DIVIS LABORATORIES
|
DIVIS LABORATORIES Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹7,891 Cr | ₹7,819 Cr | ₹8,988 Cr | ₹6,991 Cr | ₹5,456 Cr |
Sales | ₹7,829 Cr | ₹7,698 Cr | ₹8,816 Cr | ₹6,734 Cr | ₹5,344 Cr |
Job Work/ Contract Receipts | ₹13 Cr | ₹19 Cr | ₹11 Cr | ₹146 Cr | ₹9.01 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹49 Cr | ₹102 Cr | ₹161 Cr | ₹111 Cr | ₹103 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹7,845 Cr | ₹7,767 Cr | ₹8,960 Cr | ₹6,969 Cr | ₹5,394 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-109 Cr | ₹23 Cr | ₹-524 Cr | ₹-79 Cr | ₹-106 Cr |
Raw Material Consumed | ₹3,238 Cr | ₹3,030 Cr | ₹3,491 Cr | ₹2,403 Cr | ₹2,215 Cr |
Opening Raw Materials | ₹972 Cr | ₹773 Cr | ₹706 Cr | ₹507 Cr | ₹520 Cr |
Purchases Raw Materials | ₹3,351 Cr | ₹3,207 Cr | ₹3,544 Cr | ₹2,596 Cr | ₹2,186 Cr |
Closing Raw Materials | ₹1,091 Cr | ₹972 Cr | ₹773 Cr | ₹706 Cr | ₹507 Cr |
Other Direct Purchases / Brought in cost | ₹6.00 Cr | ₹22 Cr | ₹14 Cr | ₹5.31 Cr | ₹16 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹477 Cr | ₹496 Cr | ₹392 Cr | ₹319 Cr | ₹281 Cr |
Electricity & Power | ₹477 Cr | ₹496 Cr | ₹392 Cr | ₹319 Cr | ₹281 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,094 Cr | ₹975 Cr | ₹946 Cr | ₹826 Cr | ₹621 Cr |
Salaries, Wages & Bonus | ₹1,043 Cr | ₹923 Cr | ₹898 Cr | ₹790 Cr | ₹591 Cr |
Contributions to EPF & Pension Funds | ₹35 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹17 Cr |
Workmen and Staff Welfare Expenses | ₹16 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr | ₹13 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹425 Cr | ₹401 Cr | ₹366 Cr | ₹298 Cr | ₹259 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹27 Cr | ₹27 Cr | ₹28 Cr | ₹27 Cr | ₹19 Cr |
Repairs and Maintenance | ₹211 Cr | ₹210 Cr | ₹187 Cr | ₹143 Cr | ₹132 Cr |
Packing Material Consumed | ₹62 Cr | ₹57 Cr | ₹61 Cr | ₹53 Cr | ₹42 Cr |
Other Mfg Exp | ₹125 Cr | ₹107 Cr | ₹90 Cr | ₹75 Cr | ₹65 Cr |
General and Administration Expenses | ₹283 Cr | ₹304 Cr | ₹236 Cr | ₹175 Cr | ₹149 Cr |
Rent , Rates & Taxes | ₹29 Cr | ₹27 Cr | ₹28 Cr | ₹23 Cr | ₹22 Cr |
Insurance | ₹33 Cr | ₹30 Cr | ₹27 Cr | ₹22 Cr | ₹9.94 Cr |
Printing and stationery | ₹8.00 Cr | ₹8.00 Cr | ₹7.58 Cr | ₹7.12 Cr | ₹5.27 Cr |
Professional and legal fees | ₹22 Cr | ₹17 Cr | ₹10.00 Cr | ₹12 Cr | ₹15 Cr |
Traveling and conveyance | ₹56 Cr | ₹91 Cr | ₹50 Cr | ₹32 Cr | ₹27 Cr |
Other Administration | ₹135 Cr | ₹131 Cr | ₹114 Cr | ₹79 Cr | ₹69 Cr |
Selling and Distribution Expenses | ₹90 Cr | ₹114 Cr | ₹127 Cr | ₹124 Cr | ₹85 Cr |
Advertisement & Sales Promotion | - | - | ₹0.16 Cr | ₹0.07 Cr | ₹0.91 Cr |
Sales Commissions & Incentives | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
Freight and Forwarding | ₹79 Cr | ₹102 Cr | ₹113 Cr | ₹111 Cr | ₹72 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹141 Cr | ₹55 Cr | ₹44 Cr | ₹42 Cr | ₹68 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹4.00 Cr | - | - | - | ₹9.96 Cr |
Losson disposal of fixed assets(net) | ₹4.00 Cr | ₹1.00 Cr | ₹2.05 Cr | ₹5.96 Cr | ₹3.25 Cr |
Losson foreign exchange fluctuations | - | - | - | ₹4.38 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹133 Cr | ₹54 Cr | ₹42 Cr | ₹32 Cr | ₹55 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹5,639 Cr | ₹5,398 Cr | ₹5,079 Cr | ₹4,108 Cr | ₹3,571 Cr |
Operating Profit (Excl OI) | ₹2,206 Cr | ₹2,369 Cr | ₹3,881 Cr | ₹2,861 Cr | ₹1,823 Cr |
Other Income | ₹339 Cr | ₹345 Cr | ₹116 Cr | ₹63 Cr | ₹190 Cr |
Interest Received | ₹301 Cr | ₹205 Cr | ₹69 Cr | ₹57 Cr | ₹6.66 Cr |
Dividend Received | - | - | - | - | ₹37 Cr |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | ₹2.65 Cr | ₹14 Cr |
Provision Written Back | - | - | ₹2.03 Cr | ₹0.11 Cr | - |
Foreign Exchange Gains | ₹30 Cr | ₹130 Cr | ₹41 Cr | - | ₹82 Cr |
Others | ₹8.00 Cr | ₹10.00 Cr | ₹4.33 Cr | ₹2.67 Cr | ₹49 Cr |
Operating Profit | ₹2,545 Cr | ₹2,714 Cr | ₹3,997 Cr | ₹2,924 Cr | ₹2,013 Cr |
Interest | ₹4.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.10 Cr | ₹7.14 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.00 Cr | ₹2.00 Cr | ₹1.63 Cr | ₹1.71 Cr | ₹1.60 Cr |
Other Interest | ₹3.00 Cr | - | ₹0.37 Cr | ₹0.39 Cr | ₹5.54 Cr |
PBDT | ₹2,541 Cr | ₹2,712 Cr | ₹3,995 Cr | ₹2,922 Cr | ₹2,006 Cr |
Depreciation | ₹378 Cr | ₹343 Cr | ₹312 Cr | ₹256 Cr | ₹186 Cr |
Profit Before Taxation & Exceptional Items | ₹2,163 Cr | ₹2,369 Cr | ₹3,684 Cr | ₹2,666 Cr | ₹1,819 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,163 Cr | ₹2,369 Cr | ₹3,684 Cr | ₹2,666 Cr | ₹1,819 Cr |
Provision for Tax | ₹563 Cr | ₹545 Cr | ₹723 Cr | ₹682 Cr | ₹443 Cr |
Current Income Tax | ₹517 Cr | ₹445 Cr | ₹642 Cr | ₹622 Cr | ₹426 Cr |
Deferred Tax | ₹49 Cr | ₹106 Cr | ₹79 Cr | ₹65 Cr | ₹50 Cr |
Other taxes | ₹-3.00 Cr | ₹-6.00 Cr | ₹2.45 Cr | ₹-5.92 Cr | ₹-34 Cr |
Profit After Tax | ₹1,600 Cr | ₹1,824 Cr | ₹2,960 Cr | ₹1,984 Cr | ₹1,377 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,600 Cr | ₹1,824 Cr | ₹2,960 Cr | ₹1,984 Cr | ₹1,377 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹10,959 Cr | ₹9,988 Cr | ₹7,598 Cr | ₹5,794 Cr | ₹5,613 Cr |
Appropriations | ₹12,559 Cr | ₹11,812 Cr | ₹10,558 Cr | ₹7,779 Cr | ₹6,989 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹87 Cr |
Other Appropriation | ₹773 Cr | ₹853 Cr | ₹569 Cr | ₹181 Cr | ₹683 Cr |
Equity Dividend % | ₹1,500.00 | ₹1,500.00 | ₹1,500.00 | ₹1,000.00 | ₹800.00 |
Earnings Per Share | ₹60.38 | ₹68.83 | ₹111.53 | ₹74.75 | ₹51.86 |
Adjusted EPS | ₹60.38 | ₹68.83 | ₹111.53 | ₹74.75 | ₹51.86 |
Compare Income Statement of peers of DIVIS LABORATORIES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DIVIS LABORATORIES | ₹164,884.8 Cr | 3.5% | 5.4% | 67.6% | Stock Analytics | |
SUN PHARMACEUTICAL INDUSTRIES | ₹431,544.0 Cr | 2.8% | -2.7% | 50.6% | Stock Analytics | |
CIPLA | ₹123,920.0 Cr | 2.9% | -1.2% | 25.5% | Stock Analytics | |
MANKIND PHARMA | ₹102,527.0 Cr | 0.1% | -4% | 37.8% | Stock Analytics | |
DR REDDYS LABORATORIES | ₹102,224.0 Cr | 2.1% | -3.9% | 6.9% | Stock Analytics | |
ZYDUS LIFESCIENCES | ₹98,832.3 Cr | 3.3% | -2% | 53.5% | Stock Analytics |
DIVIS LABORATORIES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DIVIS LABORATORIES | 3.5% |
5.4% |
67.6% |
SENSEX | 1.1% |
1.1% |
22.2% |
You may also like the below Video Courses