DIFFUSION ENGINEERS
|
DIFFUSION ENGINEERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹278 Cr | ₹255 Cr | ₹205 Cr | ₹156 Cr | ₹157 Cr |
Sales | ₹243 Cr | ₹236 Cr | ₹184 Cr | ₹121 Cr | ₹155 Cr |
Job Work/ Contract Receipts | ₹33 Cr | ₹16 Cr | ₹19 Cr | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹2.34 Cr | ₹2.36 Cr | ₹1.54 Cr | ₹36 Cr | ₹1.50 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹278 Cr | ₹255 Cr | ₹205 Cr | ₹155 Cr | ₹154 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.95 Cr | ₹-2.83 Cr | ₹-7.77 Cr | ₹17 Cr | ₹-10 Cr |
Raw Material Consumed | ₹148 Cr | ₹150 Cr | ₹125 Cr | ₹66 Cr | ₹88 Cr |
Opening Raw Materials | ₹25 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr | ₹8.13 Cr |
Purchases Raw Materials | ₹132 Cr | ₹142 Cr | ₹123 Cr | ₹60 Cr | ₹88 Cr |
Closing Raw Materials | ₹28 Cr | ₹25 Cr | ₹21 Cr | ₹14 Cr | ₹14 Cr |
Other Direct Purchases / Brought in cost | ₹19 Cr | ₹13 Cr | ₹8.21 Cr | ₹5.99 Cr | ₹5.07 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹6.14 Cr | ₹5.24 Cr | ₹4.23 Cr | ₹3.06 Cr | ₹3.19 Cr |
Electricity & Power | ₹6.11 Cr | ₹5.20 Cr | ₹4.20 Cr | ₹3.03 Cr | ₹3.16 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr | ₹0.03 Cr |
Employee Cost | ₹36 Cr | ₹30 Cr | ₹26 Cr | ₹22 Cr | ₹24 Cr |
Salaries, Wages & Bonus | ₹33 Cr | ₹27 Cr | ₹24 Cr | ₹19 Cr | ₹21 Cr |
Contributions to EPF & Pension Funds | ₹1.60 Cr | ₹1.38 Cr | ₹1.40 Cr | ₹1.25 Cr | ₹1.42 Cr |
Workmen and Staff Welfare Expenses | ₹0.32 Cr | ₹0.64 Cr | ₹0.13 Cr | ₹0.22 Cr | ₹0.38 Cr |
Other Employees Cost | ₹0.94 Cr | ₹0.76 Cr | ₹1.08 Cr | ₹1.98 Cr | ₹1.03 Cr |
Other Manufacturing Expenses | ₹33 Cr | ₹28 Cr | ₹22 Cr | ₹14 Cr | ₹20 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹8.53 Cr | ₹10 Cr |
Repairs and Maintenance | ₹0.63 Cr | ₹0.71 Cr | ₹0.39 Cr | ₹0.07 Cr | ₹0.54 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹12 Cr | ₹10 Cr | ₹8.99 Cr | ₹5.03 Cr | ₹9.04 Cr |
General and Administration Expenses | ₹10 Cr | ₹8.78 Cr | ₹7.12 Cr | ₹7.28 Cr | ₹10 Cr |
Rent , Rates & Taxes | ₹2.03 Cr | ₹1.63 Cr | ₹1.95 Cr | ₹0.69 Cr | ₹0.60 Cr |
Insurance | ₹0.49 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.45 Cr | ₹0.31 Cr |
Printing and stationery | - | - | - | ₹0.01 Cr | ₹0.02 Cr |
Professional and legal fees | ₹2.42 Cr | ₹1.74 Cr | ₹1.39 Cr | ₹1.02 Cr | ₹1.35 Cr |
Traveling and conveyance | ₹3.93 Cr | ₹3.48 Cr | ₹2.04 Cr | ₹1.24 Cr | ₹3.18 Cr |
Other Administration | ₹1.56 Cr | ₹1.51 Cr | ₹1.39 Cr | ₹3.87 Cr | ₹4.68 Cr |
Selling and Distribution Expenses | ₹3.52 Cr | ₹4.26 Cr | ₹3.37 Cr | ₹4.82 Cr | ₹2.18 Cr |
Advertisement & Sales Promotion | ₹0.21 Cr | ₹0.32 Cr | ₹0.20 Cr | ₹0.18 Cr | ₹0.14 Cr |
Sales Commissions & Incentives | ₹0.70 Cr | ₹0.65 Cr | ₹0.25 Cr | ₹0.81 Cr | ₹1.20 Cr |
Freight and Forwarding | ₹2.62 Cr | ₹3.28 Cr | ₹2.92 Cr | ₹3.83 Cr | ₹0.38 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | ₹0.46 Cr |
Miscellaneous Expenses | ₹3.98 Cr | ₹3.20 Cr | ₹2.08 Cr | ₹0.74 Cr | ₹0.75 Cr |
Bad debts /advances written off | ₹0.96 Cr | ₹0.39 Cr | ₹0.14 Cr | ₹0.31 Cr | ₹0.49 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.03 Cr | ₹0.14 Cr | ₹0.02 Cr | ₹0.18 Cr | ₹0.00 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.99 Cr | ₹2.67 Cr | ₹1.92 Cr | ₹0.25 Cr | ₹0.27 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹239 Cr | ₹227 Cr | ₹182 Cr | ₹135 Cr | ₹137 Cr |
Operating Profit (Excl OI) | ₹39 Cr | ₹28 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
Other Income | ₹7.42 Cr | ₹3.80 Cr | ₹4.17 Cr | ₹1.74 Cr | ₹2.82 Cr |
Interest Received | ₹0.45 Cr | ₹0.29 Cr | ₹0.34 Cr | ₹0.15 Cr | ₹0.37 Cr |
Dividend Received | ₹0.03 Cr | ₹0.04 Cr | - | ₹0.03 Cr | ₹0.02 Cr |
Profit on sale of Fixed Assets | ₹2.06 Cr | ₹1.79 Cr | ₹1.22 Cr | - | ₹0.39 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | ₹0.03 Cr | - | ₹0.44 Cr |
Foreign Exchange Gains | ₹0.29 Cr | ₹0.37 Cr | ₹0.54 Cr | - | ₹0.60 Cr |
Others | ₹4.59 Cr | ₹1.31 Cr | ₹2.03 Cr | ₹1.55 Cr | ₹1.00 Cr |
Operating Profit | ₹46 Cr | ₹32 Cr | ₹27 Cr | ₹22 Cr | ₹20 Cr |
Interest | ₹1.76 Cr | ₹2.30 Cr | ₹1.39 Cr | ₹2.00 Cr | ₹1.95 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.41 Cr | ₹1.85 Cr | ₹0.96 Cr | ₹1.62 Cr | ₹1.22 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.34 Cr | ₹0.44 Cr | ₹0.43 Cr | ₹0.24 Cr | ₹0.61 Cr |
Other Interest | - | - | - | ₹0.14 Cr | ₹0.12 Cr |
PBDT | ₹45 Cr | ₹29 Cr | ₹25 Cr | ₹20 Cr | ₹18 Cr |
Depreciation | ₹4.55 Cr | ₹3.84 Cr | ₹4.16 Cr | ₹3.90 Cr | ₹3.19 Cr |
Profit Before Taxation & Exceptional Items | ₹40 Cr | ₹26 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr |
Exceptional Income / Expenses | ₹-0.26 Cr | - | - | - | - |
Profit Before Tax | ₹41 Cr | ₹29 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr |
Provision for Tax | ₹10 Cr | ₹6.52 Cr | ₹4.93 Cr | ₹5.08 Cr | ₹3.95 Cr |
Current Income Tax | ₹8.79 Cr | ₹5.93 Cr | ₹4.90 Cr | ₹4.38 Cr | ₹3.37 Cr |
Deferred Tax | ₹1.49 Cr | ₹0.40 Cr | ₹0.03 Cr | ₹0.70 Cr | ₹0.58 Cr |
Other taxes | - | ₹0.18 Cr | - | - | - |
Profit After Tax | ₹31 Cr | ₹22 Cr | ₹17 Cr | ₹11 Cr | ₹10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.14 Cr | ₹0.02 Cr | ₹-0.02 Cr | ₹0.06 Cr | ₹0.04 Cr |
Share of Associate | - | - | - | ₹-2.03 Cr | ₹0.68 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹31 Cr | ₹22 Cr | ₹17 Cr | ₹9.38 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹121 Cr | ₹100 Cr | ₹85 Cr | ₹77 Cr | ₹66 Cr |
Appropriations | ₹152 Cr | ₹122 Cr | ₹102 Cr | ₹86 Cr | ₹77 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | ₹0.56 Cr | - |
Corporate dividend tax | - | - | - | - | ₹0.15 Cr |
Other Appropriation | ₹1.28 Cr | ₹0.73 Cr | ₹0.81 Cr | ₹2.35 Cr | ₹2.29 Cr |
Equity Dividend % | ₹5.00 | ₹40.00 | ₹40.00 | ₹40.00 | ₹35.00 |
Earnings Per Share | ₹10.94 | ₹59.31 | ₹45.56 | ₹25.10 | ₹29.81 |
Adjusted EPS | ₹10.94 | ₹8.47 | ₹6.51 | ₹3.59 | ₹4.26 |
Compare Income Statement of peers of DIFFUSION ENGINEERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DIFFUSION ENGINEERS | ₹975.8 Cr | 2.5% | -13.2% | NA | Stock Analytics | |
GRAPHITE INDIA | ₹8,204.8 Cr | 4.6% | -16.1% | -22% | Stock Analytics | |
ESAB INDIA | ₹7,258.6 Cr | -1.8% | -5.6% | -9.4% | Stock Analytics | |
HEG | ₹6,945.3 Cr | 5.8% | -12% | 11.7% | Stock Analytics | |
ADOR WELDING | ₹1,543.5 Cr | -1.1% | -19.8% | -40.4% | Stock Analytics | |
DE NORA INDIA | ₹404.6 Cr | 2.7% | -29.9% | -54.3% | Stock Analytics |
DIFFUSION ENGINEERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DIFFUSION ENGINEERS | 2.5% |
-13.2% |
|
SENSEX | -0.8% |
-1.6% |
3.1% |
You may also like the below Video Courses