DE NORA INDIA
|
DE NORA INDIA Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹74 Cr | ₹74 Cr | ₹74 Cr | ₹51 Cr | ₹48 Cr |
Sales | ₹21 Cr | ₹12 Cr | ₹20 Cr | ₹13 Cr | ₹10 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹53 Cr | ₹60 Cr | ₹54 Cr | ₹37 Cr | ₹38 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.07 Cr | ₹1.02 Cr | ₹0.59 Cr | ₹0.28 Cr | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹74 Cr | ₹74 Cr | ₹74 Cr | ₹51 Cr | ₹48 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹4.67 Cr | ₹-0.39 Cr | ₹2.69 Cr | ₹-0.16 Cr | ₹-0.63 Cr |
Raw Material Consumed | ₹20 Cr | ₹27 Cr | ₹27 Cr | ₹26 Cr | ₹21 Cr |
Opening Raw Materials | ₹21 Cr | ₹16 Cr | ₹9.30 Cr | ₹16 Cr | ₹7.63 Cr |
Purchases Raw Materials | ₹24 Cr | ₹31 Cr | ₹35 Cr | ₹19 Cr | ₹29 Cr |
Closing Raw Materials | ₹24 Cr | ₹21 Cr | ₹16 Cr | ₹9.30 Cr | ₹16 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.90 Cr | ₹0.82 Cr | ₹0.66 Cr | ₹0.59 Cr | ₹0.75 Cr |
Electricity & Power | ₹0.90 Cr | ₹0.82 Cr | ₹0.66 Cr | ₹0.59 Cr | ₹0.75 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹5.82 Cr | ₹6.23 Cr | ₹5.75 Cr | ₹5.30 Cr | ₹5.20 Cr |
Salaries, Wages & Bonus | ₹4.81 Cr | ₹5.22 Cr | ₹4.86 Cr | ₹4.44 Cr | ₹4.31 Cr |
Contributions to EPF & Pension Funds | ₹0.45 Cr | ₹0.43 Cr | ₹0.43 Cr | ₹0.40 Cr | ₹0.40 Cr |
Workmen and Staff Welfare Expenses | ₹0.43 Cr | ₹0.46 Cr | ₹0.36 Cr | ₹0.35 Cr | ₹0.34 Cr |
Other Employees Cost | ₹0.12 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.11 Cr | ₹0.15 Cr |
Other Manufacturing Expenses | ₹11 Cr | ₹8.85 Cr | ₹6.19 Cr | ₹4.79 Cr | ₹5.23 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹3.46 Cr | ₹2.50 Cr | ₹1.99 Cr | ₹1.89 Cr | ₹2.04 Cr |
Repairs and Maintenance | ₹4.05 Cr | ₹2.95 Cr | ₹1.30 Cr | ₹1.15 Cr | ₹1.05 Cr |
Packing Material Consumed | ₹0.14 Cr | ₹0.23 Cr | ₹0.20 Cr | ₹0.02 Cr | ₹0.03 Cr |
Other Mfg Exp | ₹3.44 Cr | ₹3.17 Cr | ₹2.70 Cr | ₹1.72 Cr | ₹2.10 Cr |
General and Administration Expenses | ₹6.94 Cr | ₹5.91 Cr | ₹5.92 Cr | ₹4.86 Cr | ₹5.37 Cr |
Rent , Rates & Taxes | ₹0.01 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.08 Cr |
Insurance | ₹0.39 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.20 Cr | ₹0.20 Cr |
Printing and stationery | ₹0.07 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Professional and legal fees | ₹4.35 Cr | ₹3.78 Cr | ₹3.93 Cr | ₹2.94 Cr | ₹3.43 Cr |
Traveling and conveyance | ₹1.01 Cr | ₹0.77 Cr | ₹0.68 Cr | ₹0.80 Cr | ₹0.91 Cr |
Other Administration | ₹1.11 Cr | ₹0.96 Cr | ₹0.90 Cr | ₹0.79 Cr | ₹0.71 Cr |
Selling and Distribution Expenses | ₹0.45 Cr | ₹0.18 Cr | ₹0.48 Cr | ₹0.08 Cr | ₹0.28 Cr |
Advertisement & Sales Promotion | ₹0.13 Cr | ₹0.08 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.17 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.32 Cr | ₹0.10 Cr | ₹0.44 Cr | ₹0.05 Cr | ₹0.11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.19 Cr | ₹0.54 Cr | ₹2.10 Cr | ₹0.55 Cr | ₹0.74 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹0.81 Cr | ₹0.22 Cr | - |
Losson disposal of fixed assets(net) | ₹0.04 Cr | ₹0.04 Cr | - | ₹0.05 Cr | ₹0.03 Cr |
Losson foreign exchange fluctuations | ₹0.07 Cr | ₹0.13 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | ₹0.00 Cr | - |
Other Miscellaneous Expenses | ₹2.09 Cr | ₹0.37 Cr | ₹1.28 Cr | ₹0.28 Cr | ₹0.71 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹52 Cr | ₹49 Cr | ₹51 Cr | ₹42 Cr | ₹38 Cr |
Operating Profit (Excl OI) | ₹21 Cr | ₹25 Cr | ₹23 Cr | ₹8.41 Cr | ₹11 Cr |
Other Income | ₹5.20 Cr | ₹3.86 Cr | ₹0.96 Cr | ₹1.83 Cr | ₹2.46 Cr |
Interest Received | ₹0.60 Cr | ₹0.41 Cr | ₹0.34 Cr | ₹0.78 Cr | ₹1.01 Cr |
Dividend Received | ₹0.01 Cr | ₹0.00 Cr | ₹0.03 Cr | ₹0.22 Cr | ₹0.62 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | ₹1.13 Cr | ₹0.03 Cr | ₹0.03 Cr | - | ₹0.00 Cr |
Provision Written Back | ₹0.46 Cr | ₹1.06 Cr | - | ₹0.44 Cr | ₹0.41 Cr |
Foreign Exchange Gains | - | - | ₹0.02 Cr | ₹0.07 Cr | ₹0.09 Cr |
Others | ₹3.01 Cr | ₹2.35 Cr | ₹0.54 Cr | ₹0.32 Cr | ₹0.33 Cr |
Operating Profit | ₹27 Cr | ₹29 Cr | ₹24 Cr | ₹10 Cr | ₹13 Cr |
Interest | ₹0.18 Cr | ₹0.08 Cr | ₹0.23 Cr | ₹0.07 Cr | ₹0.07 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.18 Cr | ₹0.07 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.07 Cr |
Other Interest | - | ₹0.01 Cr | ₹0.15 Cr | - | - |
PBDT | ₹26 Cr | ₹29 Cr | ₹24 Cr | ₹10 Cr | ₹13 Cr |
Depreciation | ₹1.15 Cr | ₹1.37 Cr | ₹2.67 Cr | ₹2.60 Cr | ₹2.59 Cr |
Profit Before Taxation & Exceptional Items | ₹25 Cr | ₹27 Cr | ₹21 Cr | ₹7.57 Cr | ₹10 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹25 Cr | ₹27 Cr | ₹21 Cr | ₹7.57 Cr | ₹10 Cr |
Provision for Tax | ₹6.22 Cr | ₹6.88 Cr | ₹5.51 Cr | ₹1.93 Cr | ₹2.23 Cr |
Current Income Tax | ₹5.95 Cr | ₹6.60 Cr | ₹6.10 Cr | ₹2.04 Cr | ₹2.62 Cr |
Deferred Tax | ₹0.51 Cr | ₹0.29 Cr | ₹-0.67 Cr | ₹-0.10 Cr | ₹-0.28 Cr |
Other taxes | ₹-0.24 Cr | ₹-0.01 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹-0.12 Cr |
Profit After Tax | ₹19 Cr | ₹20 Cr | ₹15 Cr | ₹5.65 Cr | ₹8.13 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹82 Cr | ₹62 Cr | ₹47 Cr | ₹41 Cr | ₹33 Cr |
Appropriations | ₹101 Cr | ₹82 Cr | ₹62 Cr | ₹47 Cr | ₹41 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.06 Cr | ₹0.53 Cr | ₹0.53 Cr | - | - |
Equity Dividend % | ₹20.00 | ₹20.00 | ₹10.00 | ₹10.00 | - |
Earnings Per Share | ₹35.80 | ₹38.19 | ₹29.10 | ₹10.64 | ₹15.31 |
Adjusted EPS | ₹35.80 | ₹38.19 | ₹29.10 | ₹10.64 | ₹15.31 |
Compare Income Statement of peers of DE NORA INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DE NORA INDIA | ₹399.6 Cr | -14.3% | -31.6% | -45.9% | Stock Analytics | |
GRAPHITE INDIA | ₹8,013.3 Cr | -15.6% | -20% | -19.7% | Stock Analytics | |
ESAB INDIA | ₹7,384.0 Cr | 0.3% | -8.8% | -11.1% | Stock Analytics | |
HEG | ₹6,566.1 Cr | -6.9% | -20.8% | 5.3% | Stock Analytics | |
ADOR WELDING | ₹1,533.5 Cr | -5.8% | -20.7% | -38% | Stock Analytics | |
ADOR FONTECH | ₹498.8 Cr | 1.9% | 1.6% | 31.1% | Stock Analytics |
DE NORA INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DE NORA INDIA | -14.3% |
-31.6% |
-45.9% |
SENSEX | -2.5% |
-1.4% |
6.1% |
You may also like the below Video Courses