DALMIA BHARAT
|
DALMIA BHARAT Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹17,192 Cr | ₹15,558 Cr | ₹13,041 Cr | ₹11,429 Cr | ₹10,842 Cr |
| Sales | ₹16,814 Cr | ₹15,218 Cr | ₹12,758 Cr | ₹11,279 Cr | ₹10,658 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹12 Cr | ₹14 Cr | ₹24 Cr | ₹20 Cr | ₹23 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹366 Cr | ₹326 Cr | ₹259 Cr | ₹130 Cr | ₹161 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹14,691 Cr | ₹13,552 Cr | ₹11,286 Cr | ₹10,110 Cr | ₹9,674 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹16 Cr | ₹23 Cr | ₹-65 Cr | ₹60 Cr | ₹25 Cr |
| Raw Material Consumed | ₹2,687 Cr | ₹1,958 Cr | ₹1,537 Cr | ₹1,483 Cr | ₹1,721 Cr |
| Opening Raw Materials | ₹150 Cr | ₹129 Cr | ₹108 Cr | ₹182 Cr | ₹232 Cr |
| Purchases Raw Materials | ₹2,179 Cr | ₹1,927 Cr | ₹1,551 Cr | ₹1,400 Cr | ₹1,604 Cr |
| Closing Raw Materials | ₹209 Cr | ₹150 Cr | ₹129 Cr | ₹108 Cr | ₹182 Cr |
| Other Direct Purchases / Brought in cost | ₹567 Cr | ₹52 Cr | ₹7.00 Cr | ₹9.00 Cr | ₹67 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹3,116 Cr | ₹3,679 Cr | ₹2,570 Cr | ₹1,659 Cr | ₹1,738 Cr |
| Electricity & Power | ₹3,116 Cr | ₹3,679 Cr | ₹2,570 Cr | ₹1,659 Cr | ₹1,738 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹871 Cr | ₹771 Cr | ₹744 Cr | ₹659 Cr | ₹675 Cr |
| Salaries, Wages & Bonus | ₹768 Cr | ₹665 Cr | ₹646 Cr | ₹577 Cr | ₹591 Cr |
| Contributions to EPF & Pension Funds | ₹40 Cr | ₹36 Cr | ₹34 Cr | ₹35 Cr | ₹38 Cr |
| Workmen and Staff Welfare Expenses | ₹48 Cr | ₹44 Cr | ₹36 Cr | ₹30 Cr | ₹34 Cr |
| Other Employees Cost | ₹15 Cr | ₹26 Cr | ₹28 Cr | ₹17 Cr | ₹12 Cr |
| Other Manufacturing Expenses | ₹977 Cr | ₹933 Cr | ₹812 Cr | ₹644 Cr | ₹663 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹365 Cr | ₹341 Cr | ₹282 Cr | ₹212 Cr | ₹270 Cr |
| Packing Material Consumed | ₹495 Cr | ₹512 Cr | ₹487 Cr | ₹398 Cr | ₹344 Cr |
| Other Mfg Exp | ₹117 Cr | ₹80 Cr | ₹43 Cr | ₹34 Cr | ₹49 Cr |
| General and Administration Expenses | ₹509 Cr | ₹470 Cr | ₹400 Cr | ₹351 Cr | ₹308 Cr |
| Rent , Rates & Taxes | ₹62 Cr | ₹50 Cr | ₹41 Cr | ₹30 Cr | ₹24 Cr |
| Insurance | ₹22 Cr | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹8.00 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹85 Cr | ₹109 Cr | ₹120 Cr | ₹95 Cr | ₹84 Cr |
| Traveling and conveyance | ₹76 Cr | ₹60 Cr | ₹36 Cr | ₹21 Cr | ₹54 Cr |
| Other Administration | ₹264 Cr | ₹231 Cr | ₹186 Cr | ₹190 Cr | ₹138 Cr |
| Selling and Distribution Expenses | ₹3,388 Cr | ₹2,991 Cr | ₹2,501 Cr | ₹2,183 Cr | ₹2,093 Cr |
| Advertisement & Sales Promotion | ₹185 Cr | ₹189 Cr | ₹146 Cr | ₹110 Cr | ₹198 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹3,203 Cr | ₹2,802 Cr | ₹2,355 Cr | ₹2,073 Cr | ₹1,895 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹490 Cr | ₹418 Cr | ₹415 Cr | ₹309 Cr | ₹368 Cr |
| Bad debts /advances written off | ₹2.00 Cr | ₹2.00 Cr | ₹5.00 Cr | ₹2.00 Cr | ₹2.00 Cr |
| Provision for doubtful debts | - | ₹1.00 Cr | ₹5.00 Cr | ₹7.00 Cr | ₹20 Cr |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹23 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹488 Cr | ₹415 Cr | ₹405 Cr | ₹300 Cr | ₹323 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹12,054 Cr | ₹11,243 Cr | ₹8,914 Cr | ₹7,348 Cr | ₹7,591 Cr |
| Operating Profit (Excl OI) | ₹2,637 Cr | ₹2,309 Cr | ₹2,372 Cr | ₹2,762 Cr | ₹2,083 Cr |
| Other Income | ₹317 Cr | ₹145 Cr | ₹214 Cr | ₹204 Cr | ₹226 Cr |
| Interest Received | ₹160 Cr | ₹55 Cr | ₹58 Cr | ₹115 Cr | ₹119 Cr |
| Dividend Received | ₹34 Cr | ₹19 Cr | ₹29 Cr | ₹15 Cr | ₹13 Cr |
| Profit on sale of Fixed Assets | ₹14 Cr | ₹3.00 Cr | ₹6.00 Cr | ₹4.00 Cr | ₹1.00 Cr |
| Profits on sale of Investments | ₹69 Cr | ₹51 Cr | ₹94 Cr | ₹30 Cr | ₹64 Cr |
| Provision Written Back | ₹3.00 Cr | ₹8.00 Cr | ₹19 Cr | - | ₹26 Cr |
| Foreign Exchange Gains | - | ₹2.00 Cr | ₹5.00 Cr | ₹23 Cr | - |
| Others | ₹37 Cr | ₹7.00 Cr | ₹3.00 Cr | ₹17 Cr | ₹3.00 Cr |
| Operating Profit | ₹2,954 Cr | ₹2,454 Cr | ₹2,586 Cr | ₹2,966 Cr | ₹2,309 Cr |
| Interest | ₹386 Cr | ₹234 Cr | ₹202 Cr | ₹318 Cr | ₹424 Cr |
| InterestonDebenture / Bonds | ₹376 Cr | ₹228 Cr | ₹171 Cr | ₹279 Cr | ₹357 Cr |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | ₹37 Cr | ₹27 Cr | ₹26 Cr | ₹26 Cr | ₹24 Cr |
| Bank Charges etc | ₹1.00 Cr | ₹3.00 Cr | ₹6.00 Cr | ₹4.00 Cr | ₹3.00 Cr |
| Other Interest | ₹-28 Cr | ₹-24 Cr | ₹-1.00 Cr | ₹9.00 Cr | ₹40 Cr |
| PBDT | ₹2,568 Cr | ₹2,220 Cr | ₹2,384 Cr | ₹2,648 Cr | ₹1,885 Cr |
| Depreciation | ₹1,498 Cr | ₹1,305 Cr | ₹1,235 Cr | ₹1,250 Cr | ₹1,528 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,070 Cr | ₹915 Cr | ₹1,149 Cr | ₹1,398 Cr | ₹357 Cr |
| Exceptional Income / Expenses | - | ₹-144 Cr | ₹-2.00 Cr | ₹-34 Cr | - |
| Profit Before Tax | ₹1,070 Cr | ₹1,325 Cr | ₹1,152 Cr | ₹1,364 Cr | ₹357 Cr |
| Provision for Tax | ₹216 Cr | ₹242 Cr | ₹315 Cr | ₹178 Cr | ₹119 Cr |
| Current Income Tax | ₹141 Cr | ₹32 Cr | ₹25 Cr | ₹30 Cr | ₹114 Cr |
| Deferred Tax | ₹139 Cr | ₹248 Cr | ₹283 Cr | ₹395 Cr | ₹76 Cr |
| Other taxes | ₹-64 Cr | ₹-38 Cr | ₹7.00 Cr | ₹-247 Cr | ₹-71 Cr |
| Profit After Tax | ₹854 Cr | ₹1,083 Cr | ₹837 Cr | ₹1,186 Cr | ₹238 Cr |
| Extra items | ₹-1.00 Cr | ₹-4.00 Cr | ₹8.00 Cr | ₹-2.00 Cr | - |
| Minority Interest | ₹-27 Cr | ₹-44 Cr | ₹-29 Cr | ₹-12 Cr | ₹-14 Cr |
| Share of Associate | - | - | - | ₹-1.00 Cr | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹826 Cr | ₹1,035 Cr | ₹816 Cr | ₹1,171 Cr | ₹224 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹5,693 Cr | ₹4,825 Cr | ₹3,641 Cr | ₹2,170 Cr | ₹1,844 Cr |
| Appropriations | ₹6,519 Cr | ₹5,860 Cr | ₹4,457 Cr | ₹3,341 Cr | ₹2,068 Cr |
| General Reserves | - | - | - | ₹2.00 Cr | ₹1.00 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹8.00 Cr |
| Other Appropriation | ₹58 Cr | ₹92 Cr | ₹-443 Cr | ₹-188 Cr | ₹-150 Cr |
| Equity Dividend % | ₹450.00 | ₹450.00 | ₹450.00 | ₹66.50 | ₹100.00 |
| Earnings Per Share | ₹43.47 | ₹55.95 | ₹44.11 | ₹63.30 | ₹11.49 |
| Adjusted EPS | ₹43.47 | ₹55.95 | ₹44.11 | ₹63.30 | ₹11.49 |
Compare Income Statement of peers of DALMIA BHARAT
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DALMIA BHARAT | ₹39,369.7 Cr | -6.5% | -10.2% | 16.4% | Stock Analytics | |
| ULTRATECH CEMENT | ₹351,004.0 Cr | -3.7% | -4% | 11.7% | Stock Analytics | |
| AMBUJA CEMENTS | ₹137,297.0 Cr | -1.4% | -6.1% | -1.3% | Stock Analytics | |
| SHREE CEMENT | ₹103,479.0 Cr | -3.4% | -3.8% | 19.3% | Stock Analytics | |
| JK CEMENT | ₹48,363.4 Cr | -3.6% | -8.6% | 51.1% | Stock Analytics | |
| ACC | ₹34,737.8 Cr | 0.9% | -1.5% | -19.3% | Stock Analytics | |
DALMIA BHARAT Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DALMIA BHARAT | -6.5% |
-10.2% |
16.4% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses