DISA INDIA
|
DISA INDIA Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹331 Cr | ₹264 Cr | ₹256 Cr | ₹185 Cr | ₹233 Cr |
Sales | ₹314 Cr | ₹257 Cr | ₹251 Cr | ₹181 Cr | ₹228 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹13 Cr | ₹3.72 Cr | ₹2.28 Cr | ₹2.71 Cr | ₹2.90 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.23 Cr | ₹3.86 Cr | ₹2.92 Cr | ₹1.64 Cr | ₹2.53 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹329 Cr | ₹262 Cr | ₹256 Cr | ₹185 Cr | ₹233 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹1.83 Cr | ₹-9.87 Cr | ₹20 Cr | ₹3.27 Cr |
Raw Material Consumed | ₹206 Cr | ₹147 Cr | ₹152 Cr | ₹85 Cr | ₹122 Cr |
Opening Raw Materials | ₹34 Cr | ₹31 Cr | ₹18 Cr | ₹25 Cr | ₹31 Cr |
Purchases Raw Materials | ₹202 Cr | ₹125 Cr | ₹145 Cr | ₹61 Cr | ₹99 Cr |
Closing Raw Materials | ₹53 Cr | ₹34 Cr | ₹31 Cr | ₹18 Cr | ₹25 Cr |
Other Direct Purchases / Brought in cost | ₹24 Cr | ₹25 Cr | ₹21 Cr | ₹16 Cr | ₹18 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.08 Cr | ₹2.02 Cr | ₹1.75 Cr | ₹1.45 Cr | ₹2.09 Cr |
Electricity & Power | ₹2.08 Cr | ₹2.02 Cr | ₹1.75 Cr | ₹1.45 Cr | ₹2.09 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹45 Cr | ₹42 Cr | ₹38 Cr | ₹32 Cr | ₹39 Cr |
Salaries, Wages & Bonus | ₹36 Cr | ₹35 Cr | ₹33 Cr | ₹28 Cr | ₹34 Cr |
Contributions to EPF & Pension Funds | ₹2.55 Cr | ₹2.54 Cr | ₹2.91 Cr | ₹3.09 Cr | ₹3.65 Cr |
Workmen and Staff Welfare Expenses | ₹4.44 Cr | ₹3.27 Cr | ₹1.95 Cr | ₹0.77 Cr | ₹1.43 Cr |
Other Employees Cost | ₹1.23 Cr | ₹1.19 Cr | - | - | - |
Other Manufacturing Expenses | ₹8.99 Cr | ₹7.55 Cr | ₹3.09 Cr | ₹2.57 Cr | ₹4.25 Cr |
Sub-contracted / Out sourced services | ₹4.50 Cr | ₹2.86 Cr | - | - | - |
Processing Charges | - | - | ₹0.42 Cr | ₹0.28 Cr | ₹0.44 Cr |
Repairs and Maintenance | ₹2.46 Cr | ₹2.55 Cr | ₹0.96 Cr | ₹0.79 Cr | ₹1.32 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹2.03 Cr | ₹2.14 Cr | ₹1.71 Cr | ₹1.50 Cr | ₹2.49 Cr |
General and Administration Expenses | ₹20 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹19 Cr |
Rent , Rates & Taxes | ₹0.26 Cr | ₹0.77 Cr | ₹0.30 Cr | ₹0.09 Cr | ₹0.73 Cr |
Insurance | ₹0.49 Cr | ₹1.67 Cr | ₹1.04 Cr | ₹1.06 Cr | ₹1.01 Cr |
Printing and stationery | ₹6.07 Cr | ₹5.52 Cr | ₹0.09 Cr | ₹0.07 Cr | ₹0.15 Cr |
Professional and legal fees | ₹2.32 Cr | ₹1.71 Cr | ₹0.99 Cr | ₹1.17 Cr | ₹1.45 Cr |
Traveling and conveyance | ₹5.41 Cr | ₹4.59 Cr | ₹1.95 Cr | ₹1.04 Cr | ₹4.64 Cr |
Other Administration | ₹5.79 Cr | ₹3.88 Cr | ₹9.91 Cr | ₹9.33 Cr | ₹11 Cr |
Selling and Distribution Expenses | ₹4.77 Cr | ₹4.65 Cr | ₹7.15 Cr | ₹1.91 Cr | ₹3.64 Cr |
Advertisement & Sales Promotion | ₹0.36 Cr | ₹0.17 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.35 Cr |
Sales Commissions & Incentives | ₹1.33 Cr | ₹0.65 Cr | ₹1.13 Cr | ₹0.28 Cr | ₹1.40 Cr |
Freight and Forwarding | ₹3.08 Cr | ₹3.83 Cr | ₹5.99 Cr | ₹1.57 Cr | ₹1.89 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹3.39 Cr | ₹3.18 Cr | ₹4.20 Cr | ₹2.15 Cr | ₹3.72 Cr |
Bad debts /advances written off | - | ₹0.02 Cr | ₹0.18 Cr | - | ₹0.08 Cr |
Provision for doubtful debts | ₹0.81 Cr | ₹0.24 Cr | ₹0.22 Cr | ₹0.08 Cr | ₹0.18 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.58 Cr | ₹2.92 Cr | ₹3.73 Cr | ₹2.02 Cr | ₹3.42 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹278 Cr | ₹227 Cr | ₹210 Cr | ₹158 Cr | ₹197 Cr |
Operating Profit (Excl OI) | ₹50 Cr | ₹35 Cr | ₹46 Cr | ₹27 Cr | ₹37 Cr |
Other Income | ₹16 Cr | ₹11 Cr | ₹10 Cr | ₹9.38 Cr | ₹7.60 Cr |
Interest Received | ₹14 Cr | ₹8.99 Cr | ₹8.86 Cr | ₹7.96 Cr | ₹7.15 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.07 Cr | ₹0.09 Cr | ₹0.16 Cr | ₹0.09 Cr | ₹0.02 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹0.30 Cr | - |
Foreign Exchange Gains | ₹0.75 Cr | ₹0.92 Cr | ₹0.58 Cr | ₹0.52 Cr | ₹0.13 Cr |
Others | ₹0.63 Cr | ₹0.53 Cr | ₹0.68 Cr | ₹0.51 Cr | ₹0.30 Cr |
Operating Profit | ₹66 Cr | ₹45 Cr | ₹56 Cr | ₹37 Cr | ₹44 Cr |
Interest | ₹0.71 Cr | ₹0.63 Cr | ₹0.78 Cr | ₹0.39 Cr | ₹0.43 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | ₹0.47 Cr | ₹0.27 Cr | - |
Bank Charges etc | ₹0.39 Cr | ₹0.24 Cr | ₹0.15 Cr | ₹0.12 Cr | ₹0.11 Cr |
Other Interest | ₹0.32 Cr | ₹0.39 Cr | ₹0.16 Cr | - | ₹0.32 Cr |
PBDT | ₹65 Cr | ₹45 Cr | ₹56 Cr | ₹36 Cr | ₹44 Cr |
Depreciation | ₹4.74 Cr | ₹4.51 Cr | ₹3.65 Cr | ₹4.04 Cr | ₹3.77 Cr |
Profit Before Taxation & Exceptional Items | ₹60 Cr | ₹40 Cr | ₹52 Cr | ₹32 Cr | ₹40 Cr |
Exceptional Income / Expenses | ₹-2.55 Cr | - | - | - | - |
Profit Before Tax | ₹58 Cr | ₹40 Cr | ₹52 Cr | ₹32 Cr | ₹40 Cr |
Provision for Tax | ₹15 Cr | ₹10 Cr | ₹13 Cr | ₹8.20 Cr | ₹10 Cr |
Current Income Tax | ₹15 Cr | ₹10 Cr | ₹14 Cr | ₹8.31 Cr | ₹10 Cr |
Deferred Tax | ₹-0.44 Cr | ₹0.39 Cr | ₹-0.21 Cr | ₹-0.11 Cr | ₹-0.15 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹43 Cr | ₹30 Cr | ₹39 Cr | ₹24 Cr | ₹30 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹43 Cr | ₹30 Cr | ₹39 Cr | ₹24 Cr | ₹30 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹218 Cr | ₹204 Cr | ₹189 Cr | ₹165 Cr | ₹135 Cr |
Appropriations | ₹261 Cr | ₹234 Cr | ₹227 Cr | ₹189 Cr | ₹165 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.87 Cr | ₹1.79 Cr | ₹1.32 Cr | ₹0.05 Cr | ₹0.43 Cr |
Equity Dividend % | ₹2,000.00 | ₹1,100.00 | ₹1,600.00 | ₹100.00 | ₹25.00 |
Earnings Per Share | ₹295.72 | ₹205.31 | ₹266.14 | ₹166.55 | ₹204.00 |
Adjusted EPS | ₹295.72 | ₹205.31 | ₹266.14 | ₹166.55 | ₹204.00 |
Compare Income Statement of peers of DISA INDIA
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DISA INDIA | ₹2,441.4 Cr | -3.7% | -7.2% | 7.9% | Stock Analytics | |
BHARAT ELECTRONICS | ₹212,641.0 Cr | -8% | 5.6% | 72.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,915.5 Cr | -5% | 3.2% | 29.3% | Stock Analytics | |
THERMAX | ₹55,395.2 Cr | -5.2% | 6.3% | 55.2% | Stock Analytics | |
TRIVENI TURBINE | ₹24,007.7 Cr | -7.8% | 8.3% | 91.7% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹15,013.6 Cr | -7.1% | -2.2% | 64.4% | Stock Analytics |
DISA INDIA Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DISA INDIA | -3.7% |
-7.2% |
7.9% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses