DELTON CABLES
|
DELTON CABLES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹402 Cr | ₹274 Cr | ₹160 Cr | ₹123 Cr | ₹126 Cr |
Sales | ₹393 Cr | ₹270 Cr | ₹156 Cr | ₹122 Cr | ₹123 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.37 Cr | ₹3.83 Cr | ₹3.85 Cr | ₹1.59 Cr | ₹3.10 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹401 Cr | ₹272 Cr | ₹159 Cr | ₹123 Cr | ₹126 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-32 Cr | ₹-8.12 Cr | ₹-19 Cr | ₹-8.08 Cr | ₹-21 Cr |
Raw Material Consumed | ₹351 Cr | ₹228 Cr | ₹139 Cr | ₹97 Cr | ₹106 Cr |
Opening Raw Materials | ₹11 Cr | ₹9.58 Cr | ₹10 Cr | ₹8.04 Cr | ₹6.70 Cr |
Purchases Raw Materials | ₹333 Cr | ₹217 Cr | ₹134 Cr | ₹92 Cr | ₹104 Cr |
Closing Raw Materials | ₹13 Cr | ₹11 Cr | ₹9.58 Cr | ₹10 Cr | ₹8.04 Cr |
Other Direct Purchases / Brought in cost | ₹21 Cr | ₹12 Cr | ₹4.54 Cr | ₹7.04 Cr | ₹2.72 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹5.08 Cr | ₹3.73 Cr | ₹3.00 Cr | ₹2.16 Cr | ₹3.29 Cr |
Electricity & Power | ₹5.08 Cr | ₹3.73 Cr | ₹3.00 Cr | ₹2.16 Cr | ₹3.29 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹23 Cr | ₹17 Cr | ₹14 Cr | ₹12 Cr | ₹14 Cr |
Salaries, Wages & Bonus | ₹21 Cr | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹12 Cr |
Contributions to EPF & Pension Funds | ₹0.37 Cr | ₹0.38 Cr | ₹0.42 Cr | ₹0.58 Cr | ₹0.50 Cr |
Workmen and Staff Welfare Expenses | ₹1.58 Cr | ₹1.12 Cr | ₹0.43 Cr | ₹0.45 Cr | ₹1.20 Cr |
Other Employees Cost | ₹0.28 Cr | ₹0.27 Cr | ₹0.42 Cr | ₹0.28 Cr | ₹0.22 Cr |
Other Manufacturing Expenses | ₹14 Cr | ₹7.16 Cr | ₹4.22 Cr | ₹4.51 Cr | ₹4.88 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.10 Cr | ₹0.26 Cr | ₹0.26 Cr | ₹0.71 Cr | - |
Repairs and Maintenance | ₹1.76 Cr | ₹0.97 Cr | ₹0.57 Cr | ₹0.71 Cr | ₹1.27 Cr |
Packing Material Consumed | ₹9.04 Cr | ₹4.96 Cr | ₹2.72 Cr | ₹2.40 Cr | ₹2.32 Cr |
Other Mfg Exp | ₹1.29 Cr | ₹0.96 Cr | ₹0.68 Cr | ₹0.70 Cr | ₹1.29 Cr |
General and Administration Expenses | ₹4.38 Cr | ₹3.34 Cr | ₹2.62 Cr | ₹2.44 Cr | ₹4.37 Cr |
Rent , Rates & Taxes | ₹0.83 Cr | ₹0.72 Cr | ₹0.79 Cr | ₹0.45 Cr | ₹0.40 Cr |
Insurance | ₹0.32 Cr | ₹0.27 Cr | ₹0.26 Cr | ₹0.20 Cr | ₹0.06 Cr |
Printing and stationery | ₹0.16 Cr | ₹0.17 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.13 Cr |
Professional and legal fees | ₹1.02 Cr | ₹0.84 Cr | ₹0.65 Cr | ₹1.10 Cr | ₹2.35 Cr |
Traveling and conveyance | ₹1.65 Cr | ₹1.06 Cr | ₹0.56 Cr | ₹0.33 Cr | ₹1.10 Cr |
Other Administration | ₹0.41 Cr | ₹0.29 Cr | ₹0.30 Cr | ₹0.29 Cr | ₹0.33 Cr |
Selling and Distribution Expenses | ₹3.16 Cr | ₹1.56 Cr | ₹1.20 Cr | ₹0.70 Cr | - |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹3.16 Cr | ₹1.56 Cr | ₹1.20 Cr | ₹0.70 Cr | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.95 Cr | ₹1.85 Cr | ₹2.10 Cr | ₹2.58 Cr | ₹3.10 Cr |
Bad debts /advances written off | ₹0.31 Cr | - | - | - | - |
Provision for doubtful debts | ₹0.17 Cr | ₹0.08 Cr | - | ₹0.07 Cr | ₹0.13 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | ₹0.12 Cr | ₹0.03 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.47 Cr | ₹1.77 Cr | ₹2.10 Cr | ₹2.39 Cr | ₹2.95 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹372 Cr | ₹254 Cr | ₹147 Cr | ₹114 Cr | ₹114 Cr |
Operating Profit (Excl OI) | ₹29 Cr | ₹18 Cr | ₹12 Cr | ₹9.61 Cr | ₹12 Cr |
Other Income | ₹2.44 Cr | ₹1.33 Cr | ₹0.60 Cr | ₹1.54 Cr | ₹3.01 Cr |
Interest Received | ₹0.57 Cr | ₹0.35 Cr | ₹0.40 Cr | ₹0.52 Cr | ₹1.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.87 Cr | ₹0.98 Cr | ₹0.20 Cr | ₹1.02 Cr | ₹1.87 Cr |
Operating Profit | ₹31 Cr | ₹20 Cr | ₹12 Cr | ₹11 Cr | ₹15 Cr |
Interest | ₹18 Cr | ₹12 Cr | ₹9.82 Cr | ₹8.27 Cr | ₹7.75 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.45 Cr | ₹1.44 Cr | ₹1.69 Cr | ₹1.76 Cr | ₹1.74 Cr |
Other Interest | ₹14 Cr | ₹10 Cr | ₹8.13 Cr | ₹6.52 Cr | ₹6.01 Cr |
PBDT | ₹13 Cr | ₹7.83 Cr | ₹2.44 Cr | ₹2.88 Cr | ₹7.19 Cr |
Depreciation | ₹1.56 Cr | ₹1.26 Cr | ₹1.39 Cr | ₹1.65 Cr | ₹1.30 Cr |
Profit Before Taxation & Exceptional Items | ₹12 Cr | ₹6.57 Cr | ₹1.05 Cr | ₹1.23 Cr | ₹5.89 Cr |
Exceptional Income / Expenses | ₹5.98 Cr | ₹0.08 Cr | ₹0.00 Cr | ₹0.07 Cr | ₹-0.29 Cr |
Profit Before Tax | ₹18 Cr | ₹6.65 Cr | ₹1.05 Cr | ₹1.30 Cr | ₹5.60 Cr |
Provision for Tax | ₹3.12 Cr | ₹6.07 Cr | ₹0.28 Cr | ₹0.68 Cr | ₹-0.28 Cr |
Current Income Tax | ₹3.12 Cr | - | - | - | - |
Deferred Tax | - | ₹6.07 Cr | ₹-0.01 Cr | ₹0.47 Cr | ₹-0.89 Cr |
Other taxes | ₹0.00 Cr | - | ₹0.29 Cr | ₹0.21 Cr | ₹0.61 Cr |
Profit After Tax | ₹15 Cr | ₹0.58 Cr | ₹0.77 Cr | ₹0.62 Cr | ₹5.89 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹47 Cr | ₹46 Cr | ₹45 Cr | ₹45 Cr | ₹39 Cr |
Appropriations | ₹62 Cr | ₹47 Cr | ₹46 Cr | ₹45 Cr | ₹45 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.04 Cr | ₹-0.06 Cr | ₹-0.16 Cr | ₹0.09 Cr | ₹0.37 Cr |
Equity Dividend % | ₹15.00 | - | - | - | - |
Earnings Per Share | ₹16.96 | ₹0.67 | ₹0.89 | ₹0.72 | ₹6.81 |
Adjusted EPS | ₹16.96 | ₹0.67 | ₹0.89 | ₹0.72 | ₹6.81 |
Compare Income Statement of peers of DELTON CABLES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DELTON CABLES | ₹629.8 Cr | 4.1% | 2.4% | 280.2% | Stock Analytics | |
POLYCAB INDIA | ₹99,520.7 Cr | 5% | -0.3% | 21.1% | Stock Analytics | |
KEI INDUSTRIES | ₹36,048.1 Cr | 4.8% | -0.3% | 39.6% | Stock Analytics | |
FINOLEX CABLES | ₹17,091.7 Cr | -1.8% | -11.6% | 19.9% | Stock Analytics | |
RR KABEL | ₹16,908.3 Cr | -2.3% | -9% | -7.2% | Stock Analytics | |
STERLITE TECHNOLOGIES | ₹5,563.5 Cr | -3.5% | -1.1% | -27.6% | Stock Analytics |
DELTON CABLES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DELTON CABLES | 4.1% |
2.4% |
280.2% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses