DHARMAJ CROP GUARD
|
DHARMAJ CROP GUARD Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹534 Cr | ₹394 Cr | ₹302 Cr | ₹198 Cr | ₹139 Cr |
Sales | ₹530 Cr | ₹392 Cr | ₹300 Cr | ₹197 Cr | ₹139 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹3.45 Cr | ₹2.44 Cr | ₹2.17 Cr | ₹1.38 Cr | ₹0.63 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹534 Cr | ₹394 Cr | ₹302 Cr | ₹198 Cr | ₹139 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-15 Cr | ₹-13 Cr | ₹-8.50 Cr | ₹-5.64 Cr | ₹-2.27 Cr |
Raw Material Consumed | ₹448 Cr | ₹321 Cr | ₹241 Cr | ₹157 Cr | ₹110 Cr |
Opening Raw Materials | ₹29 Cr | ₹23 Cr | ₹15 Cr | ₹8.32 Cr | ₹7.83 Cr |
Purchases Raw Materials | ₹442 Cr | ₹327 Cr | ₹248 Cr | ₹163 Cr | ₹110 Cr |
Closing Raw Materials | ₹24 Cr | ₹29 Cr | ₹23 Cr | ₹15 Cr | ₹8.32 Cr |
Other Direct Purchases / Brought in cost | - | ₹0.55 Cr | ₹0.91 Cr | ₹0.33 Cr | ₹0.23 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.56 Cr | ₹1.41 Cr | ₹0.93 Cr | ₹0.84 Cr | ₹0.62 Cr |
Electricity & Power | ₹1.56 Cr | ₹1.41 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr |
Oil, Fuel & Natural gas | - | - | ₹0.91 Cr | ₹0.82 Cr | ₹0.61 Cr |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹18 Cr | ₹13 Cr | ₹11 Cr | ₹7.52 Cr | ₹5.54 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹12 Cr | ₹10 Cr | ₹7.14 Cr | ₹5.29 Cr |
Contributions to EPF & Pension Funds | ₹0.53 Cr | ₹0.30 Cr | ₹0.21 Cr | ₹0.12 Cr | ₹0.07 Cr |
Workmen and Staff Welfare Expenses | ₹0.45 Cr | ₹0.40 Cr | ₹0.41 Cr | ₹0.20 Cr | ₹0.09 Cr |
Other Employees Cost | ₹0.41 Cr | ₹0.24 Cr | ₹0.14 Cr | ₹0.07 Cr | ₹0.09 Cr |
Other Manufacturing Expenses | ₹9.47 Cr | ₹9.52 Cr | ₹6.52 Cr | ₹4.20 Cr | ₹2.54 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹2.39 Cr | ₹2.62 Cr | ₹3.64 Cr | ₹1.94 Cr | ₹1.43 Cr |
Repairs and Maintenance | ₹0.45 Cr | ₹0.63 Cr | ₹0.93 Cr | ₹1.00 Cr | ₹0.31 Cr |
Packing Material Consumed | ₹0.27 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.11 Cr | - |
Other Mfg Exp | ₹6.36 Cr | ₹6.05 Cr | ₹1.78 Cr | ₹1.15 Cr | ₹0.81 Cr |
General and Administration Expenses | ₹12 Cr | ₹7.23 Cr | ₹5.87 Cr | ₹4.94 Cr | ₹4.55 Cr |
Rent , Rates & Taxes | ₹0.70 Cr | ₹0.56 Cr | ₹0.46 Cr | ₹0.32 Cr | ₹0.25 Cr |
Insurance | ₹0.88 Cr | ₹0.66 Cr | ₹0.54 Cr | ₹0.38 Cr | ₹0.26 Cr |
Printing and stationery | ₹0.16 Cr | ₹0.09 Cr | ₹0.15 Cr | ₹0.13 Cr | ₹0.11 Cr |
Professional and legal fees | ₹0.90 Cr | ₹1.14 Cr | ₹1.32 Cr | ₹1.06 Cr | ₹1.16 Cr |
Traveling and conveyance | ₹6.78 Cr | ₹2.84 Cr | ₹2.14 Cr | ₹1.97 Cr | ₹1.88 Cr |
Other Administration | ₹8.88 Cr | ₹4.78 Cr | ₹3.40 Cr | ₹3.04 Cr | ₹2.76 Cr |
Selling and Distribution Expenses | ₹11 Cr | ₹9.81 Cr | ₹13 Cr | ₹11 Cr | ₹7.42 Cr |
Handling and Clearing Charges | ₹0.30 Cr | ₹0.22 Cr | ₹0.21 Cr | ₹0.16 Cr | ₹0.11 Cr |
Other Selling Expenses | ₹6.14 Cr | ₹6.09 Cr | ₹5.05 Cr | ₹5.01 Cr | ₹3.39 Cr |
Miscellaneous Expenses | ₹1.77 Cr | ₹0.60 Cr | ₹0.43 Cr | ₹0.51 Cr | ₹0.27 Cr |
Bad debts /advances written off | - | - | ₹0.02 Cr | ₹0.23 Cr | ₹0.01 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.72 Cr | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1.05 Cr | ₹0.60 Cr | ₹0.40 Cr | ₹0.28 Cr | ₹0.26 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹486 Cr | ₹350 Cr | ₹271 Cr | ₹180 Cr | ₹129 Cr |
Operating Profit (Excl OI) | ₹47 Cr | ₹44 Cr | ₹31 Cr | ₹18 Cr | ₹10 Cr |
Other Income | ₹4.51 Cr | ₹2.08 Cr | ₹1.16 Cr | ₹0.94 Cr | ₹0.60 Cr |
Interest Received | ₹2.79 Cr | ₹0.07 Cr | ₹0.06 Cr | ₹0.07 Cr | ₹0.03 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.03 Cr | ₹0.12 Cr | ₹0.56 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | ₹1.10 Cr | ₹0.16 Cr | ₹0.57 Cr | ₹0.24 Cr |
Others | ₹1.69 Cr | ₹0.79 Cr | ₹0.38 Cr | ₹0.30 Cr | ₹0.34 Cr |
Operating Profit | ₹52 Cr | ₹46 Cr | ₹32 Cr | ₹19 Cr | ₹11 Cr |
Interest | ₹2.33 Cr | ₹2.62 Cr | ₹1.42 Cr | ₹2.24 Cr | ₹2.08 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.04 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.05 Cr | ₹0.02 Cr |
Other Interest | ₹2.29 Cr | ₹2.51 Cr | ₹1.38 Cr | ₹2.18 Cr | ₹2.06 Cr |
PBDT | ₹50 Cr | ₹44 Cr | ₹31 Cr | ₹17 Cr | ₹9.02 Cr |
Depreciation | ₹5.08 Cr | ₹5.27 Cr | ₹2.60 Cr | ₹2.18 Cr | ₹2.02 Cr |
Profit Before Taxation & Exceptional Items | ₹44 Cr | ₹39 Cr | ₹28 Cr | ₹14 Cr | ₹6.99 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹44 Cr | ₹39 Cr | ₹28 Cr | ₹14 Cr | ₹6.99 Cr |
Provision for Tax | ₹11 Cr | ₹9.84 Cr | ₹7.23 Cr | ₹3.70 Cr | ₹1.97 Cr |
Current Income Tax | ₹12 Cr | ₹10 Cr | ₹6.99 Cr | ₹3.78 Cr | ₹2.08 Cr |
Deferred Tax | ₹-0.23 Cr | ₹-0.27 Cr | ₹0.24 Cr | ₹-0.08 Cr | ₹-0.10 Cr |
Other taxes | ₹0.00 Cr | ₹0.00 Cr | - | - | - |
Profit After Tax | ₹33 Cr | ₹29 Cr | ₹21 Cr | ₹11 Cr | ₹5.02 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹33 Cr | ₹29 Cr | ₹21 Cr | ₹11 Cr | ₹5.02 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹60 Cr | ₹32 Cr | ₹11 Cr | ₹7.55 Cr | ₹2.53 Cr |
Appropriations | ₹93 Cr | ₹61 Cr | ₹32 Cr | ₹18 Cr | ₹7.55 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.26 Cr | ₹0.63 Cr | ₹0.05 Cr | ₹7.05 Cr | - |
Equity Dividend % | - | ₹1.00 | - | - | - |
Earnings Per Share | ₹9.80 | ₹11.62 | ₹12.74 | ₹6.54 | ₹25.11 |
Adjusted EPS | ₹9.80 | ₹11.62 | ₹8.49 | ₹4.36 | ₹3.35 |
Compare Income Statement of peers of DHARMAJ CROP GUARD
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DHARMAJ CROP GUARD | ₹799.0 Cr | -0.4% | -0.1% | 38.3% | Stock Analytics | |
PI INDUSTRIES | ₹54,559.4 Cr | -4.7% | -7.6% | 7.6% | Stock Analytics | |
UPL | ₹37,046.2 Cr | -2.9% | 5.8% | -32.6% | Stock Analytics | |
BAYER CROPSCIENCE | ₹24,560.8 Cr | -1.1% | -1.2% | 31.4% | Stock Analytics | |
SUMITOMO CHEMICAL INDIA | ₹20,140.5 Cr | -0.2% | 11.5% | -0.5% | Stock Analytics | |
BASF INDIA | ₹17,595.8 Cr | 9.7% | 13.9% | 69.1% | Stock Analytics |
DHARMAJ CROP GUARD Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DHARMAJ CROP GUARD | -0.4% |
-0.1% |
38.3% |
SENSEX | -0.6% |
0.3% |
21.8% |
You may also like the below Video Courses