DHARMAJ CROP GUARD
|
DHARMAJ CROP GUARD Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹983 Cr | ₹678 Cr | ₹524 Cr | ₹394 Cr | ₹302 Cr |
| Sales | ₹981 Cr | ₹676 Cr | ₹522 Cr | ₹392 Cr | ₹300 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | ₹0.04 Cr | ₹0.54 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.70 Cr | ₹1.41 Cr | ₹1.30 Cr | ₹2.44 Cr | ₹2.17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹951 Cr | ₹654 Cr | ₹524 Cr | ₹394 Cr | ₹302 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-23 Cr | ₹-9.87 Cr | ₹-15 Cr | ₹-13 Cr | ₹-8.50 Cr |
| Raw Material Consumed | ₹768 Cr | ₹529 Cr | ₹447 Cr | ₹321 Cr | ₹241 Cr |
| Opening Raw Materials | ₹29 Cr | ₹19 Cr | ₹29 Cr | ₹23 Cr | ₹15 Cr |
| Purchases Raw Materials | ₹617 Cr | ₹406 Cr | ₹330 Cr | ₹327 Cr | ₹248 Cr |
| Closing Raw Materials | ₹51 Cr | ₹29 Cr | ₹23 Cr | ₹29 Cr | ₹23 Cr |
| Other Direct Purchases / Brought in cost | ₹172 Cr | ₹133 Cr | ₹111 Cr | ₹0.55 Cr | ₹0.91 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹15 Cr | ₹3.71 Cr | ₹1.56 Cr | ₹1.41 Cr | ₹0.93 Cr |
| Electricity & Power | ₹15 Cr | ₹3.71 Cr | ₹1.56 Cr | ₹1.41 Cr | ₹0.02 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | ₹0.91 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹47 Cr | ₹28 Cr | ₹18 Cr | ₹13 Cr | ₹11 Cr |
| Salaries, Wages & Bonus | ₹42 Cr | ₹25 Cr | ₹17 Cr | ₹12 Cr | ₹10 Cr |
| Contributions to EPF & Pension Funds | ₹1.47 Cr | ₹0.89 Cr | ₹0.53 Cr | ₹0.30 Cr | ₹0.21 Cr |
| Workmen and Staff Welfare Expenses | ₹3.20 Cr | ₹1.95 Cr | ₹0.62 Cr | ₹0.40 Cr | ₹0.41 Cr |
| Other Employees Cost | ₹0.54 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.24 Cr | ₹0.14 Cr |
| Other Manufacturing Expenses | ₹24 Cr | ₹9.30 Cr | ₹3.43 Cr | ₹9.52 Cr | ₹6.52 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹7.75 Cr | ₹6.11 Cr | ₹2.30 Cr | ₹2.62 Cr | ₹3.64 Cr |
| Repairs and Maintenance | ₹2.80 Cr | ₹0.64 Cr | ₹0.45 Cr | ₹0.63 Cr | ₹0.93 Cr |
| Packing Material Consumed | - | - | - | ₹0.22 Cr | ₹0.17 Cr |
| Other Mfg Exp | ₹14 Cr | ₹2.55 Cr | ₹0.68 Cr | ₹6.05 Cr | ₹1.78 Cr |
| General and Administration Expenses | ₹25 Cr | ₹13 Cr | ₹17 Cr | ₹7.23 Cr | ₹5.87 Cr |
| Rent , Rates & Taxes | ₹3.27 Cr | ₹1.54 Cr | ₹0.86 Cr | ₹0.56 Cr | ₹0.46 Cr |
| Insurance | ₹1.03 Cr | ₹0.62 Cr | ₹0.88 Cr | ₹0.66 Cr | ₹0.54 Cr |
| Printing and stationery | ₹0.26 Cr | ₹0.28 Cr | ₹0.25 Cr | ₹0.09 Cr | ₹0.15 Cr |
| Professional and legal fees | ₹9.86 Cr | ₹2.07 Cr | ₹6.98 Cr | ₹1.14 Cr | ₹1.32 Cr |
| Traveling and conveyance | ₹9.26 Cr | ₹7.67 Cr | ₹6.58 Cr | ₹2.84 Cr | ₹2.14 Cr |
| Other Administration | ₹0.86 Cr | ₹0.71 Cr | ₹1.10 Cr | ₹1.94 Cr | ₹1.25 Cr |
| Selling and Distribution Expenses | ₹16 Cr | ₹13 Cr | ₹10 Cr | ₹9.81 Cr | ₹13 Cr |
| Advertisement & Sales Promotion | ₹7.50 Cr | ₹6.28 Cr | ₹5.55 Cr | ₹2.29 Cr | ₹2.80 Cr |
| Sales Commissions & Incentives | - | - | - | ₹1.22 Cr | ₹2.25 Cr |
| Freight and Forwarding | ₹6.02 Cr | ₹5.44 Cr | ₹3.69 Cr | - | ₹3.18 Cr |
| Handling and Clearing Charges | ₹2.78 Cr | ₹1.63 Cr | ₹0.82 Cr | ₹0.22 Cr | ₹0.21 Cr |
| Other Selling Expenses | - | - | - | ₹6.09 Cr | ₹5.05 Cr |
| Miscellaneous Expenses | ₹4.58 Cr | ₹4.90 Cr | ₹1.93 Cr | ₹0.60 Cr | ₹0.43 Cr |
| Bad debts /advances written off | ₹0.03 Cr | ₹0.01 Cr | - | - | ₹0.02 Cr |
| Provision for doubtful debts | ₹2.57 Cr | ₹2.96 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.13 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | ₹0.72 Cr | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.85 Cr | ₹1.93 Cr | ₹1.21 Cr | ₹0.60 Cr | ₹0.40 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹876 Cr | ₹591 Cr | ₹483 Cr | ₹350 Cr | ₹271 Cr |
| Operating Profit (Excl OI) | ₹75 Cr | ₹63 Cr | ₹41 Cr | ₹44 Cr | ₹31 Cr |
| Other Income | ₹2.18 Cr | ₹3.43 Cr | ₹4.51 Cr | ₹2.08 Cr | ₹1.16 Cr |
| Interest Received | ₹1.54 Cr | ₹2.85 Cr | ₹4.40 Cr | ₹0.07 Cr | ₹0.06 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.03 Cr | ₹0.03 Cr | ₹0.12 Cr | ₹0.56 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.62 Cr | ₹0.48 Cr | - | ₹1.10 Cr | ₹0.16 Cr |
| Others | ₹0.03 Cr | ₹0.08 Cr | ₹0.09 Cr | ₹0.79 Cr | ₹0.38 Cr |
| Operating Profit | ₹77 Cr | ₹66 Cr | ₹46 Cr | ₹46 Cr | ₹32 Cr |
| Interest | ₹13 Cr | ₹3.45 Cr | ₹2.33 Cr | ₹2.62 Cr | ₹1.42 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹11 Cr | ₹2.70 Cr | - | - | - |
| Intereston Fixed deposits | ₹0.18 Cr | ₹0.14 Cr | - | - | - |
| Bank Charges etc | ₹1.10 Cr | ₹0.41 Cr | ₹0.15 Cr | ₹0.10 Cr | ₹0.04 Cr |
| Other Interest | ₹0.99 Cr | ₹0.20 Cr | ₹2.18 Cr | ₹2.51 Cr | ₹1.38 Cr |
| PBDT | ₹64 Cr | ₹63 Cr | ₹43 Cr | ₹44 Cr | ₹31 Cr |
| Depreciation | ₹18 Cr | ₹5.44 Cr | ₹5.08 Cr | ₹5.27 Cr | ₹2.60 Cr |
| Profit Before Taxation & Exceptional Items | ₹46 Cr | ₹57 Cr | ₹38 Cr | ₹39 Cr | ₹28 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹46 Cr | ₹57 Cr | ₹38 Cr | ₹39 Cr | ₹28 Cr |
| Provision for Tax | ₹11 Cr | ₹13 Cr | ₹11 Cr | ₹9.84 Cr | ₹7.23 Cr |
| Current Income Tax | ₹6.22 Cr | ₹10 Cr | ₹12 Cr | ₹10 Cr | ₹6.99 Cr |
| Deferred Tax | ₹4.67 Cr | ₹2.74 Cr | ₹-0.23 Cr | ₹-0.27 Cr | ₹0.24 Cr |
| Other taxes | ₹0.04 Cr | ₹-0.01 Cr | ₹0.00 Cr | ₹0.00 Cr | - |
| Profit After Tax | ₹35 Cr | ₹44 Cr | ₹27 Cr | ₹29 Cr | ₹21 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹131 Cr | ₹87 Cr | ₹60 Cr | ₹32 Cr | ₹11 Cr |
| Appropriations | ₹166 Cr | ₹131 Cr | ₹87 Cr | ₹61 Cr | ₹32 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.22 Cr | ₹0.19 Cr | ₹0.26 Cr | ₹0.63 Cr | ₹0.05 Cr |
| Equity Dividend % | - | - | - | ₹1.00 | - |
| Earnings Per Share | ₹10.31 | ₹13.13 | ₹7.95 | ₹11.62 | ₹12.74 |
| Adjusted EPS | ₹10.31 | ₹13.13 | ₹7.95 | ₹11.62 | ₹8.49 |
Compare Income Statement of peers of DHARMAJ CROP GUARD
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DHARMAJ CROP GUARD | ₹991.9 Cr | -2.1% | -5.4% | -3.6% | Stock Analytics | |
| UPL | ₹60,778.1 Cr | 6.6% | 11.1% | 36.9% | Stock Analytics | |
| PI INDUSTRIES | ₹54,727.8 Cr | 1.9% | 3.3% | -16.8% | Stock Analytics | |
| SUMITOMO CHEMICAL INDIA | ₹25,289.2 Cr | -2.4% | -5.4% | -0.8% | Stock Analytics | |
| BAYER CROPSCIENCE | ₹21,563.0 Cr | -3.9% | -5% | -22% | Stock Analytics | |
| BASF INDIA | ₹19,156.7 Cr | -0.6% | -2.1% | -40% | Stock Analytics | |
DHARMAJ CROP GUARD Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DHARMAJ CROP GUARD | -2.1% |
-5.4% |
-3.6% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses