 Cr | ₹39 Cr |
Advertisement & Sales Promotion | ₹0.54 Cr | ₹0.27 Cr | ₹0.26 Cr | ₹0.21 Cr | ₹0.29 Cr |
Sales Commissions & Incentives | - | - | - | ₹3.15 Cr | ₹2.41 Cr |
Freight and Forwarding | ₹35 Cr | ₹76 Cr | ₹78 Cr | ₹36 Cr | ₹29 Cr |
Handling and Clearing Charges | ₹10 Cr | ₹8.90 Cr | ₹8.48 Cr | - | - |
Other Selling Expenses | ₹0.09 Cr | ₹0.07 Cr | ₹0.07 Cr | ₹9.19 Cr | ₹7.62 Cr |
Miscellaneous Expenses | ₹16 Cr | ₹16 Cr | ₹10 Cr | ₹46 Cr | ₹36 Cr |
Bad debts /advances written off | ₹0.11 Cr | ₹0.29 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.11 Cr |
Provision for doubtful debts | ₹0.42 Cr | - | - | ₹0.04 Cr | - |
Losson disposal of fixed assets(net) | ₹0.43 Cr | ₹0.06 Cr | ₹3.01 Cr | ₹0.12 Cr | ₹1.25 Cr |
Losson foreign exchange fluctuations | ₹0.23 Cr | ₹7.18 Cr | - | ₹10 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹15 Cr | ₹8.71 Cr | ₹7.30 Cr | ₹35 Cr | ₹35 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,467 Cr | ₹2,816 Cr | ₹2,564 Cr | ₹2,213 Cr | ₹1,774 Cr |
Operating Profit (Excl OI) | ₹432 Cr | ₹437 Cr | ₹443 Cr | ₹473 Cr | ₹337 Cr |
Other Income | ₹107 Cr | ₹76 Cr | ₹86 Cr | ₹53 Cr | ₹61 Cr |
Interest Received | ₹23 Cr | ₹13 Cr | ₹1.99 Cr | ₹9.43 Cr | ₹7.08 Cr |
Dividend Received | ₹2.88 Cr | ₹2.88 Cr | ₹1.74 Cr | - | ₹0.79 Cr |
Profit on sale of Fixed Assets | ₹39 Cr | ₹0.23 Cr | - | - | - |
Profits on sale of Investments | ₹4.57 Cr | ₹5.14 Cr | ₹9.60 Cr | ₹12 Cr | ₹0.77 Cr |
Provision Written Back | ₹1.38 Cr | ₹23 Cr | ₹58 Cr | ₹2.17 Cr | - |
Foreign Exchange Gains | ₹0.02 Cr | - | ₹0.38 Cr | - | ₹2.01 Cr |
Others | ₹37 Cr | ₹32 Cr | ₹14 Cr | ₹30 Cr | ₹50 Cr |
Operating Profit | ₹539 Cr | ₹512 Cr | ₹528 Cr | ₹526 Cr | ₹398 Cr |
Interest | ₹50 Cr | ₹38 Cr | ₹35 Cr | ₹62 Cr | ₹88 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹49 Cr | ₹37 Cr | ₹34 Cr | ₹59 Cr | ₹84 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.36 Cr | ₹1.88 Cr | ₹1.74 Cr | ₹2.84 Cr | ₹4.49 Cr |
Other Interest | ₹-0.46 Cr | ₹-1.08 Cr | ₹-0.84 Cr | ₹0.04 Cr | ₹-0.32 Cr |
PBDT | ₹489 Cr | ₹474 Cr | ₹494 Cr | ₹464 Cr | ₹309 Cr |
Depreciation | ₹127 Cr | ₹121 Cr | ₹95 Cr | ₹96 Cr | ₹57 Cr |
Profit Before Taxation & Exceptional Items | ₹363 Cr | ₹353 Cr | ₹399 Cr | ₹369 Cr | ₹252 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹363 Cr | ₹353 Cr | ₹399 Cr | ₹369 Cr | ₹252 Cr |
Provision for Tax | ₹91 Cr | ₹105 Cr | ₹91 Cr | ₹98 Cr | ₹54 Cr |
Current Income Tax | ₹94 Cr | ₹94 Cr | ₹104 Cr | ₹102 Cr | ₹48 Cr |
Deferred Tax | ₹-2.67 Cr | ₹11 Cr | ₹-13 Cr | ₹-3.31 Cr | ₹6.11 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹272 Cr | ₹248 Cr | ₹308 Cr | ₹270 Cr | ₹198 Cr |
Extra items | - | ₹1.75 Cr | ₹-13 Cr | ₹-0.70 Cr | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,178 Cr | ₹1,961 Cr | ₹1,737 Cr | ₹1,468 Cr | ₹1,305 Cr |
Appropriations | ₹2,450 Cr | ₹2,211 Cr | ₹2,033 Cr | ₹1,737 Cr | ₹1,503 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹3.33 Cr |
Other Appropriation | ₹8.10 Cr | ₹8.10 Cr | ₹48 Cr | - | ₹16 Cr |
Equity Dividend % | ₹250.00 | ₹200.00 | ₹200.00 | ₹150.00 | ₹100.00 |
Earnings Per Share | ₹33.57 | ₹30.68 | ₹38.03 | ₹33.38 | ₹24.46 |
Adjusted EPS | ₹33.57 | ₹30.68 | ₹38.03 | ₹33.38 | ₹24.46 |
Compare Income Statement of peers of DALMIA BHARAT SUGAR AND INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DALMIA BHARAT SUGAR AND INDUSTRIES | ₹3,437.0 Cr | 5.5% | -5.7% | -5.8% | Stock Analytics | |
EID PARRY (INDIA) | ₹15,185.5 Cr | 4.2% | 10.8% | 75.5% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹11,423.6 Cr | 7.4% | -7.8% | 19.6% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹9,033.3 Cr | 7% | 3.4% | -19.4% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹8,612.5 Cr | 7.7% | -2.5% | 3.3% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹4,145.0 Cr | 4.3% | -3.2% | -3.9% | Stock Analytics |
DALMIA BHARAT SUGAR AND INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DALMIA BHARAT SUGAR AND INDUSTRIES | 5.5% |
-5.7% |
-5.8% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses