DCM SHRIRAM INDUSTRIES
|
DCM SHRIRAM INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,089 Cr | ₹2,355 Cr | ₹2,126 Cr | ₹1,949 Cr | ₹1,795 Cr |
Sales | ₹2,030 Cr | ₹2,274 Cr | ₹2,036 Cr | ₹1,831 Cr | ₹1,631 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹32 Cr | ₹57 Cr | ₹53 Cr | ₹46 Cr | ₹45 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹27 Cr | ₹24 Cr | ₹38 Cr | ₹73 Cr | ₹119 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,083 Cr | ₹2,351 Cr | ₹2,123 Cr | ₹1,943 Cr | ₹1,795 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-132 Cr | ₹34 Cr | ₹-0.67 Cr | ₹86 Cr | ₹-34 Cr |
Raw Material Consumed | ₹1,360 Cr | ₹1,547 Cr | ₹1,373 Cr | ₹1,216 Cr | ₹1,181 Cr |
Opening Raw Materials | ₹126 Cr | ₹95 Cr | ₹137 Cr | ₹66 Cr | ₹49 Cr |
Purchases Raw Materials | ₹1,281 Cr | ₹1,337 Cr | ₹1,137 Cr | ₹1,139 Cr | ₹993 Cr |
Closing Raw Materials | ₹104 Cr | ₹126 Cr | ₹95 Cr | ₹137 Cr | ₹66 Cr |
Other Direct Purchases / Brought in cost | ₹57 Cr | ₹241 Cr | ₹195 Cr | ₹148 Cr | ₹205 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹126 Cr | ₹118 Cr | ₹114 Cr | ₹80 Cr | ₹99 Cr |
Electricity & Power | ₹126 Cr | ₹118 Cr | ₹114 Cr | ₹80 Cr | ₹99 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹194 Cr | ₹186 Cr | ₹165 Cr | ₹147 Cr | ₹142 Cr |
Salaries, Wages & Bonus | ₹172 Cr | ₹163 Cr | ₹148 Cr | ₹128 Cr | ₹124 Cr |
Contributions to EPF & Pension Funds | ₹17 Cr | ₹19 Cr | ₹13 Cr | ₹15 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹4.93 Cr | ₹4.81 Cr | ₹4.11 Cr | ₹4.12 Cr | ₹3.31 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹190 Cr | ₹204 Cr | ₹196 Cr | ₹153 Cr | ₹151 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹72 Cr | ₹67 Cr | ₹70 Cr | ₹55 Cr | ₹55 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹118 Cr | ₹138 Cr | ₹126 Cr | ₹98 Cr | ₹96 Cr |
General and Administration Expenses | ₹24 Cr | ₹21 Cr | ₹6.94 Cr | ₹6.33 Cr | ₹6.42 Cr |
Rent , Rates & Taxes | ₹8.76 Cr | ₹4.60 Cr | ₹3.10 Cr | ₹2.38 Cr | ₹3.10 Cr |
Insurance | ₹2.94 Cr | ₹3.15 Cr | ₹2.97 Cr | ₹3.03 Cr | ₹2.71 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹11 Cr | ₹12 Cr | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹1.19 Cr | ₹1.09 Cr | ₹0.88 Cr | ₹0.92 Cr | ₹0.61 Cr |
Selling and Distribution Expenses | ₹59 Cr | ₹49 Cr | ₹50 Cr | ₹43 Cr | ₹35 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹39 Cr | ₹27 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr |
Freight and Forwarding | ₹20 Cr | ₹22 Cr | ₹28 Cr | ₹16 Cr | ₹15 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | ₹6.00 Cr | ₹0.72 Cr |
Miscellaneous Expenses | ₹38 Cr | ₹49 Cr | ₹76 Cr | ₹59 Cr | ₹69 Cr |
Bad debts /advances written off | - | - | - | ₹0.25 Cr | ₹0.03 Cr |
Provision for doubtful debts | - | ₹0.10 Cr | ₹0.23 Cr | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.20 Cr | ₹1.80 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹38 Cr | ₹49 Cr | ₹76 Cr | ₹58 Cr | ₹67 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,858 Cr | ₹2,208 Cr | ₹1,981 Cr | ₹1,791 Cr | ₹1,650 Cr |
Operating Profit (Excl OI) | ₹224 Cr | ₹142 Cr | ₹142 Cr | ₹152 Cr | ₹145 Cr |
Other Income | ₹23 Cr | ₹18 Cr | ₹23 Cr | ₹17 Cr | ₹24 Cr |
Interest Received | ₹4.35 Cr | ₹3.98 Cr | ₹4.03 Cr | ₹6.05 Cr | ₹11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.11 Cr | ₹0.16 Cr | ₹1.69 Cr | - | - |
Profits on sale of Investments | ₹1.38 Cr | ₹0.44 Cr | ₹0.28 Cr | ₹0.29 Cr | ₹0.84 Cr |
Provision Written Back | ₹1.09 Cr | ₹3.42 Cr | ₹6.04 Cr | ₹2.73 Cr | ₹0.20 Cr |
Foreign Exchange Gains | ₹13 Cr | ₹6.77 Cr | ₹9.59 Cr | ₹5.92 Cr | ₹10 Cr |
Others | ₹3.02 Cr | ₹2.74 Cr | ₹1.72 Cr | ₹2.22 Cr | ₹1.74 Cr |
Operating Profit | ₹247 Cr | ₹160 Cr | ₹165 Cr | ₹170 Cr | ₹169 Cr |
Interest | ₹36 Cr | ₹34 Cr | ₹40 Cr | ₹40 Cr | ₹45 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.35 Cr | ₹0.71 Cr | ₹0.97 Cr | ₹1.47 Cr | ₹1.18 Cr |
Other Interest | ₹34 Cr | ₹33 Cr | ₹39 Cr | ₹38 Cr | ₹43 Cr |
PBDT | ₹211 Cr | ₹126 Cr | ₹125 Cr | ₹130 Cr | ₹125 Cr |
Depreciation | ₹39 Cr | ₹36 Cr | ₹33 Cr | ₹29 Cr | ₹28 Cr |
Profit Before Taxation & Exceptional Items | ₹172 Cr | ₹91 Cr | ₹92 Cr | ₹101 Cr | ₹97 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹173 Cr | ₹91 Cr | ₹93 Cr | ₹101 Cr | ₹97 Cr |
Provision for Tax | ₹57 Cr | ₹31 Cr | ₹27 Cr | ₹34 Cr | ₹1.22 Cr |
Current Income Tax | ₹56 Cr | ₹23 Cr | ₹22 Cr | ₹30 Cr | ₹23 Cr |
Deferred Tax | ₹3.55 Cr | ₹8.19 Cr | ₹4.99 Cr | ₹4.36 Cr | ₹-22 Cr |
Other taxes | ₹-2.65 Cr | - | - | - | - |
Profit After Tax | ₹115 Cr | ₹60 Cr | ₹66 Cr | ₹67 Cr | ₹96 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | ₹-2.15 Cr | ₹0.06 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹115 Cr | ₹60 Cr | ₹66 Cr | ₹65 Cr | ₹96 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹514 Cr | ₹469 Cr | ₹414 Cr | ₹357 Cr | ₹296 Cr |
Appropriations | ₹629 Cr | ₹529 Cr | ₹481 Cr | ₹422 Cr | ₹392 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹1.79 Cr |
Other Appropriation | ₹-0.71 Cr | ₹6.71 Cr | ₹2.50 Cr | ₹-1.28 Cr | ₹24 Cr |
Equity Dividend % | ₹100.00 | ₹50.00 | ₹75.00 | ₹75.00 | ₹50.00 |
Earnings Per Share | ₹13.27 | ₹6.92 | ₹7.61 | ₹37.22 | ₹55.11 |
Adjusted EPS | ₹13.27 | ₹6.92 | ₹7.61 | ₹7.44 | ₹11.02 |
Compare Income Statement of peers of DCM SHRIRAM INDUSTRIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DCM SHRIRAM INDUSTRIES | ₹1,560.3 Cr | -1% | 2% | 24.2% | 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 |
DCM SHRIRAM INDUSTRIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DCM SHRIRAM INDUSTRIES | -1% |
2% |
24.2% |
SENSEX | 3.5% |
-0.1% |
21.9% |
You may also like the below Video Courses