DALMIA BHARAT SUGAR AND INDUSTRIES
|
DALMIA BHARAT SUGAR AND INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹2,899 Cr | ₹3,252 Cr | ₹3,021 Cr | ₹2,686 Cr | ₹2,111 Cr |
| Sales | ₹2,784 Cr | ₹3,124 Cr | ₹2,811 Cr | ₹2,354 Cr | ₹1,877 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹2.31 Cr | ₹2.37 Cr | ₹1.11 Cr | ₹0.51 Cr | ₹2.43 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹113 Cr | ₹126 Cr | ₹209 Cr | ₹331 Cr | ₹232 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹2,899 Cr | ₹3,252 Cr | ₹3,018 Cr | ₹2,686 Cr | ₹2,111 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-669 Cr | ₹229 Cr | ₹188 Cr | ₹-45 Cr | ₹-224 Cr |
| Raw Material Consumed | ₹2,635 Cr | ₹2,094 Cr | ₹1,945 Cr | ₹1,874 Cr | ₹1,631 Cr |
| Opening Raw Materials | ₹99 Cr | ₹76 Cr | ₹29 Cr | ₹30 Cr | ₹16 Cr |
| Purchases Raw Materials | ₹2,703 Cr | ₹2,116 Cr | ₹1,975 Cr | ₹1,873 Cr | ₹1,646 Cr |
| Closing Raw Materials | ₹167 Cr | ₹99 Cr | ₹76 Cr | ₹29 Cr | ₹30 Cr |
| Other Direct Purchases / Brought in cost | - | - | ₹17 Cr | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹32 Cr | ₹33 Cr | ₹31 Cr | ₹34 Cr | ₹54 Cr |
| Electricity & Power | ₹32 Cr | ₹33 Cr | ₹31 Cr | ₹34 Cr | ₹54 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹202 Cr | ₹187 Cr | ₹176 Cr | ₹143 Cr | ₹134 Cr |
| Salaries, Wages & Bonus | ₹181 Cr | ₹170 Cr | ₹159 Cr | ₹129 Cr | ₹118 Cr |
| Contributions to EPF & Pension Funds | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹11 Cr |
| Workmen and Staff Welfare Expenses | ₹7.13 Cr | ₹4.98 Cr | ₹4.54 Cr | ₹2.65 Cr | ₹4.93 Cr |
| Other Employees Cost | ₹-0.19 Cr | ₹-0.51 Cr | ₹-0.43 Cr | - | ₹-0.12 Cr |
| Other Manufacturing Expenses | ₹156 Cr | ₹117 Cr | ₹97 Cr | ₹85 Cr | ₹82 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹85 Cr | ₹57 Cr | ₹45 Cr | ₹38 Cr | ₹46 Cr |
| Packing Material Consumed | ₹26 Cr | ₹20 Cr | ₹22 Cr | ₹25 Cr | ₹16 Cr |
| Other Mfg Exp | ₹45 Cr | ₹40 Cr | ₹31 Cr | ₹22 Cr | ₹19 Cr |
| General and Administration Expenses | ₹69 Cr | ₹55 Cr | ₹33 Cr | ₹28 Cr | ₹22 Cr |
| Rent , Rates & Taxes | ₹23 Cr | ₹8.51 Cr | ₹7.92 Cr | ₹8.56 Cr | ₹5.78 Cr |
| Insurance | ₹6.30 Cr | ₹6.13 Cr | ₹4.85 Cr | ₹3.87 Cr | ₹1.29 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹8.99 Cr | ₹8.28 Cr | - | - | - |
| Traveling and conveyance | ₹1.88 Cr | ₹1.32 Cr | ₹1.30 Cr | ₹0.38 Cr | ₹1.53 Cr |
| Other Administration | ₹29 Cr | ₹30 Cr | ₹19 Cr | ₹15 Cr | ₹13 Cr |
| Selling and Distribution Expenses | ₹46 Cr | ₹85 Cr | ₹83 Cr | ₹49 Cr | ₹39 Cr |
| Advertisement & Sales Promotion | ₹0.55 Cr | ₹0.27 Cr | ₹2.96 Cr | ₹0.21 Cr | ₹0.29 Cr |
| Sales Commissions & Incentives | - | - | ₹2.32 Cr | ₹3.15 Cr | ₹2.41 Cr |
| Freight and Forwarding | ₹35 Cr | ₹76 Cr | ₹59 Cr | ₹36 Cr | ₹29 Cr |
| Handling and Clearing Charges | ₹10 Cr | ₹8.90 Cr | - | - | - |
| Other Selling Expenses | ₹0.09 Cr | ₹0.07 Cr | ₹19 Cr | ₹9.20 Cr | ₹7.62 Cr |
| Miscellaneous Expenses | ₹17 Cr | ₹16 Cr | ₹39 Cr | ₹46 Cr | ₹36 Cr |
| Bad debts /advances written off | ₹0.11 Cr | ₹0.29 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.11 Cr |
| Provision for doubtful debts | ₹0.42 Cr | - | - | ₹0.04 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.43 Cr | ₹0.06 Cr | ₹3.01 Cr | ₹0.12 Cr | ₹1.25 Cr |
| Losson foreign exchange fluctuations | ₹0.23 Cr | ₹7.18 Cr | - | ₹10 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹15 Cr | ₹8.70 Cr | ₹36 Cr | ₹35 Cr | ₹35 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,488 Cr | ₹2,816 Cr | ₹2,592 Cr | ₹2,213 Cr | ₹1,774 Cr |
| Operating Profit (Excl OI) | ₹412 Cr | ₹437 Cr | ₹426 Cr | ₹472 Cr | ₹337 Cr |
| Other Income | ₹129 Cr | ₹76 Cr | ₹86 Cr | ₹54 Cr | ₹56 Cr |
| Interest Received | ₹21 Cr | ₹13 Cr | ₹1.99 Cr | ₹9.44 Cr | ₹2.13 Cr |
| Dividend Received | ₹2.88 Cr | ₹2.88 Cr | ₹1.74 Cr | - | ₹1.31 Cr |
| Profit on sale of Fixed Assets | ₹39 Cr | ₹0.23 Cr | - | - | - |
| Profits on sale of Investments | ₹4.57 Cr | ₹5.14 Cr | ₹5.15 Cr | ₹13 Cr | ₹0.77 Cr |
| Provision Written Back | ₹24 Cr | ₹23 Cr | ₹58 Cr | ₹2.17 Cr | - |
| Foreign Exchange Gains | ₹0.02 Cr | - | ₹0.38 Cr | - | ₹2.01 Cr |
| Others | ₹37 Cr | ₹32 Cr | ₹18 Cr | ₹30 Cr | ₹50 Cr |
| Operating Profit | ₹540 Cr | ₹512 Cr | ₹512 Cr | ₹526 Cr | ₹393 Cr |
| Interest | ₹50 Cr | ₹38 Cr | ₹35 Cr | ₹62 Cr | ₹88 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹49 Cr | ₹37 Cr | ₹34 Cr | ₹59 Cr | ₹84 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.36 Cr | ₹1.88 Cr | ₹1.74 Cr | ₹2.84 Cr | ₹4.49 Cr |
| Other Interest | ₹-0.46 Cr | ₹-1.08 Cr | ₹-0.84 Cr | ₹0.04 Cr | ₹-0.32 Cr |
| PBDT | ₹490 Cr | ₹474 Cr | ₹477 Cr | ₹465 Cr | ₹305 Cr |
| Depreciation | ₹127 Cr | ₹121 Cr | ₹95 Cr | ₹96 Cr | ₹57 Cr |
| Profit Before Taxation & Exceptional Items | ₹363 Cr | ₹353 Cr | ₹382 Cr | ₹369 Cr | ₹247 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹363 Cr | ₹353 Cr | ₹382 Cr | ₹369 Cr | ₹247 Cr |
| Provision for Tax | ₹91 Cr | ₹105 Cr | ₹85 Cr | ₹98 Cr | ₹54 Cr |
| Current Income Tax | ₹94 Cr | ₹94 Cr | ₹99 Cr | ₹102 Cr | ₹48 Cr |
| Deferred Tax | ₹-2.67 Cr | ₹11 Cr | ₹-14 Cr | ₹-3.88 Cr | ₹6.45 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹272 Cr | ₹248 Cr | ₹297 Cr | ₹271 Cr | ₹193 Cr |
| Extra items | - | ₹1.75 Cr | ₹-1.61 Cr | ₹-0.70 Cr | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹272 Cr | ₹250 Cr | ₹296 Cr | ₹270 Cr | ₹193 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,178 Cr | ₹1,961 Cr | ₹1,714 Cr | ₹1,443 Cr | ₹1,285 Cr |
| Appropriations | ₹2,451 Cr | ₹2,211 Cr | ₹2,009 Cr | ₹1,714 Cr | ₹1,479 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹3.33 Cr |
| Other Appropriation | ₹8.10 Cr | ₹8.10 Cr | ₹24 Cr | - | ₹16 Cr |
| Equity Dividend % | ₹250.00 | ₹200.00 | ₹200.00 | ₹150.00 | ₹100.00 |
| Earnings Per Share | ₹33.66 | ₹30.89 | ₹36.53 | ₹33.40 | ₹23.87 |
| Adjusted EPS | ₹33.66 | ₹30.89 | ₹36.53 | ₹33.40 | ₹23.87 |
Compare Income Statement of peers of DALMIA BHARAT SUGAR AND INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DALMIA BHARAT SUGAR AND INDUSTRIES | ₹2,542.7 Cr | -1.3% | -12.5% | -23.2% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,091.4 Cr | -3.2% | -2% | 34.4% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,099.9 Cr | -4.5% | -3.7% | -13% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,914.3 Cr | -1% | 1.6% | -1.7% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹5,959.8 Cr | -0.4% | -6.2% | -28.7% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,469.2 Cr | -0.5% | 2.9% | -1.8% | Stock Analytics | |
DALMIA BHARAT SUGAR AND INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DALMIA BHARAT SUGAR AND INDUSTRIES | -1.3% |
-12.5% |
-23.2% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses