DUNCAN ENGINEERING
|
DUNCAN ENGINEERING Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹65 Cr | ₹70 Cr | ₹56 Cr | ₹42 Cr | ₹43 Cr |
| Sales | ₹65 Cr | ₹70 Cr | ₹56 Cr | ₹42 Cr | ₹43 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.04 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.03 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹65 Cr | ₹70 Cr | ₹56 Cr | ₹41 Cr | ₹43 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.91 Cr | ₹0.32 Cr | ₹-1.38 Cr | ₹0.39 Cr | ₹0.18 Cr |
| Raw Material Consumed | ₹33 Cr | ₹37 Cr | ₹31 Cr | ₹23 Cr | ₹23 Cr |
| Opening Raw Materials | ₹6.39 Cr | ₹5.17 Cr | ₹4.57 Cr | ₹5.27 Cr | ₹5.15 Cr |
| Purchases Raw Materials | ₹33 Cr | ₹38 Cr | ₹32 Cr | ₹22 Cr | ₹23 Cr |
| Closing Raw Materials | ₹6.56 Cr | ₹6.39 Cr | ₹5.17 Cr | ₹4.57 Cr | ₹5.27 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.41 Cr | ₹0.38 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.35 Cr |
| Electricity & Power | ₹0.36 Cr | ₹0.33 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.31 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr |
| Employee Cost | ₹15 Cr | ₹12 Cr | ₹11 Cr | ₹8.76 Cr | ₹9.50 Cr |
| Salaries, Wages & Bonus | ₹13 Cr | ₹11 Cr | ₹9.69 Cr | ₹7.87 Cr | ₹9.83 Cr |
| Contributions to EPF & Pension Funds | ₹0.75 Cr | ₹0.61 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.58 Cr |
| Workmen and Staff Welfare Expenses | ₹0.35 Cr | ₹0.28 Cr | ₹0.33 Cr | ₹0.25 Cr | ₹0.74 Cr |
| Other Employees Cost | ₹0.57 Cr | ₹0.45 Cr | ₹0.38 Cr | ₹0.13 Cr | ₹-1.65 Cr |
| Other Manufacturing Expenses | ₹2.11 Cr | ₹2.25 Cr | ₹1.69 Cr | ₹1.13 Cr | ₹1.49 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹0.47 Cr | ₹0.61 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.38 Cr |
| Packing Material Consumed | ₹1.09 Cr | ₹1.07 Cr | ₹0.91 Cr | ₹0.66 Cr | ₹0.74 Cr |
| Other Mfg Exp | ₹0.55 Cr | ₹0.57 Cr | ₹0.40 Cr | ₹0.18 Cr | ₹0.38 Cr |
| General and Administration Expenses | ₹3.79 Cr | ₹2.81 Cr | ₹2.38 Cr | ₹2.08 Cr | ₹1.43 Cr |
| Rent , Rates & Taxes | ₹0.70 Cr | ₹0.55 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.25 Cr |
| Insurance | ₹0.39 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹0.25 Cr | ₹0.04 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.75 Cr | ₹0.41 Cr | ₹0.75 Cr | ₹0.74 Cr | ₹0.25 Cr |
| Traveling and conveyance | ₹1.54 Cr | ₹1.25 Cr | ₹0.79 Cr | ₹0.71 Cr | ₹0.48 Cr |
| Other Administration | ₹0.41 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.40 Cr |
| Selling and Distribution Expenses | ₹0.52 Cr | ₹0.25 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.17 Cr |
| Advertisement & Sales Promotion | ₹0.22 Cr | ₹0.01 Cr | ₹0.04 Cr | - | ₹0.03 Cr |
| Sales Commissions & Incentives | ₹0.09 Cr | ₹0.05 Cr | ₹0.01 Cr | - | - |
| Freight and Forwarding | ₹0.22 Cr | ₹0.19 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.15 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.35 Cr | ₹2.20 Cr | ₹1.16 Cr | ₹0.95 Cr | ₹1.03 Cr |
| Bad debts /advances written off | ₹0.01 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr |
| Provision for doubtful debts | - | ₹0.01 Cr | - | ₹0.05 Cr | ₹0.00 Cr |
| Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.07 Cr | ₹0.03 Cr | - | - |
| Losson foreign exchange fluctuations | - | ₹0.02 Cr | - | - | ₹0.01 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2.28 Cr | ₹2.10 Cr | ₹1.12 Cr | ₹0.89 Cr | ₹0.96 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹56 Cr | ₹57 Cr | ₹47 Cr | ₹37 Cr | ₹38 Cr |
| Operating Profit (Excl OI) | ₹8.81 Cr | ₹13 Cr | ₹9.22 Cr | ₹4.52 Cr | ₹5.86 Cr |
| Other Income | ₹2.21 Cr | ₹1.49 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹1.01 Cr |
| Interest Received | ₹0.73 Cr | ₹0.91 Cr | ₹0.41 Cr | ₹0.16 Cr | ₹0.26 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | ₹0.04 Cr | ₹0.02 Cr |
| Profits on sale of Investments | ₹0.03 Cr | ₹0.24 Cr | ₹0.02 Cr | - | - |
| Provision Written Back | ₹0.04 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Foreign Exchange Gains | ₹0.04 Cr | - | ₹0.03 Cr | ₹0.02 Cr | - |
| Others | ₹1.37 Cr | ₹0.19 Cr | ₹0.05 Cr | ₹0.12 Cr | ₹0.63 Cr |
| Operating Profit | ₹11 Cr | ₹15 Cr | ₹9.83 Cr | ₹5.03 Cr | ₹6.87 Cr |
| Interest | ₹0.10 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.20 Cr | ₹0.41 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | ₹0.06 Cr | ₹0.10 Cr | ₹0.09 Cr |
| Other Interest | ₹0.10 Cr | ₹0.16 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.33 Cr |
| PBDT | ₹11 Cr | ₹14 Cr | ₹9.67 Cr | ₹4.83 Cr | ₹6.45 Cr |
| Depreciation | ₹1.68 Cr | ₹1.47 Cr | ₹1.19 Cr | ₹1.08 Cr | ₹1.39 Cr |
| Profit Before Taxation & Exceptional Items | ₹9.24 Cr | ₹13 Cr | ₹8.48 Cr | ₹3.75 Cr | ₹5.06 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-1.76 Cr |
| Profit Before Tax | ₹9.24 Cr | ₹13 Cr | ₹8.48 Cr | ₹3.75 Cr | ₹3.30 Cr |
| Provision for Tax | ₹2.36 Cr | ₹3.02 Cr | ₹2.23 Cr | ₹-4.24 Cr | ₹0.04 Cr |
| Current Income Tax | ₹2.09 Cr | ₹0.12 Cr | ₹0.01 Cr | - | - |
| Deferred Tax | ₹0.29 Cr | ₹3.12 Cr | ₹2.16 Cr | ₹-4.54 Cr | - |
| Other taxes | ₹-0.01 Cr | ₹-0.22 Cr | ₹0.06 Cr | ₹0.31 Cr | ₹0.04 Cr |
| Profit After Tax | ₹6.87 Cr | ₹9.90 Cr | ₹6.25 Cr | ₹7.99 Cr | ₹3.26 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹33 Cr | ₹23 Cr | ₹17 Cr | ₹8.56 Cr | ₹5.29 Cr |
| Appropriations | ₹40 Cr | ₹33 Cr | ₹23 Cr | ₹17 Cr | ₹8.56 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.37 Cr | - | - | - | - |
| Equity Dividend % | ₹35.00 | ₹10.00 | - | - | - |
| Earnings Per Share | ₹18.60 | ₹26.80 | ₹16.90 | ₹21.61 | ₹8.83 |
| Adjusted EPS | ₹18.60 | ₹26.80 | ₹16.90 | ₹21.61 | ₹8.83 |
Compare Income Statement of peers of DUNCAN ENGINEERING
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DUNCAN ENGINEERING | ₹162.8 Cr | -2% | -8.6% | -39.3% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹98,124.5 Cr | 3.2% | 21.4% | 17.6% | Stock Analytics | |
| THERMAX | ₹35,804.1 Cr | -4.3% | -3.2% | -41% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹21,731.4 Cr | 5.6% | 5.9% | -16% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,183.0 Cr | 2.2% | 3.1% | -15.6% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹13,779.4 Cr | 2.5% | -11.9% | -16.1% | Stock Analytics | |
DUNCAN ENGINEERING Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DUNCAN ENGINEERING | -2% |
-8.6% |
-39.3% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses