DHARMAJ CROP GUARD
|
DHARMAJ CROP GUARD Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹654 Cr | ₹524 Cr | ₹394 Cr | ₹302 Cr | ₹198 Cr |
Sales | ₹653 Cr | ₹522 Cr | ₹392 Cr | ₹300 Cr | ₹197 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.04 Cr | ₹0.54 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.41 Cr | ₹1.30 Cr | ₹2.44 Cr | ₹2.17 Cr | ₹1.38 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹654 Cr | ₹524 Cr | ₹394 Cr | ₹302 Cr | ₹198 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-9.87 Cr | ₹-15 Cr | ₹-13 Cr | ₹-8.50 Cr | ₹-5.64 Cr |
Raw Material Consumed | ₹529 Cr | ₹447 Cr | ₹321 Cr | ₹241 Cr | ₹157 Cr |
Opening Raw Materials | ₹23 Cr | ₹29 Cr | ₹23 Cr | ₹15 Cr | ₹8.32 Cr |
Purchases Raw Materials | ₹406 Cr | ₹330 Cr | ₹327 Cr | ₹248 Cr | ₹163 Cr |
Closing Raw Materials | ₹33 Cr | ₹23 Cr | ₹29 Cr | ₹23 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | ₹133 Cr | ₹111 Cr | ₹0.55 Cr | ₹0.91 Cr | ₹0.33 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹3.79 Cr | ₹1.56 Cr | ₹1.41 Cr | ₹0.93 Cr | ₹0.84 Cr |
Electricity & Power | ₹3.79 Cr | ₹1.56 Cr | ₹1.41 Cr | ₹0.02 Cr | ₹0.02 Cr |
Oil, Fuel & Natural gas | - | - | - | ₹0.91 Cr | ₹0.82 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹27 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹7.52 Cr |
Salaries, Wages & Bonus | ₹24 Cr | ₹17 Cr | ₹12 Cr | ₹10 Cr | ₹7.14 Cr |
Contributions to EPF & Pension Funds | ₹0.89 Cr | ₹0.53 Cr | ₹0.30 Cr | ₹0.21 Cr | ₹0.12 Cr |
Workmen and Staff Welfare Expenses | ₹1.95 Cr | ₹0.62 Cr | ₹0.40 Cr | ₹0.41 Cr | ₹0.20 Cr |
Other Employees Cost | ₹0.34 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.07 Cr |
Other Manufacturing Expenses | ₹9.30 Cr | ₹3.43 Cr | ₹9.52 Cr | ₹6.52 Cr | ₹4.20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.11 Cr | ₹2.30 Cr | ₹2.62 Cr | ₹3.64 Cr | ₹1.94 Cr |
Repairs and Maintenance | ₹0.64 Cr | ₹0.45 Cr | ₹0.63 Cr | ₹0.93 Cr | ₹1.00 Cr |
Packing Material Consumed | - | - | ₹0.22 Cr | ₹0.17 Cr | ₹0.11 Cr |
Other Mfg Exp | ₹2.55 Cr | ₹0.68 Cr | ₹6.05 Cr | ₹1.78 Cr | ₹1.15 Cr |
General and Administration Expenses | ₹14 Cr | ₹17 Cr | ₹7.23 Cr | ₹5.87 Cr | ₹4.94 Cr |
Rent , Rates & Taxes | ₹1.54 Cr | ₹0.86 Cr | ₹0.56 Cr | ₹0.46 Cr | ₹0.32 Cr |
Insurance | ₹0.62 Cr | ₹0.88 Cr | ₹0.66 Cr | ₹0.54 Cr | ₹0.38 Cr |
Printing and stationery | ₹0.28 Cr | ₹0.25 Cr | ₹0.09 Cr | ₹0.15 Cr | ₹0.13 Cr |
Professional and legal fees | ₹2.07 Cr | ₹6.98 Cr | ₹1.14 Cr | ₹1.32 Cr | ₹1.06 Cr |
Traveling and conveyance | ₹7.67 Cr | ₹6.58 Cr | ₹2.84 Cr | ₹2.14 Cr | ₹1.97 Cr |
Other Administration | ₹1.52 Cr | ₹1.10 Cr | ₹1.94 Cr | ₹1.25 Cr | ₹1.07 Cr |
Selling and Distribution Expenses | ₹13 Cr | ₹10 Cr | ₹9.81 Cr | ₹13 Cr | ₹11 Cr |
Advertisement & Sales Promotion | ₹6.28 Cr | ₹5.55 Cr | ₹2.29 Cr | ₹2.80 Cr | ₹2.10 Cr |
Sales Commissions & Incentives | - | - | ₹1.22 Cr | ₹2.25 Cr | ₹1.60 Cr |
Freight and Forwarding | ₹5.44 Cr | ₹3.69 Cr | - | ₹3.18 Cr | ₹2.07 Cr |
Handling and Clearing Charges | ₹1.63 Cr | ₹0.82 Cr | ₹0.22 Cr | ₹0.21 Cr | ₹0.16 Cr |
Other Selling Expenses | - | - | ₹6.09 Cr | ₹5.05 Cr | ₹5.01 Cr |
Miscellaneous Expenses | ₹4.81 Cr | ₹1.93 Cr | ₹0.60 Cr | ₹0.43 Cr | ₹0.51 Cr |
Bad debts /advances written off | ₹0.01 Cr | - | - | ₹0.02 Cr | ₹0.23 Cr |
Provision for doubtful debts | ₹2.96 Cr | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹0.72 Cr | - | - | - |
Losson sale of non-trade current investments | ₹0.00 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹1.85 Cr | ₹1.21 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.28 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹591 Cr | ₹483 Cr | ₹350 Cr | ₹271 Cr | ₹180 Cr |
Operating Profit (Excl OI) | ₹63 Cr | ₹41 Cr | ₹44 Cr | ₹31 Cr | ₹18 Cr |
Other Income | ₹3.43 Cr | ₹4.51 Cr | ₹2.08 Cr | ₹1.16 Cr | ₹0.94 Cr |
Interest Received | ₹2.85 Cr | ₹4.40 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.07 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.56 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.48 Cr | - | ₹1.10 Cr | ₹0.16 Cr | ₹0.57 Cr |
Others | ₹0.08 Cr | ₹0.09 Cr | ₹0.79 Cr | ₹0.38 Cr | ₹0.30 Cr |
Operating Profit | ₹66 Cr | ₹46 Cr | ₹46 Cr | ₹32 Cr | ₹19 Cr |
Interest | ₹3.45 Cr | ₹2.33 Cr | ₹2.62 Cr | ₹1.42 Cr | ₹2.24 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.41 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.05 Cr |
Other Interest | ₹3.04 Cr | ₹2.18 Cr | ₹2.51 Cr | ₹1.38 Cr | ₹2.18 Cr |
PBDT | ₹63 Cr | ₹43 Cr | ₹44 Cr | ₹31 Cr | ₹17 Cr |
Depreciation | ₹5.44 Cr | ₹5.08 Cr | ₹5.27 Cr | ₹2.60 Cr | ₹2.18 Cr |
Profit Before Taxation & Exceptional Items | ₹57 Cr | ₹38 Cr | ₹39 Cr | ₹28 Cr | ₹14 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹57 Cr | ₹38 Cr | ₹39 Cr | ₹28 Cr | ₹14 Cr |
Provision for Tax | ₹13 Cr | ₹11 Cr | ₹9.84 Cr | ₹7.23 Cr | ₹3.70 Cr |
Current Income Tax | ₹10 Cr | ₹12 Cr | ₹10 Cr | ₹6.99 Cr | ₹3.78 Cr |
Deferred Tax | ₹2.74 Cr | ₹-0.23 Cr | ₹-0.27 Cr | ₹0.24 Cr | ₹-0.08 Cr |
Other taxes | ₹-0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
Profit After Tax | ₹44 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹87 Cr | ₹60 Cr | ₹32 Cr | ₹11 Cr | ₹7.55 Cr |
Appropriations | ₹131 Cr | ₹87 Cr | ₹61 Cr | ₹32 Cr | ₹18 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.19 Cr | ₹0.26 Cr | ₹0.63 Cr | ₹0.05 Cr | ₹7.05 Cr |
Equity Dividend % | - | - | ₹1.00 | - | - |
Earnings Per Share | ₹13.13 | ₹7.95 | ₹11.62 | ₹12.74 | ₹6.54 |
Adjusted EPS | ₹13.13 | ₹7.95 | ₹11.62 | ₹8.49 | ₹4.36 |
Compare Income Statement of peers of DHARMAJ CROP GUARD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHARMAJ CROP GUARD | ₹926.0 Cr | -6.4% | -2.7% | 7.6% | Stock Analytics | |
PI INDUSTRIES | ₹56,881.4 Cr | -3.3% | -8.7% | 10.6% | Stock Analytics | |
UPL | ₹42,093.4 Cr | -3.9% | -9.7% | -9% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹26,315.0 Cr | 1.8% | -3% | 30.1% | Stock Analytics | |
BAYER CROPSCIENCE | ₹26,059.4 Cr | -0.2% | -0.3% | 3.6% | Stock Analytics | |
BASF INDIA | ₹24,336.1 Cr | 3% | -2% | 85.6% | Stock Analytics |
DHARMAJ CROP GUARD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHARMAJ CROP GUARD | -6.4% |
-2.7% |
7.6% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses