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 | ₹159.1 Cr | 2.9% | 2.1% | -20.5% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹92,152.8 Cr | 1.1% | 1.2% | -10.4% | Stock Analytics | |
THERMAX | ₹39,957.9 Cr | -2.6% | -2.9% | -36.2% | Stock Analytics | |
JYOTI CNC AUTOMATION | ₹24,243.3 Cr | -5.8% | -18.9% | -22.1% | Stock Analytics | |
TRIVENI TURBINE | ₹19,261.8 Cr | -0.9% | 5.3% | 1.1% | Stock Analytics | |
KIRLOSKAR BROTHERS | ₹18,441.5 Cr | 7.6% | 30.4% | 8% | Stock Analytics |
DUNCAN ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DUNCAN ENGINEERING | 2.9% |
2.1% |
-20.5% |
SENSEX | 2% |
2.8% |
6.4% |
You may also like the below Video Courses