DUNCAN ENGINEERING
|
DUNCAN ENGINEERING Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹70 Cr | ₹56 Cr | ₹42 Cr | ₹43 Cr | ₹44 Cr |
Sales | ₹70 Cr | ₹56 Cr | ₹42 Cr | ₹43 Cr | ₹44 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.07 Cr | ₹0.05 Cr | ₹0.07 Cr | ₹0.03 Cr | ₹0.08 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹70 Cr | ₹56 Cr | ₹41 Cr | ₹43 Cr | ₹44 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.32 Cr | ₹-1.38 Cr | ₹0.39 Cr | ₹0.18 Cr | ₹-0.16 Cr |
Raw Material Consumed | ₹37 Cr | ₹31 Cr | ₹23 Cr | ₹23 Cr | ₹26 Cr |
Opening Raw Materials | ₹5.17 Cr | ₹4.57 Cr | ₹5.27 Cr | ₹5.15 Cr | ₹5.47 Cr |
Purchases Raw Materials | ₹38 Cr | ₹32 Cr | ₹22 Cr | ₹23 Cr | ₹26 Cr |
Closing Raw Materials | ₹6.39 Cr | ₹5.17 Cr | ₹4.57 Cr | ₹5.27 Cr | ₹5.15 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.38 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.35 Cr | ₹0.36 Cr |
Electricity & Power | ₹0.33 Cr | ₹0.27 Cr | ₹0.28 Cr | ₹0.31 Cr | ₹0.33 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.05 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.04 Cr |
Employee Cost | ₹12 Cr | ₹11 Cr | ₹8.76 Cr | ₹9.50 Cr | ₹8.10 Cr |
Salaries, Wages & Bonus | ₹11 Cr | ₹9.69 Cr | ₹7.87 Cr | ₹9.83 Cr | ₹6.73 Cr |
Contributions to EPF & Pension Funds | ₹0.61 Cr | ₹0.60 Cr | ₹0.51 Cr | ₹0.58 Cr | ₹0.54 Cr |
Workmen and Staff Welfare Expenses | ₹0.28 Cr | ₹0.33 Cr | ₹0.25 Cr | ₹0.74 Cr | ₹0.75 Cr |
Other Employees Cost | ₹0.45 Cr | ₹0.38 Cr | ₹0.13 Cr | ₹-1.65 Cr | ₹0.09 Cr |
Other Manufacturing Expenses | ₹2.25 Cr | ₹1.69 Cr | ₹1.13 Cr | ₹1.49 Cr | ₹1.38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹0.61 Cr | ₹0.38 Cr | ₹0.29 Cr | ₹0.38 Cr | ₹0.25 Cr |
Packing Material Consumed | ₹1.07 Cr | ₹0.91 Cr | ₹0.66 Cr | ₹0.74 Cr | ₹0.72 Cr |
Other Mfg Exp | ₹0.57 Cr | ₹0.40 Cr | ₹0.18 Cr | ₹0.38 Cr | ₹0.41 Cr |
General and Administration Expenses | ₹2.81 Cr | ₹2.38 Cr | ₹2.08 Cr | ₹1.43 Cr | ₹1.47 Cr |
Rent , Rates & Taxes | ₹0.55 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.22 Cr |
Insurance | ₹0.36 Cr | ₹0.31 Cr | ₹0.25 Cr | ₹0.04 Cr | ₹0.03 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.41 Cr | ₹0.75 Cr | ₹0.74 Cr | ₹0.25 Cr | ₹0.44 Cr |
Traveling and conveyance | ₹1.25 Cr | ₹0.79 Cr | ₹0.71 Cr | ₹0.48 Cr | ₹0.39 Cr |
Other Administration | ₹0.24 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.40 Cr | ₹0.38 Cr |
Selling and Distribution Expenses | ₹0.25 Cr | ₹0.21 Cr | ₹0.21 Cr | ₹0.17 Cr | ₹0.26 Cr |
Advertisement & Sales Promotion | ₹0.01 Cr | ₹0.04 Cr | - | ₹0.03 Cr | ₹0.06 Cr |
Sales Commissions & Incentives | ₹0.05 Cr | ₹0.01 Cr | - | - | ₹0.00 Cr |
Freight and Forwarding | ₹0.19 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.20 Cr | ₹1.16 Cr | ₹0.95 Cr | ₹1.03 Cr | ₹1.77 Cr |
Bad debts /advances written off | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.08 Cr |
Provision for doubtful debts | ₹0.01 Cr | - | ₹0.05 Cr | ₹0.00 Cr | ₹0.03 Cr |
Losson disposal of fixed assets(net) | ₹0.07 Cr | ₹0.03 Cr | - | - | ₹0.74 Cr |
Losson foreign exchange fluctuations | ₹0.02 Cr | - | - | ₹0.01 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹2.10 Cr | ₹1.12 Cr | ₹0.89 Cr | ₹0.96 Cr | ₹0.92 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹57 Cr | ₹47 Cr | ₹37 Cr | ₹38 Cr | ₹40 Cr |
Operating Profit (Excl OI) | ₹13 Cr | ₹9.22 Cr | ₹4.52 Cr | ₹5.86 Cr | ₹4.85 Cr |
Other Income | ₹1.49 Cr | ₹0.61 Cr | ₹0.52 Cr | ₹1.01 Cr | ₹0.67 Cr |
Interest Received | ₹0.91 Cr | ₹0.41 Cr | ₹0.16 Cr | ₹0.26 Cr | ₹0.01 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.04 Cr | ₹0.02 Cr | - |
Profits on sale of Investments | ₹0.24 Cr | ₹0.02 Cr | - | - | - |
Provision Written Back | ₹0.15 Cr | ₹0.10 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹0.26 Cr |
Foreign Exchange Gains | - | ₹0.03 Cr | ₹0.02 Cr | - | ₹0.03 Cr |
Others | ₹0.19 Cr | ₹0.05 Cr | ₹0.12 Cr | ₹0.63 Cr | ₹0.38 Cr |
Operating Profit | ₹15 Cr | ₹9.83 Cr | ₹5.03 Cr | ₹6.87 Cr | ₹5.52 Cr |
Interest | ₹0.16 Cr | ₹0.17 Cr | ₹0.20 Cr | ₹0.41 Cr | ₹0.75 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | ₹0.06 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹0.06 Cr |
Other Interest | ₹0.16 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.33 Cr | ₹0.68 Cr |
PBDT | ₹14 Cr | ₹9.67 Cr | ₹4.83 Cr | ₹6.45 Cr | ₹4.77 Cr |
Depreciation | ₹1.47 Cr | ₹1.19 Cr | ₹1.08 Cr | ₹1.39 Cr | ₹1.67 Cr |
Profit Before Taxation & Exceptional Items | ₹13 Cr | ₹8.48 Cr | ₹3.75 Cr | ₹5.06 Cr | ₹3.10 Cr |
Exceptional Income / Expenses | - | - | - | ₹-1.76 Cr | - |
Profit Before Tax | ₹13 Cr | ₹8.48 Cr | ₹3.75 Cr | ₹3.30 Cr | ₹3.10 Cr |
Provision for Tax | ₹3.02 Cr | ₹2.23 Cr | ₹-4.24 Cr | ₹0.04 Cr | ₹0.32 Cr |
Current Income Tax | ₹0.12 Cr | ₹0.01 Cr | - | - | ₹0.32 Cr |
Deferred Tax | ₹3.12 Cr | ₹2.16 Cr | ₹-4.54 Cr | - | - |
Other taxes | ₹-0.22 Cr | ₹0.06 Cr | ₹0.31 Cr | ₹0.04 Cr | - |
Profit After Tax | ₹9.90 Cr | ₹6.25 Cr | ₹7.99 Cr | ₹3.26 Cr | ₹2.78 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹23 Cr | ₹17 Cr | ₹8.56 Cr | ₹5.29 Cr | ₹2.51 Cr |
Appropriations | ₹33 Cr | ₹23 Cr | ₹17 Cr | ₹8.56 Cr | ₹5.29 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | - | - | - |
Equity Dividend % | ₹10.00 | - | - | - | - |
Earnings Per Share | ₹26.80 | ₹16.90 | ₹21.61 | ₹8.83 | ₹7.52 |
Adjusted EPS | ₹26.80 | ₹16.90 | ₹21.61 | ₹8.83 | ₹7.52 |
Compare Income Statement of peers of DUNCAN ENGINEERING
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DUNCAN ENGINEERING | ₹199.8 Cr | -4% | -16.8% | 32.8% | Stock Analytics | |
BHARAT ELECTRONICS | ₹213,555.0 Cr | 0.4% | -4.9% | 68.9% | Stock Analytics | |
BHARAT HEAVY ELECTRICALS | ₹81,985.2 Cr | 0.1% | -5% | 35.7% | Stock Analytics | |
THERMAX | ₹52,231.6 Cr | -5.7% | -4.8% | 42.6% | Stock Analytics | |
TRIVENI TURBINE | ₹23,782.0 Cr | -0.9% | -10.4% | 83.6% | Stock Analytics | |
KIRLOSKAR OIL ENGINES | ₹14,983.8 Cr | -0.2% | -7.9% | 55.5% | Stock Analytics |
DUNCAN ENGINEERING Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DUNCAN ENGINEERING | -4% |
-16.8% |
32.8% |
SENSEX | -0.7% |
-1.6% |
11.1% |
You may also like the below Video Courses