DHAMPUR SUGAR MILLS
|
DHAMPUR SUGAR MILLS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,656 Cr | ₹2,647 Cr | ₹2,874 Cr | ₹2,163 Cr | ₹2,233 Cr |
| Sales | ₹2,589 Cr | ₹2,575 Cr | ₹2,779 Cr | ₹2,069 Cr | ₹2,035 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹67 Cr | ₹71 Cr | ₹95 Cr | ₹94 Cr | ₹197 Cr |
| Less: Excise Duty | ₹700 Cr | ₹478 Cr | ₹414 Cr | ₹259 Cr | ₹75 Cr |
| Net Sales | ₹1,957 Cr | ₹2,169 Cr | ₹2,460 Cr | ₹1,904 Cr | ₹2,158 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-7.71 Cr | ₹-165 Cr | ₹169 Cr | ₹-274 Cr | ₹96 Cr |
| Raw Material Consumed | ₹1,530 Cr | ₹1,775 Cr | ₹1,713 Cr | ₹1,625 Cr | ₹1,512 Cr |
| Opening Raw Materials | ₹107 Cr | ₹19 Cr | ₹35 Cr | ₹30 Cr | ₹14 Cr |
| Purchases Raw Materials | ₹1,489 Cr | ₹1,839 Cr | ₹1,676 Cr | ₹1,606 Cr | ₹1,501 Cr |
| Closing Raw Materials | ₹82 Cr | ₹107 Cr | ₹19 Cr | ₹35 Cr | ₹30 Cr |
| Other Direct Purchases / Brought in cost | ₹17 Cr | ₹23 Cr | ₹21 Cr | ₹24 Cr | ₹27 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.90 Cr | ₹2.13 Cr | ₹2.27 Cr | ₹2.57 Cr | ₹2.22 Cr |
| Electricity & Power | ₹2.90 Cr | ₹2.13 Cr | ₹2.27 Cr | ₹2.57 Cr | ₹2.22 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹73 Cr | ₹72 Cr | ₹71 Cr | ₹61 Cr | ₹62 Cr |
| Salaries, Wages & Bonus | ₹64 Cr | ₹63 Cr | ₹62 Cr | ₹52 Cr | ₹54 Cr |
| Contributions to EPF & Pension Funds | ₹6.24 Cr | ₹6.27 Cr | ₹5.93 Cr | ₹5.37 Cr | ₹5.17 Cr |
| Workmen and Staff Welfare Expenses | ₹0.81 Cr | ₹0.84 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹0.57 Cr |
| Other Employees Cost | ₹1.97 Cr | ₹2.44 Cr | ₹2.24 Cr | ₹2.21 Cr | ₹2.14 Cr |
| Other Manufacturing Expenses | ₹119 Cr | ₹133 Cr | ₹115 Cr | ₹95 Cr | ₹78 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹26 Cr | ₹27 Cr | ₹24 Cr | ₹25 Cr | ₹26 Cr |
| Packing Material Consumed | ₹43 Cr | ₹41 Cr | ₹37 Cr | ₹29 Cr | ₹17 Cr |
| Other Mfg Exp | ₹50 Cr | ₹65 Cr | ₹53 Cr | ₹41 Cr | ₹34 Cr |
| General and Administration Expenses | ₹27 Cr | ₹35 Cr | ₹31 Cr | ₹31 Cr | ₹34 Cr |
| Rent , Rates & Taxes | ₹12 Cr | ₹14 Cr | ₹12 Cr | ₹6.74 Cr | ₹3.91 Cr |
| Insurance | ₹5.17 Cr | ₹4.44 Cr | ₹3.59 Cr | ₹2.99 Cr | ₹2.60 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹2.19 Cr | ₹2.80 Cr | ₹1.57 Cr | ₹3.65 Cr | ₹8.87 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹7.81 Cr | ₹14 Cr | ₹14 Cr | ₹18 Cr | ₹18 Cr |
| Selling and Distribution Expenses | ₹18 Cr | ₹22 Cr | ₹27 Cr | ₹39 Cr | ₹66 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | ₹2.48 Cr | ₹2.26 Cr | ₹3.03 Cr | ₹2.32 Cr | ₹3.56 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹16 Cr | ₹20 Cr | ₹23 Cr | ₹36 Cr | ₹62 Cr |
| Miscellaneous Expenses | ₹25 Cr | ₹28 Cr | ₹30 Cr | ₹35 Cr | ₹34 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | ₹0.33 Cr | ₹2.41 Cr |
| Losson disposal of fixed assets(net) | ₹0.14 Cr | ₹0.52 Cr | ₹4.21 Cr | ₹0.15 Cr | ₹0.26 Cr |
| Losson foreign exchange fluctuations | - | - | ₹1.39 Cr | ₹0.49 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹25 Cr | ₹27 Cr | ₹24 Cr | ₹34 Cr | ₹31 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,787 Cr | ₹1,903 Cr | ₹2,156 Cr | ₹1,613 Cr | ₹1,882 Cr |
| Operating Profit (Excl OI) | ₹170 Cr | ₹266 Cr | ₹303 Cr | ₹291 Cr | ₹276 Cr |
| Other Income | ₹22 Cr | ₹32 Cr | ₹17 Cr | ₹11 Cr | ₹15 Cr |
| Interest Received | ₹2.60 Cr | ₹5.04 Cr | ₹2.44 Cr | ₹1.53 Cr | ₹0.35 Cr |
| Dividend Received | - | - | ₹0.04 Cr | ₹0.04 Cr | ₹0.04 Cr |
| Profit on sale of Fixed Assets | ₹1.44 Cr | ₹16 Cr | ₹0.21 Cr | ₹1.33 Cr | - |
| Profits on sale of Investments | ₹1.93 Cr | ₹0.30 Cr | - | - | - |
| Provision Written Back | ₹1.10 Cr | ₹3.19 Cr | ₹7.62 Cr | ₹0.30 Cr | ₹1.29 Cr |
| Foreign Exchange Gains | ₹1.51 Cr | ₹0.27 Cr | - | ₹0.79 Cr | ₹6.78 Cr |
| Others | ₹13 Cr | ₹7.46 Cr | ₹7.09 Cr | ₹7.42 Cr | ₹6.96 Cr |
| Operating Profit | ₹191 Cr | ₹298 Cr | ₹321 Cr | ₹303 Cr | ₹292 Cr |
| Interest | ₹54 Cr | ₹47 Cr | ₹46 Cr | ₹51 Cr | ₹42 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.68 Cr | ₹2.83 Cr | ₹3.00 Cr | ₹5.73 Cr | ₹2.58 Cr |
| Other Interest | ₹53 Cr | ₹45 Cr | ₹43 Cr | ₹45 Cr | ₹39 Cr |
| PBDT | ₹137 Cr | ₹251 Cr | ₹275 Cr | ₹252 Cr | ₹250 Cr |
| Depreciation | ₹62 Cr | ₹59 Cr | ₹52 Cr | ₹50 Cr | ₹51 Cr |
| Profit Before Taxation & Exceptional Items | ₹75 Cr | ₹192 Cr | ₹223 Cr | ₹202 Cr | ₹199 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹75 Cr | ₹192 Cr | ₹223 Cr | ₹202 Cr | ₹199 Cr |
| Provision for Tax | ₹23 Cr | ₹58 Cr | ₹65 Cr | ₹58 Cr | ₹55 Cr |
| Current Income Tax | ₹13 Cr | ₹33 Cr | ₹37 Cr | ₹35 Cr | ₹37 Cr |
| Deferred Tax | ₹9.76 Cr | ₹24 Cr | ₹28 Cr | ₹23 Cr | ₹19 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹52 Cr | ₹135 Cr | ₹158 Cr | ₹144 Cr | ₹143 Cr |
| Extra items | - | - | - | - | ₹86 Cr |
| Minority Interest | ₹-0.21 Cr | ₹-0.20 Cr | ₹-0.49 Cr | ₹0.01 Cr | ₹0.23 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹52 Cr | ₹134 Cr | ₹158 Cr | ₹144 Cr | ₹229 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,034 Cr | ₹976 Cr | ₹816 Cr | ₹979 Cr | ₹790 Cr |
| Appropriations | ₹1,087 Cr | ₹1,111 Cr | ₹973 Cr | ₹1,123 Cr | ₹1,019 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹76 Cr | ₹-3.13 Cr | ₹268 Cr | ₹0.01 Cr |
| Equity Dividend % | - | - | ₹60.00 | ₹60.00 | ₹60.00 |
| Earnings Per Share | ₹7.99 | ₹20.54 | ₹23.73 | ₹21.70 | ₹34.53 |
| Adjusted EPS | ₹7.99 | ₹20.54 | ₹23.73 | ₹21.70 | ₹34.53 |
Compare Income Statement of peers of DHAMPUR SUGAR MILLS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DHAMPUR SUGAR MILLS | ₹868.1 Cr | -2.7% | -0.8% | -31% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,639.9 Cr | -3.9% | 0.6% | 32.8% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,086.5 Cr | -4.9% | -3.2% | -29.9% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,839.8 Cr | -0.1% | 2.5% | -13.5% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,223.7 Cr | -2.6% | -4.3% | -30% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,491.8 Cr | -0.8% | -1.5% | 8.9% | Stock Analytics | |
DHAMPUR SUGAR MILLS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DHAMPUR SUGAR MILLS | -2.7% |
-0.8% |
-31% |
| SENSEX | -1.4% |
3.1% |
3.8% |
You may also like the below Video Courses