DYNAMIC CABLES
|
DYNAMIC CABLES Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹768 Cr | ₹669 Cr | ₹564 Cr | ₹343 Cr | ₹429 Cr |
Sales | ₹768 Cr | ₹668 Cr | ₹564 Cr | ₹342 Cr | ₹428 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.19 Cr | ₹0.25 Cr | ₹0.01 Cr | ₹0.55 Cr | ₹0.90 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹768 Cr | ₹669 Cr | ₹564 Cr | ₹343 Cr | ₹429 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-20 Cr | ₹5.15 Cr | ₹-24 Cr | ₹-2.27 Cr | ₹1.91 Cr |
Raw Material Consumed | ₹643 Cr | ₹549 Cr | ₹480 Cr | ₹280 Cr | ₹332 Cr |
Opening Raw Materials | ₹34 Cr | ₹35 Cr | ₹47 Cr | ₹19 Cr | ₹14 Cr |
Purchases Raw Materials | ₹661 Cr | ₹548 Cr | ₹465 Cr | ₹307 Cr | ₹335 Cr |
Closing Raw Materials | ₹52 Cr | ₹34 Cr | ₹33 Cr | ₹47 Cr | ₹19 Cr |
Other Direct Purchases / Brought in cost | ₹0.09 Cr | ₹0.26 Cr | ₹0.16 Cr | ₹1.52 Cr | ₹1.29 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹7.58 Cr | ₹5.82 Cr | ₹5.26 Cr | ₹4.41 Cr | ₹6.19 Cr |
Electricity & Power | - | - | ₹5.14 Cr | ₹4.32 Cr | ₹6.10 Cr |
Oil, Fuel & Natural gas | ₹0.45 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹0.09 Cr | ₹0.09 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹7.13 Cr | ₹5.57 Cr | - | - | - |
Employee Cost | ₹28 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr | ₹16 Cr |
Salaries, Wages & Bonus | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹1.08 Cr | ₹0.82 Cr | ₹0.69 Cr | ₹0.58 Cr | ₹0.70 Cr |
Workmen and Staff Welfare Expenses | ₹0.28 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.07 Cr | ₹0.11 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹3.94 Cr | ₹3.03 Cr | ₹3.10 Cr | ₹2.78 Cr | ₹3.74 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.54 Cr | ₹2.14 Cr | ₹1.92 Cr | ₹1.82 Cr | ₹2.59 Cr |
Repairs and Maintenance | ₹0.45 Cr | ₹0.35 Cr | ₹1.18 Cr | ₹0.69 Cr | ₹0.65 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.96 Cr | ₹0.54 Cr | - | ₹0.27 Cr | ₹0.50 Cr |
General and Administration Expenses | ₹6.25 Cr | ₹6.53 Cr | ₹4.75 Cr | ₹3.64 Cr | ₹3.62 Cr |
Rent , Rates & Taxes | ₹0.60 Cr | ₹0.46 Cr | ₹0.82 Cr | ₹0.68 Cr | ₹0.75 Cr |
Insurance | ₹0.75 Cr | ₹0.42 Cr | ₹0.39 Cr | ₹0.31 Cr | ₹0.23 Cr |
Printing and stationery | ₹0.10 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.10 Cr | ₹0.10 Cr |
Professional and legal fees | ₹2.20 Cr | ₹3.01 Cr | ₹1.44 Cr | ₹1.55 Cr | ₹1.27 Cr |
Traveling and conveyance | ₹1.19 Cr | ₹1.40 Cr | ₹0.90 Cr | ₹0.51 Cr | ₹0.75 Cr |
Other Administration | ₹1.41 Cr | ₹1.10 Cr | ₹1.11 Cr | ₹0.48 Cr | ₹0.53 Cr |
Selling and Distribution Expenses | ₹18 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr | ₹15 Cr |
Advertisement & Sales Promotion | ₹1.05 Cr | ₹0.66 Cr | ₹0.17 Cr | ₹0.12 Cr | ₹0.71 Cr |
Sales Commissions & Incentives | ₹8.80 Cr | ₹2.80 Cr | ₹1.66 Cr | ₹1.12 Cr | ₹2.99 Cr |
Freight and Forwarding | ₹7.58 Cr | ₹8.43 Cr | ₹9.66 Cr | ₹10 Cr | ₹8.78 Cr |
Handling and Clearing Charges | ₹0.47 Cr | ₹0.31 Cr | ₹3.65 Cr | ₹1.34 Cr | ₹2.34 Cr |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹3.51 Cr | ₹1.12 Cr | ₹2.34 Cr | ₹1.48 Cr | ₹5.10 Cr |
Bad debts /advances written off | ₹1.61 Cr | ₹0.00 Cr | - | - | - |
Provision for doubtful debts | ₹0.69 Cr | ₹-0.49 Cr | ₹0.35 Cr | ₹0.39 Cr | ₹0.27 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | ₹1.44 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.22 Cr | ₹1.61 Cr | ₹1.99 Cr | ₹1.08 Cr | ₹3.38 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹691 Cr | ₹606 Cr | ₹504 Cr | ₹317 Cr | ₹384 Cr |
Operating Profit (Excl OI) | ₹77 Cr | ₹63 Cr | ₹60 Cr | ₹26 Cr | ₹45 Cr |
Other Income | ₹3.49 Cr | ₹3.12 Cr | ₹2.72 Cr | ₹8.01 Cr | ₹2.96 Cr |
Interest Received | ₹2.51 Cr | ₹1.58 Cr | ₹1.40 Cr | ₹1.18 Cr | ₹1.64 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.09 Cr | ₹0.15 Cr | ₹0.01 Cr | ₹0.05 Cr | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | ₹5.69 Cr | ₹0.14 Cr |
Foreign Exchange Gains | ₹0.55 Cr | ₹0.04 Cr | ₹0.56 Cr | ₹0.41 Cr | - |
Others | ₹0.33 Cr | ₹1.34 Cr | ₹0.76 Cr | ₹0.69 Cr | ₹1.08 Cr |
Operating Profit | ₹81 Cr | ₹66 Cr | ₹63 Cr | ₹34 Cr | ₹48 Cr |
Interest | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹15 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.24 Cr | ₹2.02 Cr | ₹3.30 Cr | ₹4.43 Cr | ₹5.22 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹3.98 Cr | ₹3.27 Cr | ₹2.60 Cr | ₹2.46 Cr | ₹2.33 Cr |
Other Interest | ₹16 Cr | ₹11 Cr | ₹7.11 Cr | ₹5.00 Cr | ₹7.81 Cr |
PBDT | ₹60 Cr | ₹50 Cr | ₹50 Cr | ₹22 Cr | ₹33 Cr |
Depreciation | ₹9.26 Cr | ₹7.91 Cr | ₹8.05 Cr | ₹8.37 Cr | ₹8.80 Cr |
Profit Before Taxation & Exceptional Items | ₹51 Cr | ₹42 Cr | ₹42 Cr | ₹13 Cr | ₹24 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹51 Cr | ₹42 Cr | ₹42 Cr | ₹13 Cr | ₹24 Cr |
Provision for Tax | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹3.54 Cr | ₹5.60 Cr |
Current Income Tax | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹3.83 Cr | ₹6.72 Cr |
Deferred Tax | ₹-0.38 Cr | ₹0.38 Cr | ₹-0.37 Cr | ₹-0.29 Cr | ₹-1.24 Cr |
Other taxes | ₹0.07 Cr | ₹0.01 Cr | ₹0.00 Cr | - | ₹0.12 Cr |
Profit After Tax | ₹38 Cr | ₹31 Cr | ₹31 Cr | ₹9.85 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹139 Cr | ₹109 Cr | ₹78 Cr | ₹69 Cr | ₹52 Cr |
Appropriations | ₹176 Cr | ₹140 Cr | ₹109 Cr | ₹79 Cr | ₹70 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.10 Cr | ₹1.18 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.77 Cr |
Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹2.50 | ₹2.50 |
Earnings Per Share | ₹17.16 | ₹14.09 | ₹14.04 | ₹4.47 | ₹8.28 |
Adjusted EPS | ₹17.16 | ₹14.09 | ₹14.04 | ₹4.47 | ₹8.28 |
Compare Income Statement of peers of DYNAMIC CABLES
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DYNAMIC CABLES | ₹2,252.4 Cr | 23.4% | 63.7% | 117.8% | Stock Analytics | |
POLYCAB INDIA | ₹99,520.7 Cr | 5% | -0.3% | 21.1% | Stock Analytics | |
KEI INDUSTRIES | ₹36,048.1 Cr | 4.8% | -0.3% | 39.6% | Stock Analytics | |
FINOLEX CABLES | ₹17,091.7 Cr | -1.8% | -11.6% | 19.9% | Stock Analytics | |
RR KABEL | ₹16,908.3 Cr | -2.3% | -9% | -7.2% | Stock Analytics | |
STERLITE TECHNOLOGIES | ₹5,563.5 Cr | -3.5% | -1.1% | -27.6% | Stock Analytics |
DYNAMIC CABLES Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DYNAMIC CABLES | 23.4% |
63.7% |
117.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses