DYNEMIC PRODUCTS
|
DYNEMIC PRODUCTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹296 Cr | ₹252 Cr | ₹206 Cr | ₹182 Cr | ₹167 Cr |
Sales | ₹289 Cr | ₹243 Cr | ₹201 Cr | ₹176 Cr | ₹161 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹7.36 Cr | ₹9.28 Cr | ₹4.35 Cr | ₹6.44 Cr | ₹5.79 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹296 Cr | ₹252 Cr | ₹206 Cr | ₹182 Cr | ₹167 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-12 Cr | ₹-14 Cr | ₹2.15 Cr | ₹-7.52 Cr | ₹-3.37 Cr |
Raw Material Consumed | ₹168 Cr | ₹145 Cr | ₹110 Cr | ₹107 Cr | ₹98 Cr |
Opening Raw Materials | ₹14 Cr | ₹12 Cr | ₹9.73 Cr | ₹8.09 Cr | ₹11 Cr |
Purchases Raw Materials | ₹161 Cr | ₹133 Cr | ₹101 Cr | ₹99 Cr | ₹81 Cr |
Closing Raw Materials | ₹13 Cr | ₹14 Cr | ₹12 Cr | ₹9.73 Cr | ₹8.09 Cr |
Other Direct Purchases / Brought in cost | ₹6.28 Cr | ₹14 Cr | ₹11 Cr | ₹9.33 Cr | ₹14 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹45 Cr | ₹27 Cr | ₹14 Cr | ₹14 Cr | ₹12 Cr |
Electricity & Power | ₹14 Cr | ₹7.84 Cr | ₹5.19 Cr | ₹5.17 Cr | ₹4.12 Cr |
Oil, Fuel & Natural gas | ₹30 Cr | ₹19 Cr | ₹8.33 Cr | ₹8.36 Cr | ₹7.50 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹0.68 Cr | ₹0.37 Cr | ₹0.15 Cr | ₹0.12 Cr | ₹0.15 Cr |
Employee Cost | ₹17 Cr | ₹11 Cr | ₹8.40 Cr | ₹7.98 Cr | ₹6.94 Cr |
Salaries, Wages & Bonus | ₹15 Cr | ₹9.93 Cr | ₹7.06 Cr | ₹6.59 Cr | ₹5.70 Cr |
Contributions to EPF & Pension Funds | ₹0.84 Cr | ₹0.58 Cr | ₹0.37 Cr | ₹0.35 Cr | ₹0.31 Cr |
Workmen and Staff Welfare Expenses | ₹1.13 Cr | - | ₹0.60 Cr | ₹0.49 Cr | ₹0.50 Cr |
Other Employees Cost | ₹0.21 Cr | ₹0.13 Cr | ₹0.37 Cr | ₹0.56 Cr | ₹0.43 Cr |
Other Manufacturing Expenses | ₹32 Cr | ₹23 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹8.81 Cr | ₹5.91 Cr | ₹4.36 Cr | ₹4.54 Cr | ₹4.19 Cr |
Repairs and Maintenance | ₹5.54 Cr | ₹2.84 Cr | ₹0.95 Cr | ₹0.82 Cr | ₹1.18 Cr |
Packing Material Consumed | ₹5.57 Cr | ₹4.29 Cr | ₹3.06 Cr | ₹2.66 Cr | ₹2.87 Cr |
Other Mfg Exp | ₹12 Cr | ₹9.76 Cr | ₹10 Cr | ₹8.90 Cr | ₹7.44 Cr |
General and Administration Expenses | ₹8.36 Cr | ₹7.59 Cr | ₹5.24 Cr | ₹4.31 Cr | ₹3.96 Cr |
Rent , Rates & Taxes | - | - | - | ₹0.00 Cr | ₹0.02 Cr |
Insurance | ₹0.66 Cr | ₹0.64 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.25 Cr |
Printing and stationery | ₹0.19 Cr | ₹0.14 Cr | ₹0.13 Cr | ₹0.13 Cr | ₹0.13 Cr |
Professional and legal fees | ₹2.35 Cr | ₹1.64 Cr | ₹0.91 Cr | ₹0.99 Cr | ₹0.87 Cr |
Traveling and conveyance | ₹1.22 Cr | ₹0.08 Cr | ₹0.02 Cr | ₹0.07 Cr | ₹0.13 Cr |
Other Administration | ₹3.94 Cr | ₹5.08 Cr | ₹3.86 Cr | ₹2.81 Cr | ₹2.55 Cr |
Selling and Distribution Expenses | ₹8.86 Cr | ₹8.85 Cr | ₹3.57 Cr | ₹3.02 Cr | ₹2.84 Cr |
Advertisement & Sales Promotion | ₹0.35 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹0.37 Cr | ₹0.22 Cr |
Sales Commissions & Incentives | ₹0.77 Cr | ₹0.47 Cr | ₹0.53 Cr | ₹0.56 Cr | ₹0.48 Cr |
Freight and Forwarding | ₹7.74 Cr | ₹8.34 Cr | ₹3.00 Cr | ₹2.09 Cr | ₹2.14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹0.62 Cr | ₹0.86 Cr | ₹0.62 Cr | ₹0.74 Cr | ₹1.10 Cr |
Bad debts /advances written off | - | - | ₹0.00 Cr | ₹0.15 Cr | ₹0.49 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | ₹0.02 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | ₹0.00 Cr | - | - | - | - |
Other Miscellaneous Expenses | ₹0.62 Cr | ₹0.86 Cr | ₹0.59 Cr | ₹0.60 Cr | ₹0.61 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹267 Cr | ₹209 Cr | ₹162 Cr | ₹146 Cr | ₹137 Cr |
Operating Profit (Excl OI) | ₹29 Cr | ₹43 Cr | ₹43 Cr | ₹36 Cr | ₹30 Cr |
Other Income | ₹0.38 Cr | ₹0.30 Cr | ₹0.61 Cr | ₹0.91 Cr | ₹0.25 Cr |
Interest Received | ₹0.35 Cr | ₹0.29 Cr | ₹0.58 Cr | ₹0.86 Cr | ₹0.23 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | ₹0.00 Cr | - | - | ₹0.01 Cr | ₹0.02 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.02 Cr | - | - | ₹0.04 Cr | ₹0.01 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr | ₹0.00 Cr | ₹0.00 Cr |
Operating Profit | ₹29 Cr | ₹43 Cr | ₹44 Cr | ₹37 Cr | ₹30 Cr |
Interest | ₹16 Cr | ₹8.45 Cr | ₹2.28 Cr | ₹1.57 Cr | ₹1.18 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹6.85 Cr | ₹4.15 Cr | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.59 Cr | ₹0.82 Cr | ₹0.45 Cr | ₹0.42 Cr | ₹0.38 Cr |
Other Interest | ₹8.67 Cr | ₹3.49 Cr | ₹1.83 Cr | ₹1.15 Cr | ₹0.80 Cr |
PBDT | ₹13 Cr | ₹35 Cr | ₹42 Cr | ₹36 Cr | ₹29 Cr |
Depreciation | ₹17 Cr | ₹11 Cr | ₹3.44 Cr | ₹3.41 Cr | ₹3.35 Cr |
Profit Before Taxation & Exceptional Items | ₹-3.72 Cr | ₹23 Cr | ₹38 Cr | ₹32 Cr | ₹25 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹-3.71 Cr | ₹23 Cr | ₹38 Cr | ₹32 Cr | ₹25 Cr |
Provision for Tax | ₹-0.78 Cr | ₹8.98 Cr | ₹9.80 Cr | ₹7.99 Cr | ₹7.45 Cr |
Current Income Tax | ₹0.06 Cr | ₹0.95 Cr | ₹9.98 Cr | ₹8.32 Cr | ₹7.54 Cr |
Deferred Tax | ₹-0.84 Cr | ₹8.03 Cr | ₹-0.21 Cr | ₹-0.79 Cr | ₹-0.34 Cr |
Other taxes | - | - | ₹0.02 Cr | ₹0.45 Cr | ₹0.25 Cr |
Profit After Tax | ₹-2.94 Cr | ₹14 Cr | ₹28 Cr | ₹24 Cr | ₹18 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.00 Cr | - | - | - | ₹0.00 Cr |
Share of Associate | - | - | - | ₹0.02 Cr | ₹0.00 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹-2.94 Cr | ₹14 Cr | ₹28 Cr | ₹24 Cr | ₹18 Cr |
Adjustments to PAT | - | ₹0.00 Cr | - | - | - |
Profit Balance B/F | ₹144 Cr | ₹130 Cr | ₹101 Cr | ₹81 Cr | ₹66 Cr |
Appropriations | ₹141 Cr | ₹144 Cr | ₹130 Cr | ₹106 Cr | ₹84 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹0.35 Cr | - |
Other Appropriation | ₹0.07 Cr | ₹0.17 Cr | ₹0.11 Cr | ₹2.33 Cr | ₹2.24 Cr |
Equity Dividend % | - | - | - | ₹15.00 | ₹15.00 |
Earnings Per Share | ₹-2.52 | ₹12.62 | ₹25.15 | ₹21.34 | ₹15.87 |
Adjusted EPS | ₹-2.52 | ₹12.57 | ₹25.04 | ₹21.24 | ₹15.80 |
Compare Income Statement of peers of DYNEMIC PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DYNEMIC PRODUCTS | ₹322.5 Cr | -5.7% | -20.1% | -8.1% | Stock Analytics | |
SUDARSHAN CHEMICAL INDUSTRIES | ₹6,728.6 Cr | -3.3% | -18.7% | 44.6% | Stock Analytics | |
KIRI INDUSTRIES | ₹2,922.8 Cr | -6% | -9.4% | 35.5% | Stock Analytics | |
VIDHI SPECIALTY FOOD INGREDIENTS | ₹2,173.6 Cr | -4.6% | -13.4% | 0.3% | Stock Analytics | |
SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹925.3 Cr | -16.6% | 6.2% | 63% | Stock Analytics | |
BODAL CHEMICALS | ₹673.7 Cr | -9.3% | -12.5% | -29.7% | Stock Analytics |
DYNEMIC PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DYNEMIC PRODUCTS | -5.7% |
-20.1% |
-8.1% |
SENSEX | -3.4% |
-4.4% |
0.6% |
You may also like the below Video Courses