DELTA MANUFACTURING
|
DELTA MANUFACTURING Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹80 Cr | ₹8,797 Cr | ₹70 Cr | ₹124 Cr | ₹101 Cr |
Sales | ₹80 Cr | ₹8,727 Cr | ₹70 Cr | ₹124 Cr | ₹100 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.12 Cr | ₹70 Cr | ₹0.65 Cr | ₹0.07 Cr | ₹0.71 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹80 Cr | ₹8,797 Cr | ₹70 Cr | ₹124 Cr | ₹101 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.73 Cr | ₹122 Cr | ₹0.00 Cr | ₹-2.06 Cr | ₹-1.94 Cr |
Raw Material Consumed | ₹30 Cr | ₹3,412 Cr | ₹25 Cr | ₹57 Cr | ₹40 Cr |
Opening Raw Materials | ₹7.97 Cr | ₹509 Cr | ₹5.13 Cr | ₹3.90 Cr | ₹2.51 Cr |
Purchases Raw Materials | ₹28 Cr | ₹3,592 Cr | ₹24 Cr | ₹28 Cr | ₹22 Cr |
Closing Raw Materials | ₹6.74 Cr | ₹797 Cr | ₹5.09 Cr | ₹5.13 Cr | ₹3.90 Cr |
Other Direct Purchases / Brought in cost | ₹0.87 Cr | ₹107 Cr | ₹0.90 Cr | ₹30 Cr | ₹20 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹12 Cr | ₹1,113 Cr | ₹9.41 Cr | ₹13 Cr | ₹11 Cr |
Electricity & Power | ₹12 Cr | ₹1,113 Cr | ₹9.41 Cr | ₹13 Cr | ₹11 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹30 Cr | ₹2,629 Cr | ₹23 Cr | ₹35 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹2,423 Cr | ₹20 Cr | ₹32 Cr | ₹24 Cr |
Contributions to EPF & Pension Funds | ₹1.27 Cr | ₹118 Cr | ₹1.11 Cr | ₹2.20 Cr | ₹1.71 Cr |
Workmen and Staff Welfare Expenses | ₹0.55 Cr | ₹53 Cr | ₹0.41 Cr | ₹0.53 Cr | ₹0.50 Cr |
Other Employees Cost | ₹0.80 Cr | ₹36 Cr | ₹0.86 Cr | ₹0.60 Cr | ₹0.57 Cr |
Other Manufacturing Expenses | ₹8.06 Cr | ₹849 Cr | ₹7.39 Cr | ₹11 Cr | ₹11 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.23 Cr | ₹33 Cr | ₹0.46 Cr | ₹1.44 Cr | ₹1.83 Cr |
Repairs and Maintenance | ₹1.31 Cr | ₹107 Cr | ₹0.89 Cr | ₹1.76 Cr | ₹1.58 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹6.52 Cr | ₹709 Cr | ₹6.04 Cr | ₹8.07 Cr | ₹7.98 Cr |
General and Administration Expenses | ₹3.06 Cr | ₹506 Cr | ₹2.37 Cr | ₹4.24 Cr | ₹3.83 Cr |
Rent , Rates & Taxes | ₹0.43 Cr | ₹291 Cr | ₹0.84 Cr | ₹1.20 Cr | ₹1.36 Cr |
Insurance | ₹0.19 Cr | ₹17 Cr | ₹0.20 Cr | ₹0.47 Cr | ₹0.38 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.24 Cr | ₹108 Cr | ₹0.66 Cr | ₹0.69 Cr | ₹0.68 Cr |
Traveling and conveyance | ₹1.16 Cr | ₹87 Cr | ₹0.64 Cr | ₹1.63 Cr | ₹1.18 Cr |
Other Administration | ₹0.04 Cr | ₹3.24 Cr | ₹0.03 Cr | ₹0.26 Cr | ₹0.22 Cr |
Selling and Distribution Expenses | ₹2.83 Cr | ₹286 Cr | ₹2.88 Cr | ₹3.79 Cr | ₹3.02 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹0.70 Cr | ₹62 Cr | ₹0.56 Cr | ₹0.72 Cr | ₹0.39 Cr |
Freight and Forwarding | ₹1.91 Cr | ₹204 Cr | ₹2.16 Cr | ₹2.22 Cr | ₹2.04 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.22 Cr | ₹20 Cr | ₹0.17 Cr | ₹0.85 Cr | ₹0.59 Cr |
Miscellaneous Expenses | ₹1.01 Cr | ₹228 Cr | ₹1.40 Cr | ₹1.91 Cr | ₹2.68 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.25 Cr | ₹173 Cr | ₹0.90 Cr | ₹0.26 Cr | ₹0.60 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.00 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | ₹0.24 Cr | - | - | - | ₹0.24 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.53 Cr | ₹55 Cr | ₹0.50 Cr | ₹1.65 Cr | ₹1.84 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹85 Cr | ₹9,145 Cr | ₹71 Cr | ₹124 Cr | ₹96 Cr |
Operating Profit (Excl OI) | ₹-5.81 Cr | ₹-348 Cr | ₹-0.59 Cr | ₹-0.17 Cr | ₹4.53 Cr |
Other Income | ₹1.69 Cr | ₹92 Cr | ₹0.33 Cr | ₹0.91 Cr | ₹0.48 Cr |
Interest Received | ₹0.19 Cr | ₹8.15 Cr | ₹0.08 Cr | ₹0.17 Cr | ₹0.14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹38 Cr | ₹0.00 Cr | - | ₹0.02 Cr |
Profits on sale of Investments | ₹0.33 Cr | ₹12 Cr | - | - | - |
Provision Written Back | ₹0.67 Cr | ₹17 Cr | ₹0.00 Cr | ₹0.15 Cr | ₹0.07 Cr |
Foreign Exchange Gains | - | - | - | ₹0.06 Cr | ₹0.02 Cr |
Others | ₹0.47 Cr | ₹17 Cr | ₹0.25 Cr | ₹0.53 Cr | ₹0.23 Cr |
Operating Profit | ₹-4.11 Cr | ₹-257 Cr | ₹-0.26 Cr | ₹0.74 Cr | ₹5.01 Cr |
Interest | ₹3.79 Cr | ₹445 Cr | ₹6.44 Cr | ₹6.12 Cr | ₹4.64 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.21 Cr | ₹39 Cr | ₹0.18 Cr | ₹0.41 Cr | ₹0.29 Cr |
Other Interest | ₹3.59 Cr | ₹406 Cr | ₹6.26 Cr | ₹5.71 Cr | ₹4.35 Cr |
PBDT | ₹-7.91 Cr | ₹-701 Cr | ₹-6.70 Cr | ₹-5.38 Cr | ₹0.37 Cr |
Depreciation | ₹4.85 Cr | ₹422 Cr | ₹5.03 Cr | ₹6.65 Cr | ₹3.98 Cr |
Profit Before Taxation & Exceptional Items | ₹-13 Cr | ₹-1,124 Cr | ₹-12 Cr | ₹-12 Cr | ₹-3.61 Cr |
Exceptional Income / Expenses | ₹-2.09 Cr | ₹2,567 Cr | - | - | - |
Profit Before Tax | ₹-15 Cr | ₹1,443 Cr | ₹-12 Cr | ₹-12 Cr | ₹-3.61 Cr |
Provision for Tax | ₹2.14 Cr | ₹285 Cr | ₹-3.03 Cr | ₹0.28 Cr | ₹-0.27 Cr |
Current Income Tax | - | - | - | - | ₹0.28 Cr |
Deferred Tax | ₹2.14 Cr | ₹285 Cr | ₹-3.03 Cr | ₹0.18 Cr | ₹-0.52 Cr |
Other taxes | - | - | ₹0.00 Cr | ₹0.11 Cr | ₹-0.03 Cr |
Profit After Tax | ₹-17 Cr | ₹1,158 Cr | ₹-8.71 Cr | ₹-12 Cr | ₹-3.33 Cr |
Extra items | ₹0.24 Cr | ₹769 Cr | ₹1.99 Cr | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-17 Cr | ₹1,927 Cr | ₹-6.72 Cr | ₹-12 Cr | ₹-3.33 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5.32 Cr | ₹-1,311 Cr | ₹-7.15 Cr | ₹4.19 Cr | ₹0.19 Cr |
Appropriations | ₹-11 Cr | ₹617 Cr | ₹-14 Cr | ₹-8.12 Cr | ₹-3.14 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.94 Cr | ₹84 Cr | ₹-0.76 Cr | ₹-0.97 Cr | ₹-7.33 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹-15.43 | ₹17.76 | ₹-6.19 | ₹-11.34 | ₹-5.15 |
Adjusted EPS | ₹-15.43 | ₹17.76 | ₹-6.19 | ₹-11.34 | ₹-5.15 |
Compare Income Statement of peers of DELTA MANUFACTURING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DELTA MANUFACTURING | ₹102.1 Cr | -6.3% | -9.5% | -7.9% | Stock Analytics | |
SIEMENS | ₹190,560.0 Cr | 5.2% | -9.8% | 32.9% | Stock Analytics | |
ABB INDIA | ₹118,187.0 Cr | 9.4% | -11.2% | 24.3% | Stock Analytics | |
HAVELLS INDIA | ₹100,110.0 Cr | -2.7% | 1% | 18.6% | Stock Analytics | |
CG POWER AND INDUSTRIAL SOLUTIONS | ₹90,532.0 Cr | 5.6% | -4.9% | 40.7% | Stock Analytics | |
SUZLON ENERGY | ₹71,993.3 Cr | -4.8% | -3.5% | 11.5% | Stock Analytics |
DELTA MANUFACTURING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DELTA MANUFACTURING | -6.3% |
-9.5% |
-7.9% |
SENSEX | 0.2% |
-0.1% |
7.2% |
You may also like the below Video Courses