DIVIS LABORATORIES
|
DIVIS LABORATORIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹9,407 Cr | ₹7,891 Cr | ₹7,819 Cr | ₹8,988 Cr | ₹6,991 Cr |
| Sales | ₹9,350 Cr | ₹7,829 Cr | ₹7,698 Cr | ₹8,816 Cr | ₹6,734 Cr |
| Job Work/ Contract Receipts | ₹22 Cr | ₹13 Cr | ₹19 Cr | ₹11 Cr | ₹146 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹35 Cr | ₹49 Cr | ₹102 Cr | ₹161 Cr | ₹111 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹9,360 Cr | ₹7,845 Cr | ₹7,767 Cr | ₹8,960 Cr | ₹6,969 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-96 Cr | ₹-109 Cr | ₹23 Cr | ₹-524 Cr | ₹-79 Cr |
| Raw Material Consumed | ₹3,821 Cr | ₹3,238 Cr | ₹3,030 Cr | ₹3,491 Cr | ₹2,403 Cr |
| Opening Raw Materials | ₹1,091 Cr | ₹972 Cr | ₹773 Cr | ₹706 Cr | ₹507 Cr |
| Purchases Raw Materials | ₹3,767 Cr | ₹3,351 Cr | ₹3,207 Cr | ₹3,544 Cr | ₹2,596 Cr |
| Closing Raw Materials | ₹1,037 Cr | ₹1,091 Cr | ₹972 Cr | ₹773 Cr | ₹706 Cr |
| Other Direct Purchases / Brought in cost | - | ₹6.00 Cr | ₹22 Cr | ₹14 Cr | ₹5.31 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹465 Cr | ₹477 Cr | ₹496 Cr | ₹392 Cr | ₹319 Cr |
| Electricity & Power | ₹465 Cr | ₹477 Cr | ₹496 Cr | ₹392 Cr | ₹319 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,243 Cr | ₹1,094 Cr | ₹975 Cr | ₹946 Cr | ₹826 Cr |
| Salaries, Wages & Bonus | ₹1,191 Cr | ₹1,043 Cr | ₹923 Cr | ₹898 Cr | ₹790 Cr |
| Contributions to EPF & Pension Funds | ₹35 Cr | ₹35 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr |
| Workmen and Staff Welfare Expenses | ₹17 Cr | ₹16 Cr | ₹20 Cr | ₹20 Cr | ₹15 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹416 Cr | ₹425 Cr | ₹401 Cr | ₹366 Cr | ₹298 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹41 Cr | ₹27 Cr | ₹27 Cr | ₹28 Cr | ₹27 Cr |
| Repairs and Maintenance | ₹191 Cr | ₹211 Cr | ₹210 Cr | ₹187 Cr | ₹143 Cr |
| Packing Material Consumed | ₹69 Cr | ₹62 Cr | ₹57 Cr | ₹61 Cr | ₹53 Cr |
| Other Mfg Exp | ₹115 Cr | ₹125 Cr | ₹107 Cr | ₹90 Cr | ₹75 Cr |
| General and Administration Expenses | ₹335 Cr | ₹283 Cr | ₹304 Cr | ₹236 Cr | ₹175 Cr |
| Rent , Rates & Taxes | ₹36 Cr | ₹29 Cr | ₹27 Cr | ₹28 Cr | ₹23 Cr |
| Insurance | ₹36 Cr | ₹33 Cr | ₹30 Cr | ₹27 Cr | ₹22 Cr |
| Printing and stationery | ₹9.00 Cr | ₹8.00 Cr | ₹8.00 Cr | ₹7.58 Cr | ₹7.12 Cr |
| Professional and legal fees | ₹20 Cr | ₹22 Cr | ₹17 Cr | ₹10.00 Cr | ₹12 Cr |
| Traveling and conveyance | ₹66 Cr | ₹56 Cr | ₹91 Cr | ₹50 Cr | ₹32 Cr |
| Other Administration | ₹168 Cr | ₹135 Cr | ₹131 Cr | ₹114 Cr | ₹79 Cr |
| Selling and Distribution Expenses | ₹136 Cr | ₹90 Cr | ₹114 Cr | ₹127 Cr | ₹124 Cr |
| Advertisement & Sales Promotion | - | - | - | ₹0.16 Cr | ₹0.07 Cr |
| Sales Commissions & Incentives | ₹9.00 Cr | ₹11 Cr | ₹12 Cr | ₹13 Cr | ₹13 Cr |
| Freight and Forwarding | ₹127 Cr | ₹79 Cr | ₹102 Cr | ₹113 Cr | ₹111 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹71 Cr | ₹141 Cr | ₹55 Cr | ₹44 Cr | ₹42 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹-2.00 Cr | ₹4.00 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹4.00 Cr | ₹4.00 Cr | ₹1.00 Cr | ₹2.05 Cr | ₹5.96 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹4.38 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹69 Cr | ₹133 Cr | ₹54 Cr | ₹42 Cr | ₹32 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹6,391 Cr | ₹5,639 Cr | ₹5,398 Cr | ₹5,079 Cr | ₹4,108 Cr |
| Operating Profit (Excl OI) | ₹2,969 Cr | ₹2,206 Cr | ₹2,369 Cr | ₹3,881 Cr | ₹2,861 Cr |
| Other Income | ₹352 Cr | ₹339 Cr | ₹345 Cr | ₹116 Cr | ₹63 Cr |
| Interest Received | ₹295 Cr | ₹301 Cr | ₹205 Cr | ₹69 Cr | ₹57 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | ₹2.65 Cr |
| Provision Written Back | - | - | - | ₹2.03 Cr | ₹0.11 Cr |
| Foreign Exchange Gains | ₹48 Cr | ₹30 Cr | ₹130 Cr | ₹41 Cr | - |
| Others | ₹9.00 Cr | ₹8.00 Cr | ₹10.00 Cr | ₹4.33 Cr | ₹2.67 Cr |
| Operating Profit | ₹3,321 Cr | ₹2,545 Cr | ₹2,714 Cr | ₹3,997 Cr | ₹2,924 Cr |
| Interest | ₹3.00 Cr | ₹4.00 Cr | ₹2.00 Cr | ₹2.00 Cr | ₹2.10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.00 Cr | ₹1.00 Cr | ₹2.00 Cr | ₹1.63 Cr | ₹1.71 Cr |
| Other Interest | ₹2.00 Cr | ₹3.00 Cr | - | ₹0.37 Cr | ₹0.39 Cr |
| PBDT | ₹3,318 Cr | ₹2,541 Cr | ₹2,712 Cr | ₹3,995 Cr | ₹2,922 Cr |
| Depreciation | ₹402 Cr | ₹378 Cr | ₹343 Cr | ₹312 Cr | ₹256 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,916 Cr | ₹2,163 Cr | ₹2,369 Cr | ₹3,684 Cr | ₹2,666 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹2,916 Cr | ₹2,163 Cr | ₹2,369 Cr | ₹3,684 Cr | ₹2,666 Cr |
| Provision for Tax | ₹725 Cr | ₹563 Cr | ₹545 Cr | ₹723 Cr | ₹682 Cr |
| Current Income Tax | ₹796 Cr | ₹517 Cr | ₹445 Cr | ₹642 Cr | ₹622 Cr |
| Deferred Tax | ₹-74 Cr | ₹49 Cr | ₹106 Cr | ₹79 Cr | ₹65 Cr |
| Other taxes | ₹3.00 Cr | ₹-3.00 Cr | ₹-6.00 Cr | ₹2.45 Cr | ₹-5.92 Cr |
| Profit After Tax | ₹2,191 Cr | ₹1,600 Cr | ₹1,824 Cr | ₹2,960 Cr | ₹1,984 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹2,191 Cr | ₹1,600 Cr | ₹1,824 Cr | ₹2,960 Cr | ₹1,984 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹11,786 Cr | ₹10,959 Cr | ₹9,988 Cr | ₹7,598 Cr | ₹5,794 Cr |
| Appropriations | ₹13,977 Cr | ₹12,559 Cr | ₹11,812 Cr | ₹10,558 Cr | ₹7,779 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹577 Cr | ₹773 Cr | ₹853 Cr | ₹569 Cr | ₹181 Cr |
| Equity Dividend % | ₹1,500.00 | ₹1,500.00 | ₹1,500.00 | ₹1,500.00 | ₹1,000.00 |
| Earnings Per Share | ₹82.68 | ₹60.38 | ₹68.83 | ₹111.53 | ₹74.75 |
| Adjusted EPS | ₹82.68 | ₹60.38 | ₹68.83 | ₹111.53 | ₹74.75 |
Compare Income Statement of peers of DIVIS LABORATORIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DIVIS LABORATORIES | ₹174,906.1 Cr | -0.5% | 8.9% | 10.8% | Stock Analytics | |
| SUN PHARMACEUTICAL INDUSTRIES | ₹407,791.0 Cr | 1.2% | 4.2% | -10.9% | Stock Analytics | |
| CIPLA | ₹127,930.0 Cr | 0.4% | 3.7% | 8% | Stock Analytics | |
| TORRENT PHARMACEUTICALS | ₹121,108.0 Cr | -0% | -2.1% | 6.6% | Stock Analytics | |
| DR REDDYS LABORATORIES | ₹107,164.0 Cr | 2.2% | -1.8% | -4.4% | Stock Analytics | |
| MANKIND PHARMA | ₹100,368.0 Cr | -1.9% | -5.1% | -7.3% | Stock Analytics | |
DIVIS LABORATORIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DIVIS LABORATORIES | -0.5% |
8.9% |
10.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses