DHAMPUR SUGAR MILLS
|
DHAMPUR SUGAR MILLS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,647 Cr | ₹2,874 Cr | ₹2,163 Cr | ₹2,233 Cr | ₹3,525 Cr |
Sales | ₹2,575 Cr | ₹2,779 Cr | ₹2,069 Cr | ₹2,035 Cr | ₹3,266 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | ₹3.52 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹71 Cr | ₹95 Cr | ₹94 Cr | ₹197 Cr | ₹255 Cr |
Less: Excise Duty | ₹478 Cr | ₹414 Cr | ₹259 Cr | ₹75 Cr | ₹41 Cr |
Net Sales | ₹2,169 Cr | ₹2,460 Cr | ₹1,904 Cr | ₹2,158 Cr | ₹3,484 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-165 Cr | ₹169 Cr | ₹-274 Cr | ₹96 Cr | ₹48 Cr |
Raw Material Consumed | ₹1,775 Cr | ₹1,713 Cr | ₹1,625 Cr | ₹1,512 Cr | ₹2,667 Cr |
Opening Raw Materials | ₹19 Cr | ₹35 Cr | ₹30 Cr | ₹14 Cr | ₹9.83 Cr |
Purchases Raw Materials | ₹1,839 Cr | ₹1,676 Cr | ₹1,606 Cr | ₹1,501 Cr | ₹2,469 Cr |
Closing Raw Materials | ₹107 Cr | ₹19 Cr | ₹35 Cr | ₹30 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | ₹23 Cr | ₹21 Cr | ₹24 Cr | ₹27 Cr | ₹203 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.13 Cr | ₹2.27 Cr | ₹2.57 Cr | ₹2.22 Cr | ₹8.83 Cr |
Electricity & Power | ₹2.13 Cr | ₹2.27 Cr | ₹2.57 Cr | ₹2.22 Cr | ₹8.83 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹72 Cr | ₹71 Cr | ₹61 Cr | ₹62 Cr | ₹124 Cr |
Salaries, Wages & Bonus | ₹63 Cr | ₹62 Cr | ₹52 Cr | ₹54 Cr | ₹109 Cr |
Contributions to EPF & Pension Funds | ₹6.27 Cr | ₹5.93 Cr | ₹5.37 Cr | ₹5.17 Cr | ₹9.49 Cr |
Workmen and Staff Welfare Expenses | ₹0.84 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.57 Cr | ₹0.80 Cr |
Other Employees Cost | ₹2.44 Cr | ₹2.24 Cr | ₹2.21 Cr | ₹2.14 Cr | ₹4.80 Cr |
Other Manufacturing Expenses | ₹133 Cr | ₹115 Cr | ₹95 Cr | ₹78 Cr | ₹132 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹27 Cr | ₹24 Cr | ₹25 Cr | ₹26 Cr | ₹42 Cr |
Packing Material Consumed | ₹41 Cr | ₹37 Cr | ₹29 Cr | ₹17 Cr | ₹32 Cr |
Other Mfg Exp | ₹65 Cr | ₹53 Cr | ₹41 Cr | ₹34 Cr | ₹58 Cr |
General and Administration Expenses | ₹35 Cr | ₹31 Cr | ₹31 Cr | ₹34 Cr | ₹43 Cr |
Rent , Rates & Taxes | ₹14 Cr | ₹12 Cr | ₹6.74 Cr | ₹3.91 Cr | ₹5.47 Cr |
Insurance | ₹4.44 Cr | ₹3.59 Cr | ₹2.99 Cr | ₹2.60 Cr | ₹2.82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.80 Cr | ₹1.57 Cr | ₹3.65 Cr | ₹8.87 Cr | ₹18 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹14 Cr | ₹14 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr |
Selling and Distribution Expenses | ₹22 Cr | ₹27 Cr | ₹39 Cr | ₹66 Cr | ₹61 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹2.26 Cr | ₹3.03 Cr | ₹2.32 Cr | ₹3.56 Cr | ₹6.30 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹20 Cr | ₹23 Cr | ₹36 Cr | ₹62 Cr | ₹54 Cr |
Miscellaneous Expenses | ₹28 Cr | ₹30 Cr | ₹35 Cr | ₹34 Cr | ₹43 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | ₹0.33 Cr | ₹2.41 Cr | - |
Losson disposal of fixed assets(net) | ₹0.52 Cr | ₹4.21 Cr | ₹0.15 Cr | ₹0.26 Cr | ₹0.06 Cr |
Losson foreign exchange fluctuations | - | ₹1.39 Cr | ₹0.49 Cr | - | ₹0.16 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹27 Cr | ₹24 Cr | ₹34 Cr | ₹31 Cr | ₹43 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,903 Cr | ₹2,156 Cr | ₹1,613 Cr | ₹1,882 Cr | ₹3,127 Cr |
Operating Profit (Excl OI) | ₹266 Cr | ₹303 Cr | ₹291 Cr | ₹276 Cr | ₹358 Cr |
Other Income | ₹32 Cr | ₹17 Cr | ₹11 Cr | ₹15 Cr | ₹54 Cr |
Interest Received | ₹5.04 Cr | ₹2.44 Cr | ₹1.53 Cr | ₹0.35 Cr | ₹1.74 Cr |
Dividend Received | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr | ₹0.14 Cr |
Profit on sale of Fixed Assets | ₹16 Cr | ₹0.21 Cr | ₹1.33 Cr | - | ₹0.02 Cr |
Profits on sale of Investments | ₹0.30 Cr | - | - | - | ₹1.04 Cr |
Provision Written Back | ₹3.19 Cr | ₹7.62 Cr | ₹0.30 Cr | ₹1.29 Cr | ₹0.94 Cr |
Foreign Exchange Gains | ₹0.27 Cr | - | ₹0.79 Cr | ₹6.78 Cr | ₹12 Cr |
Others | ₹7.46 Cr | ₹7.09 Cr | ₹7.42 Cr | ₹6.96 Cr | ₹38 Cr |
Operating Profit | ₹298 Cr | ₹321 Cr | ₹303 Cr | ₹292 Cr | ₹412 Cr |
Interest | ₹47 Cr | ₹46 Cr | ₹51 Cr | ₹42 Cr | ₹120 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.83 Cr | ₹3.00 Cr | ₹5.73 Cr | ₹2.58 Cr | ₹5.35 Cr |
Other Interest | ₹45 Cr | ₹43 Cr | ₹45 Cr | ₹39 Cr | ₹115 Cr |
PBDT | ₹251 Cr | ₹275 Cr | ₹252 Cr | ₹250 Cr | ₹292 Cr |
Depreciation | ₹59 Cr | ₹52 Cr | ₹50 Cr | ₹51 Cr | ₹76 Cr |
Profit Before Taxation & Exceptional Items | ₹192 Cr | ₹223 Cr | ₹202 Cr | ₹199 Cr | ₹216 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹192 Cr | ₹223 Cr | ₹202 Cr | ₹199 Cr | ₹216 Cr |
Provision for Tax | ₹58 Cr | ₹65 Cr | ₹58 Cr | ₹55 Cr | ₹-8.37 Cr |
Current Income Tax | ₹33 Cr | ₹37 Cr | ₹35 Cr | ₹37 Cr | ₹32 Cr |
Deferred Tax | ₹24 Cr | ₹28 Cr | ₹23 Cr | ₹19 Cr | ₹-40 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹135 Cr | ₹158 Cr | ₹144 Cr | ₹143 Cr | ₹224 Cr |
Extra items | - | - | - | ₹86 Cr | ₹-8.40 Cr |
Minority Interest | ₹-0.20 Cr | ₹-0.49 Cr | ₹0.01 Cr | ₹0.23 Cr | ₹0.89 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹134 Cr | ₹158 Cr | ₹144 Cr | ₹229 Cr | ₹217 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹976 Cr | ₹816 Cr | ₹979 Cr | ₹790 Cr | ₹645 Cr |
Appropriations | ₹1,111 Cr | ₹973 Cr | ₹1,123 Cr | ₹1,019 Cr | ₹862 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹8.19 Cr |
Other Appropriation | ₹76 Cr | ₹-3.13 Cr | ₹268 Cr | ₹0.01 Cr | ₹24 Cr |
Equity Dividend % | - | ₹60.00 | ₹60.00 | ₹60.00 | ₹60.00 |
Earnings Per Share | ₹20.54 | ₹23.73 | ₹21.70 | ₹34.53 | ₹32.62 |
Adjusted EPS | ₹20.54 | ₹23.73 | ₹21.70 | ₹34.53 | ₹32.62 |
Compare Income Statement of peers of DHAMPUR SUGAR MILLS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHAMPUR SUGAR MILLS | ₹1,151.4 Cr | 4.4% | -9.1% | -34.6% | Stock Analytics | |
EID PARRY (INDIA) | ₹15,358.7 Cr | 13% | 12.1% | 68.2% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹10,822.0 Cr | 2% | -12.7% | 15.7% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹8,507.6 Cr | 1.1% | -3.7% | -21.2% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹8,370.7 Cr | 4.1% | -6% | 1.4% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,980.3 Cr | 1.5% | -9.9% | -6.4% | Stock Analytics |
DHAMPUR SUGAR MILLS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHAMPUR SUGAR MILLS | 4.4% |
-9.1% |
-34.6% |
SENSEX | 3.3% |
-0.1% |
21.8% |
You may also like the below Video Courses