DODLA DAIRY
|
DODLA DAIRY Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,163 Cr | ₹2,842 Cr | ₹2,268 Cr | ₹1,979 Cr | ₹2,187 Cr |
Sales | ₹3,160 Cr | ₹2,839 Cr | ₹2,265 Cr | ₹1,974 Cr | ₹2,184 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹1.86 Cr | ₹1.36 Cr | ₹1.77 Cr | ₹3.56 Cr | ₹2.41 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.60 Cr | ₹1.64 Cr | ₹1.15 Cr | ₹0.89 Cr | ₹0.80 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,125 Cr | ₹2,812 Cr | ₹2,243 Cr | ₹1,944 Cr | ₹2,139 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-300 Cr | ₹23 Cr | ₹-1.21 Cr | ₹-15 Cr | ₹58 Cr |
Raw Material Consumed | ₹2,582 Cr | ₹2,118 Cr | ₹1,627 Cr | ₹1,366 Cr | ₹1,583 Cr |
Opening Raw Materials | ₹80 Cr | ₹60 Cr | ₹38 Cr | ₹78 Cr | ₹27 Cr |
Purchases Raw Materials | ₹2,548 Cr | ₹2,139 Cr | ₹1,649 Cr | ₹1,326 Cr | ₹1,635 Cr |
Closing Raw Materials | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr | ₹78 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr | ₹38 Cr |
Electricity & Power | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr | ₹38 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹136 Cr | ₹119 Cr | ₹102 Cr | ₹90 Cr | ₹91 Cr |
Salaries, Wages & Bonus | ₹117 Cr | ₹104 Cr | ₹93 Cr | ₹81 Cr | ₹81 Cr |
Contributions to EPF & Pension Funds | ₹8.62 Cr | ₹7.48 Cr | ₹6.36 Cr | ₹5.56 Cr | ₹5.86 Cr |
Workmen and Staff Welfare Expenses | ₹3.15 Cr | ₹1.85 Cr | ₹1.49 Cr | ₹1.33 Cr | ₹1.48 Cr |
Other Employees Cost | ₹7.35 Cr | ₹6.00 Cr | ₹1.73 Cr | ₹2.03 Cr | ₹2.32 Cr |
Other Manufacturing Expenses | ₹37 Cr | ₹38 Cr | ₹31 Cr | ₹25 Cr | ₹68 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹4.00 Cr | ₹4.83 Cr | ₹4.92 Cr | ₹3.81 Cr | ₹4.17 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹33 Cr | ₹33 Cr | ₹27 Cr | ₹21 Cr | ₹64 Cr |
General and Administration Expenses | ₹53 Cr | ₹43 Cr | ₹37 Cr | ₹37 Cr | ₹33 Cr |
Rent , Rates & Taxes | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹14 Cr | ₹7.17 Cr |
Insurance | ₹3.27 Cr | ₹2.49 Cr | ₹2.07 Cr | ₹2.42 Cr | ₹2.02 Cr |
Printing and stationery | ₹1.27 Cr | ₹1.36 Cr | ₹1.22 Cr | ₹1.32 Cr | ₹1.52 Cr |
Professional and legal fees | ₹16 Cr | ₹8.64 Cr | ₹8.01 Cr | ₹6.98 Cr | ₹7.15 Cr |
Traveling and conveyance | ₹9.83 Cr | ₹8.17 Cr | ₹6.37 Cr | ₹5.14 Cr | ₹7.65 Cr |
Other Administration | ₹11 Cr | ₹9.40 Cr | ₹8.18 Cr | ₹7.12 Cr | ₹7.20 Cr |
Selling and Distribution Expenses | ₹253 Cr | ₹216 Cr | ₹185 Cr | ₹153 Cr | ₹112 Cr |
Advertisement & Sales Promotion | ₹14 Cr | ₹9.76 Cr | ₹6.67 Cr | ₹4.95 Cr | ₹7.74 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹238 Cr | ₹206 Cr | ₹178 Cr | ₹148 Cr | ₹104 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹9.08 Cr | ₹16 Cr |
Bad debts /advances written off | ₹0.26 Cr | ₹0.35 Cr | ₹0.24 Cr | ₹0.17 Cr | ₹0.05 Cr |
Provision for doubtful debts | ₹0.23 Cr | ₹0.67 Cr | - | ₹0.51 Cr | ₹0.13 Cr |
Losson disposal of fixed assets(net) | ₹0.96 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.81 Cr | ₹1.17 Cr |
Losson foreign exchange fluctuations | - | ₹3.63 Cr | ₹1.37 Cr | ₹1.05 Cr | ₹1.32 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹10 Cr | ₹7.84 Cr | ₹6.54 Cr | ₹14 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,836 Cr | ₹2,620 Cr | ₹2,033 Cr | ₹1,701 Cr | ₹1,998 Cr |
Operating Profit (Excl OI) | ₹289 Cr | ₹192 Cr | ₹211 Cr | ₹243 Cr | ₹142 Cr |
Other Income | ₹27 Cr | ₹23 Cr | ₹15 Cr | ₹6.71 Cr | ₹6.55 Cr |
Interest Received | ₹11 Cr | ₹12 Cr | ₹6.92 Cr | ₹3.05 Cr | ₹0.69 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.29 Cr | ₹0.68 Cr | ₹1.30 Cr | ₹0.63 Cr | ₹0.57 Cr |
Foreign Exchange Gains | ₹2.34 Cr | - | - | - | - |
Others | ₹14 Cr | ₹11 Cr | ₹6.50 Cr | ₹3.03 Cr | ₹5.29 Cr |
Operating Profit | ₹317 Cr | ₹215 Cr | ₹225 Cr | ₹250 Cr | ₹148 Cr |
Interest | ₹2.87 Cr | ₹2.13 Cr | ₹7.45 Cr | ₹13 Cr | ₹17 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.69 Cr | - | ₹2.91 Cr | ₹11 Cr | ₹14 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.70 Cr | ₹0.92 Cr | ₹3.37 Cr | ₹0.92 Cr | ₹1.56 Cr |
Other Interest | ₹1.48 Cr | ₹1.21 Cr | ₹1.17 Cr | ₹1.21 Cr | ₹1.22 Cr |
PBDT | ₹314 Cr | ₹213 Cr | ₹218 Cr | ₹237 Cr | ₹131 Cr |
Depreciation | ₹70 Cr | ₹61 Cr | ₹52 Cr | ₹51 Cr | ₹49 Cr |
Profit Before Taxation & Exceptional Items | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr | ₹82 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr | ₹82 Cr |
Provision for Tax | ₹77 Cr | ₹30 Cr | ₹33 Cr | ₹60 Cr | ₹32 Cr |
Current Income Tax | ₹77 Cr | ₹41 Cr | ₹43 Cr | ₹52 Cr | ₹21 Cr |
Deferred Tax | ₹0.84 Cr | ₹-12 Cr | ₹-11 Cr | ₹8.72 Cr | ₹11 Cr |
Other taxes | ₹-0.53 Cr | - | - | - | - |
Profit After Tax | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr | ₹50 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr | ₹50 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹699 Cr | ₹576 Cr | ₹438 Cr | ₹315 Cr | ₹296 Cr |
Appropriations | ₹866 Cr | ₹698 Cr | ₹571 Cr | ₹441 Cr | ₹346 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹4.02 Cr |
Other Appropriation | ₹0.51 Cr | ₹-0.76 Cr | ₹-4.71 Cr | ₹3.12 Cr | ₹1.53 Cr |
Equity Dividend % | - | - | - | - | ₹52.00 |
Earnings Per Share | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 | ₹8.96 |
Adjusted EPS | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 | ₹8.96 |
Compare Income Statement of peers of DODLA DAIRY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DODLA DAIRY | ₹7,533.3 Cr | -0.3% | 5.5% | 54.2% | Stock Analytics | |
NESTLE INDIA | ₹208,629.0 Cr | -3.5% | -2.1% | -11.3% | Stock Analytics | |
VARUN BEVERAGES | ₹207,016.0 Cr | -5.2% | -2.3% | 38.6% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹113,230.0 Cr | -3% | -2.2% | -2% | Stock Analytics | |
MARICO | ₹81,373.8 Cr | -2.7% | 6.3% | 18.7% | Stock Analytics | |
JUBILANT FOODWORKS | ₹44,374.6 Cr | -2.1% | 10.2% | 21.6% | Stock Analytics |
DODLA DAIRY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DODLA DAIRY | -0.3% |
5.5% |
54.2% |
SENSEX | -5% |
0.6% |
9.2% |
You may also like the below Video Courses