DODLA DAIRY
|
DODLA DAIRY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,769 Cr | ₹3,163 Cr | ₹2,842 Cr | ₹2,268 Cr | ₹1,979 Cr |
| Sales | ₹3,766 Cr | ₹3,160 Cr | ₹2,839 Cr | ₹2,265 Cr | ₹1,974 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.54 Cr | ₹1.86 Cr | ₹1.36 Cr | ₹1.77 Cr | ₹3.56 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.81 Cr | ₹1.60 Cr | ₹1.64 Cr | ₹1.15 Cr | ₹0.89 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,720 Cr | ₹3,125 Cr | ₹2,812 Cr | ₹2,243 Cr | ₹1,944 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹232 Cr | ₹-300 Cr | ₹23 Cr | ₹-1.21 Cr | ₹-15 Cr |
| Raw Material Consumed | ₹2,467 Cr | ₹2,582 Cr | ₹2,118 Cr | ₹1,627 Cr | ₹1,366 Cr |
| Opening Raw Materials | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr | ₹78 Cr |
| Purchases Raw Materials | ₹2,466 Cr | ₹2,548 Cr | ₹2,139 Cr | ₹1,649 Cr | ₹1,326 Cr |
| Closing Raw Materials | ₹45 Cr | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹63 Cr | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr |
| Electricity & Power | ₹63 Cr | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹160 Cr | ₹136 Cr | ₹119 Cr | ₹102 Cr | ₹90 Cr |
| Salaries, Wages & Bonus | ₹136 Cr | ₹117 Cr | ₹104 Cr | ₹93 Cr | ₹81 Cr |
| Contributions to EPF & Pension Funds | ₹9.91 Cr | ₹8.62 Cr | ₹7.48 Cr | ₹6.36 Cr | ₹5.56 Cr |
| Workmen and Staff Welfare Expenses | ₹4.90 Cr | ₹3.15 Cr | ₹1.85 Cr | ₹1.49 Cr | ₹1.33 Cr |
| Other Employees Cost | ₹8.88 Cr | ₹7.35 Cr | ₹6.00 Cr | ₹1.73 Cr | ₹2.03 Cr |
| Other Manufacturing Expenses | ₹46 Cr | ₹37 Cr | ₹38 Cr | ₹31 Cr | ₹25 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹8.01 Cr | ₹4.00 Cr | ₹4.83 Cr | ₹4.92 Cr | ₹3.81 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹38 Cr | ₹33 Cr | ₹33 Cr | ₹27 Cr | ₹21 Cr |
| General and Administration Expenses | ₹63 Cr | ₹53 Cr | ₹43 Cr | ₹37 Cr | ₹37 Cr |
| Rent , Rates & Taxes | ₹19 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹14 Cr |
| Insurance | ₹3.86 Cr | ₹3.27 Cr | ₹2.49 Cr | ₹2.07 Cr | ₹2.42 Cr |
| Printing and stationery | ₹1.55 Cr | ₹1.27 Cr | ₹1.36 Cr | ₹1.22 Cr | ₹1.32 Cr |
| Professional and legal fees | ₹14 Cr | ₹16 Cr | ₹8.64 Cr | ₹8.01 Cr | ₹6.98 Cr |
| Traveling and conveyance | ₹11 Cr | ₹9.83 Cr | ₹8.17 Cr | ₹6.37 Cr | ₹5.14 Cr |
| Other Administration | ₹13 Cr | ₹11 Cr | ₹9.40 Cr | ₹8.18 Cr | ₹7.12 Cr |
| Selling and Distribution Expenses | ₹290 Cr | ₹253 Cr | ₹216 Cr | ₹185 Cr | ₹153 Cr |
| Advertisement & Sales Promotion | ₹34 Cr | ₹14 Cr | ₹9.76 Cr | ₹6.67 Cr | ₹4.95 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹256 Cr | ₹238 Cr | ₹206 Cr | ₹178 Cr | ₹148 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹17 Cr | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹9.08 Cr |
| Bad debts /advances written off | ₹0.19 Cr | ₹0.26 Cr | ₹0.35 Cr | ₹0.24 Cr | ₹0.17 Cr |
| Provision for doubtful debts | ₹0.98 Cr | ₹0.23 Cr | ₹0.67 Cr | - | ₹0.51 Cr |
| Losson disposal of fixed assets(net) | ₹0.58 Cr | ₹0.96 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.81 Cr |
| Losson foreign exchange fluctuations | ₹1.55 Cr | - | ₹3.63 Cr | ₹1.37 Cr | ₹1.05 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹7.84 Cr | ₹6.54 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,339 Cr | ₹2,836 Cr | ₹2,620 Cr | ₹2,033 Cr | ₹1,701 Cr |
| Operating Profit (Excl OI) | ₹381 Cr | ₹289 Cr | ₹192 Cr | ₹211 Cr | ₹243 Cr |
| Other Income | ₹53 Cr | ₹27 Cr | ₹23 Cr | ₹15 Cr | ₹6.71 Cr |
| Interest Received | ₹8.00 Cr | ₹11 Cr | ₹12 Cr | ₹6.92 Cr | ₹3.05 Cr |
| Dividend Received | ₹0.17 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹9.99 Cr | ₹0.29 Cr | ₹0.68 Cr | ₹1.30 Cr | ₹0.63 Cr |
| Foreign Exchange Gains | - | ₹2.34 Cr | - | - | - |
| Others | ₹35 Cr | ₹14 Cr | ₹11 Cr | ₹6.50 Cr | ₹3.03 Cr |
| Operating Profit | ₹435 Cr | ₹317 Cr | ₹215 Cr | ₹225 Cr | ₹250 Cr |
| Interest | ₹4.21 Cr | ₹2.87 Cr | ₹2.13 Cr | ₹7.45 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.91 Cr | ₹0.69 Cr | - | ₹2.91 Cr | ₹11 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.84 Cr | ₹0.70 Cr | ₹0.92 Cr | ₹3.37 Cr | ₹0.92 Cr |
| Other Interest | ₹1.46 Cr | ₹1.48 Cr | ₹1.21 Cr | ₹1.17 Cr | ₹1.21 Cr |
| PBDT | ₹430 Cr | ₹314 Cr | ₹213 Cr | ₹218 Cr | ₹237 Cr |
| Depreciation | ₹75 Cr | ₹70 Cr | ₹61 Cr | ₹52 Cr | ₹51 Cr |
| Profit Before Taxation & Exceptional Items | ₹356 Cr | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹356 Cr | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr |
| Provision for Tax | ₹96 Cr | ₹77 Cr | ₹30 Cr | ₹33 Cr | ₹60 Cr |
| Current Income Tax | ₹93 Cr | ₹77 Cr | ₹41 Cr | ₹43 Cr | ₹52 Cr |
| Deferred Tax | ₹2.46 Cr | ₹0.84 Cr | ₹-12 Cr | ₹-11 Cr | ₹8.72 Cr |
| Other taxes | - | ₹-0.53 Cr | - | - | - |
| Profit After Tax | ₹260 Cr | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹260 Cr | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹865 Cr | ₹699 Cr | ₹576 Cr | ₹438 Cr | ₹315 Cr |
| Appropriations | ₹1,125 Cr | ₹866 Cr | ₹698 Cr | ₹571 Cr | ₹441 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.98 Cr | ₹0.51 Cr | ₹-0.76 Cr | ₹-4.71 Cr | ₹3.12 Cr |
| Equity Dividend % | ₹50.00 | - | - | - | - |
| Earnings Per Share | ₹43.09 | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 |
| Adjusted EPS | ₹43.09 | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 |
Compare Income Statement of peers of DODLA DAIRY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DODLA DAIRY | ₹7,884.8 Cr | 1.6% | -0.9% | 4% | Stock Analytics | |
| NESTLE INDIA | ₹245,484.0 Cr | -0% | 9.5% | 12.5% | Stock Analytics | |
| VARUN BEVERAGES | ₹167,561.0 Cr | 6.5% | 11.4% | -25.5% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,972.0 Cr | -3.5% | -1.1% | 4.5% | Stock Analytics | |
| MARICO | ₹93,685.0 Cr | -0.4% | 3.4% | 13.7% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹40,441.9 Cr | 2.4% | 1% | 0.1% | Stock Analytics | |
DODLA DAIRY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DODLA DAIRY | 1.6% |
-0.9% |
4% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses