DHABRIYA POLYWOOD
|
DHABRIYA POLYWOOD Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹212 Cr | ₹171 Cr | ₹134 Cr | ₹106 Cr | ₹11,196,427 Cr |
| Sales | ₹207 Cr | ₹170 Cr | ₹133 Cr | ₹104 Cr | ₹10,905,690 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹4.67 Cr | ₹1.09 Cr | ₹1.26 Cr | ₹2.73 Cr | ₹290,737 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹212 Cr | ₹171 Cr | ₹134 Cr | ₹106 Cr | ₹11,196,427 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.68 Cr | ₹-2.27 Cr | ₹-4.20 Cr | ₹-2.08 Cr | ₹72,452 Cr |
| Raw Material Consumed | ₹119 Cr | ₹110 Cr | ₹89 Cr | ₹63 Cr | ₹6,118,282 Cr |
| Opening Raw Materials | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹1,879,104 Cr |
| Purchases Raw Materials | ₹114 Cr | ₹110 Cr | ₹85 Cr | ₹64 Cr | ₹5,629,387 Cr |
| Closing Raw Materials | ₹23 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹1,674,607 Cr |
| Other Direct Purchases / Brought in cost | ₹3.94 Cr | ₹1.83 Cr | ₹3.63 Cr | ₹3.42 Cr | ₹284,398 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹7.27 Cr | ₹5.54 Cr | ₹4.27 Cr | ₹4.17 Cr | ₹432,307 Cr |
| Electricity & Power | ₹7.18 Cr | ₹5.47 Cr | ₹4.22 Cr | ₹4.12 Cr | ₹427,658 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.09 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.05 Cr | ₹4,650 Cr |
| Employee Cost | ₹30 Cr | ₹22 Cr | ₹17 Cr | ₹15 Cr | ₹1,719,576 Cr |
| Salaries, Wages & Bonus | ₹28 Cr | ₹21 Cr | ₹16 Cr | ₹14 Cr | ₹1,624,930 Cr |
| Contributions to EPF & Pension Funds | ₹0.59 Cr | ₹0.40 Cr | ₹0.36 Cr | ₹0.28 Cr | ₹26,387 Cr |
| Workmen and Staff Welfare Expenses | ₹0.71 Cr | ₹0.56 Cr | ₹0.36 Cr | ₹0.33 Cr | ₹26,447 Cr |
| Other Employees Cost | ₹0.62 Cr | ₹0.48 Cr | ₹0.45 Cr | ₹0.43 Cr | ₹41,811 Cr |
| Other Manufacturing Expenses | ₹14 Cr | ₹7.86 Cr | ₹5.77 Cr | ₹6.17 Cr | ₹618,815 Cr |
| Sub-contracted / Out sourced services | - | - | ₹0.02 Cr | ₹0.22 Cr | - |
| Processing Charges | ₹5.74 Cr | ₹1.88 Cr | ₹1.50 Cr | ₹2.34 Cr | ₹232,710 Cr |
| Repairs and Maintenance | ₹3.90 Cr | ₹2.43 Cr | ₹1.99 Cr | ₹1.51 Cr | ₹135,063 Cr |
| Packing Material Consumed | - | - | - | ₹0.04 Cr | - |
| Other Mfg Exp | ₹4.12 Cr | ₹3.55 Cr | ₹2.27 Cr | ₹2.06 Cr | ₹251,041 Cr |
| General and Administration Expenses | ₹7.98 Cr | ₹7.02 Cr | ₹6.10 Cr | ₹5.18 Cr | ₹589,796 Cr |
| Rent , Rates & Taxes | ₹1.17 Cr | ₹1.15 Cr | ₹1.23 Cr | ₹1.12 Cr | ₹118,093 Cr |
| Insurance | ₹0.66 Cr | ₹0.65 Cr | ₹0.64 Cr | ₹0.22 Cr | ₹24,237 Cr |
| Printing and stationery | ₹0.10 Cr | ₹0.14 Cr | ₹0.10 Cr | ₹0.09 Cr | ₹8,970 Cr |
| Professional and legal fees | ₹0.31 Cr | ₹0.28 Cr | ₹0.24 Cr | ₹0.27 Cr | ₹23,115 Cr |
| Traveling and conveyance | ₹2.05 Cr | ₹1.52 Cr | ₹0.81 Cr | ₹0.66 Cr | ₹121,838 Cr |
| Other Administration | ₹3.71 Cr | ₹3.28 Cr | ₹3.10 Cr | ₹2.82 Cr | ₹293,542 Cr |
| Selling and Distribution Expenses | ₹4.95 Cr | ₹2.72 Cr | ₹2.06 Cr | ₹1.84 Cr | ₹176,015 Cr |
| Advertisement & Sales Promotion | ₹2.16 Cr | ₹0.73 Cr | ₹0.41 Cr | ₹0.53 Cr | ₹43,665 Cr |
| Sales Commissions & Incentives | ₹0.07 Cr | ₹0.11 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹8,905 Cr |
| Freight and Forwarding | ₹2.56 Cr | ₹1.88 Cr | ₹1.56 Cr | ₹1.18 Cr | ₹98,802 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.16 Cr | - | - | ₹0.10 Cr | ₹24,643 Cr |
| Miscellaneous Expenses | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.06 Cr | ₹2,975 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.16 Cr | ₹0.16 Cr | ₹0.16 Cr | ₹0.06 Cr | ₹2,975 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹181 Cr | ₹153 Cr | ₹120 Cr | ₹93 Cr | ₹9,730,218 Cr |
| Operating Profit (Excl OI) | ₹31 Cr | ₹18 Cr | ₹14 Cr | ₹13 Cr | ₹1,466,209 Cr |
| Other Income | ₹0.52 Cr | ₹0.30 Cr | ₹0.35 Cr | ₹0.53 Cr | ₹48,509 Cr |
| Interest Received | ₹0.23 Cr | ₹0.16 Cr | ₹0.12 Cr | ₹0.28 Cr | ₹22,776 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | ₹0.01 Cr | - | ₹1,005 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.23 Cr | ₹0.06 Cr | ₹0.13 Cr | ₹0.17 Cr | ₹16,046 Cr |
| Others | ₹0.06 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.08 Cr | ₹8,682 Cr |
| Operating Profit | ₹32 Cr | ₹19 Cr | ₹14 Cr | ₹14 Cr | ₹1,514,718 Cr |
| Interest | ₹5.09 Cr | ₹4.01 Cr | ₹3.87 Cr | ₹4.38 Cr | ₹497,993 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.36 Cr | ₹0.46 Cr | ₹0.29 Cr | ₹0.34 Cr | ₹30,039 Cr |
| Other Interest | ₹4.73 Cr | ₹3.55 Cr | ₹3.58 Cr | ₹4.04 Cr | ₹467,954 Cr |
| PBDT | ₹26 Cr | ₹15 Cr | ₹10 Cr | ₹9.62 Cr | ₹1,016,724 Cr |
| Depreciation | ₹6.90 Cr | ₹3.78 Cr | ₹3.39 Cr | ₹3.42 Cr | ₹352,365 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹11 Cr | ₹6.76 Cr | ₹6.20 Cr | ₹664,359 Cr |
| Exceptional Income / Expenses | - | - | - | - | ₹-42,329 Cr |
| Profit Before Tax | ₹20 Cr | ₹11 Cr | ₹6.76 Cr | ₹6.20 Cr | ₹622,031 Cr |
| Provision for Tax | ₹5.47 Cr | ₹2.44 Cr | ₹1.67 Cr | ₹1.72 Cr | ₹180,828 Cr |
| Current Income Tax | ₹4.86 Cr | ₹2.26 Cr | ₹1.66 Cr | ₹1.58 Cr | ₹180,401 Cr |
| Deferred Tax | ₹0.35 Cr | ₹0.08 Cr | ₹-0.04 Cr | ₹0.03 Cr | ₹-2,841 Cr |
| Other taxes | ₹0.26 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.11 Cr | ₹3,269 Cr |
| Profit After Tax | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹441,202 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹-125 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹441,077 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | - | - | - | - | - |
| Appropriations | ₹14 Cr | ₹8.49 Cr | ₹5.09 Cr | ₹4.47 Cr | ₹441,077 Cr |
| General Reserves | ₹14 Cr | ₹8.59 Cr | ₹5.20 Cr | ₹4.61 Cr | ₹423,855 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.57 Cr | ₹-0.10 Cr | ₹-0.11 Cr | ₹-0.14 Cr | ₹17,222 Cr |
| Equity Dividend % | ₹5.00 | ₹5.00 | - | - | - |
| Earnings Per Share | ₹13.01 | ₹7.84 | ₹4.70 | ₹4.13 | ₹4.07 |
| Adjusted EPS | ₹13.01 | ₹7.84 | ₹4.70 | ₹4.13 | ₹4.07 |
Compare Income Statement of peers of DHABRIYA POLYWOOD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DHABRIYA POLYWOOD | ₹406.6 Cr | 0.4% | -4.3% | 2.5% | Stock Analytics | |
| SUPREME INDUSTRIES | ₹42,285.3 Cr | 0.9% | -13.9% | -29.7% | Stock Analytics | |
| ASTRAL | ₹38,345.8 Cr | 1.3% | -9% | -21.5% | Stock Analytics | |
| FINOLEX INDUSTRIES | ₹10,287.5 Cr | -3.8% | -12.2% | -39.9% | Stock Analytics | |
| TIME TECHNOPLAST | ₹9,102.6 Cr | -2.7% | -12.8% | -19.3% | Stock Analytics | |
| GARWARE HITECH FILMS | ₹8,466.1 Cr | -5.5% | 3.8% | -29.8% | Stock Analytics | |
DHABRIYA POLYWOOD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DHABRIYA POLYWOOD | 0.4% |
-4.3% |
2.5% |
| SENSEX | -0.6% |
1.7% |
4.6% |
You may also like the below Video Courses