DHABRIYA POLYWOOD
|
DHABRIYA POLYWOOD Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹212 Cr | ₹171 Cr | ₹134 Cr | ₹106 Cr | ₹112 Cr |
Sales | ₹207 Cr | ₹170 Cr | ₹133 Cr | ₹104 Cr | ₹109 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.67 Cr | ₹1.09 Cr | ₹1.26 Cr | ₹2.73 Cr | ₹2.91 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹212 Cr | ₹171 Cr | ₹134 Cr | ₹106 Cr | ₹112 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-1.68 Cr | ₹-2.27 Cr | ₹-4.20 Cr | ₹-2.08 Cr | ₹0.73 Cr |
Raw Material Consumed | ₹119 Cr | ₹110 Cr | ₹89 Cr | ₹63 Cr | ₹61 Cr |
Opening Raw Materials | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹19 Cr |
Purchases Raw Materials | ₹114 Cr | ₹110 Cr | ₹85 Cr | ₹64 Cr | ₹56 Cr |
Closing Raw Materials | ₹23 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
Other Direct Purchases / Brought in cost | ₹3.94 Cr | ₹1.83 Cr | ₹3.63 Cr | ₹3.42 Cr | ₹2.84 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.27 Cr | ₹5.54 Cr | ₹4.27 Cr | ₹4.17 Cr | ₹4.32 Cr |
Electricity & Power | ₹7.18 Cr | ₹5.47 Cr | ₹4.22 Cr | ₹4.12 Cr | ₹4.28 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.09 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr |
Employee Cost | ₹30 Cr | ₹22 Cr | ₹17 Cr | ₹15 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹28 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹0.59 Cr | ₹0.40 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹0.26 Cr |
Workmen and Staff Welfare Expenses | ₹0.71 Cr | ₹0.56 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹0.26 Cr |
Other Employees Cost | ₹0.62 Cr | ₹0.48 Cr | ₹0.45 Cr | ₹0.43 Cr | ₹0.42 Cr |
Other Manufacturing Expenses | ₹14 Cr | ₹7.86 Cr | ₹5.77 Cr | ₹6.17 Cr | ₹6.19 Cr |
Sub-contracted / Out sourced services | - | - | ₹0.02 Cr | ₹0.22 Cr | - |
Processing Charges | ₹5.74 Cr | ₹1.88 Cr | ₹1.50 Cr | ₹2.34 Cr | ₹2.33 Cr |
Repairs and Maintenance | ₹3.90 Cr | ₹2.43 Cr | ₹1.99 Cr | ₹1.51 Cr | ₹1.35 Cr |
Packing Material Consumed | - | - | - | ₹0.04 Cr | - |
Other Mfg Exp | ₹4.12 Cr | ₹3.55 Cr | ₹2.27 Cr | ₹2.06 Cr | ₹2.51 Cr |
General and Administration Expenses | ₹8.13 Cr | ₹7.02 Cr | ₹6.10 Cr | ₹5.18 Cr | ₹5.90 Cr |
Rent , Rates & Taxes | ₹1.17 Cr | ₹1.15 Cr | ₹1.23 Cr | ₹1.12 Cr | ₹1.18 Cr |
Insurance | ₹0.66 Cr | ₹0.65 Cr | ₹0.64 Cr | ₹0.22 Cr | ₹0.24 Cr |
Printing and stationery | ₹0.19 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.09 Cr |
Professional and legal fees | ₹0.31 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹0.23 Cr |
Traveling and conveyance | ₹2.05 Cr | ₹1.52 Cr | ₹0.81 Cr | ₹0.66 Cr | ₹1.22 Cr |
Other Administration | ₹3.76 Cr | ₹3.28 Cr | ₹3.10 Cr | ₹2.82 Cr | ₹2.94 Cr |
Selling and Distribution Expenses | ₹4.95 Cr | ₹2.72 Cr | ₹2.06 Cr | ₹1.84 Cr | ₹1.76 Cr |
Advertisement & Sales Promotion | ₹2.16 Cr | ₹0.73 Cr | ₹0.41 Cr | ₹0.53 Cr | ₹0.44 Cr |
Sales Commissions & Incentives | ₹0.07 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.09 Cr |
Freight and Forwarding | ₹2.56 Cr | ₹1.88 Cr | ₹1.56 Cr | ₹1.18 Cr | ₹0.99 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.16 Cr | - | - | ₹0.10 Cr | ₹0.25 Cr |
Miscellaneous Expenses | ₹0.01 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.06 Cr | ₹0.03 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.01 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.06 Cr | ₹0.03 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹181 Cr | ₹153 Cr | ₹120 Cr | ₹93 Cr | ₹97 Cr |
Operating Profit (Excl OI) | ₹31 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹15 Cr |
Other Income | ₹0.52 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.53 Cr | ₹0.49 Cr |
Interest Received | ₹0.23 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.28 Cr | ₹0.23 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.00 Cr | ₹0.01 Cr | - | ₹0.01 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.23 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹0.16 Cr |
Others | ₹0.06 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹0.09 Cr |
Operating Profit | ₹32 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
Interest | ₹5.09 Cr | ₹4.01 Cr | ₹3.87 Cr | ₹4.38 Cr | ₹4.98 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.36 Cr | ₹0.46 Cr | ₹0.29 Cr | ₹0.34 Cr | ₹0.30 Cr |
Other Interest | ₹4.73 Cr | ₹3.55 Cr | ₹3.58 Cr | ₹4.04 Cr | ₹4.68 Cr |
PBDT | ₹26 Cr | ₹15 Cr | ₹10 Cr | ₹9.62 Cr | ₹10 Cr |
Depreciation | ₹6.90 Cr | ₹3.78 Cr | ₹3.39 Cr | ₹3.42 Cr | ₹3.52 Cr |
Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹11 Cr | ₹6.76 Cr | ₹6.20 Cr | ₹6.64 Cr |
Exceptional Income / Expenses | - | - | - | - | ₹-0.42 Cr |
Profit Before Tax | ₹20 Cr | ₹11 Cr | ₹6.76 Cr | ₹6.20 Cr | ₹6.22 Cr |
Provision for Tax | ₹5.47 Cr | ₹2.44 Cr | ₹1.67 Cr | ₹1.72 Cr | ₹1.81 Cr |
Current Income Tax | ₹4.86 Cr | ₹2.26 Cr | ₹1.66 Cr | ₹1.58 Cr | ₹1.80 Cr |
Deferred Tax | ₹0.35 Cr | ₹0.08 Cr | ₹-0.04 Cr | ₹0.03 Cr | ₹-0.03 Cr |
Other taxes | ₹0.26 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹0.03 Cr |
Profit After Tax | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹4.41 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹4.41 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | - | - | - | - | - |
Appropriations | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹4.41 Cr |
General Reserves | ₹14 Cr | ₹8.59 Cr | ₹5.20 Cr | ₹4.61 Cr | ₹4.24 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.57 Cr | ₹-0.10 Cr | ₹-0.11 Cr | ₹-0.14 Cr | ₹0.17 Cr |
Equity Dividend % | ₹5.00 | ₹5.00 | - | - | - |
Earnings Per Share | ₹13.01 | ₹7.84 | ₹4.70 | ₹4.13 | ₹4.07 |
Adjusted EPS | ₹13.01 | ₹7.84 | ₹4.70 | ₹4.13 | ₹4.07 |
Compare Income Statement of peers of DHABRIYA POLYWOOD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHABRIYA POLYWOOD | ₹427.5 Cr | 1.1% | 3.6% | 2% | Stock Analytics | |
SUPREME INDUSTRIES | ₹64,829.4 Cr | 0.3% | 9.5% | 10.6% | Stock Analytics | |
ASTRAL | ₹48,410.7 Cr | -1.4% | 5.5% | -3.6% | Stock Analytics | |
FINOLEX INDUSTRIES | ₹15,288.5 Cr | -6.4% | -3.3% | 23.7% | Stock Analytics | |
RESPONSIVE INDUSTRIES | ₹6,914.5 Cr | -7.4% | -1.1% | -16% | Stock Analytics | |
PRINCE PIPES AND FITTINGS | ₹4,647.4 Cr | -2% | -4.7% | -40% | Stock Analytics |
DHABRIYA POLYWOOD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHABRIYA POLYWOOD | 1.1% |
3.6% |
2% |
SENSEX | -1.7% |
3.4% |
15.2% |
You may also like the below Video Courses