DODLA DAIRY
|
DODLA DAIRY Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹3,769 Cr | ₹3,163 Cr | ₹2,842 Cr | ₹2,268 Cr | ₹1,979 Cr |
Sales | ₹3,766 Cr | ₹3,160 Cr | ₹2,839 Cr | ₹2,265 Cr | ₹1,974 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.54 Cr | ₹1.86 Cr | ₹1.36 Cr | ₹1.77 Cr | ₹3.56 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹1.81 Cr | ₹1.60 Cr | ₹1.64 Cr | ₹1.15 Cr | ₹0.89 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹3,720 Cr | ₹3,125 Cr | ₹2,812 Cr | ₹2,243 Cr | ₹1,944 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹232 Cr | ₹-300 Cr | ₹23 Cr | ₹-1.21 Cr | ₹-15 Cr |
Raw Material Consumed | ₹2,467 Cr | ₹2,582 Cr | ₹2,118 Cr | ₹1,627 Cr | ₹1,366 Cr |
Opening Raw Materials | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr | ₹78 Cr |
Purchases Raw Materials | ₹2,466 Cr | ₹2,548 Cr | ₹2,139 Cr | ₹1,649 Cr | ₹1,326 Cr |
Closing Raw Materials | ₹45 Cr | ₹46 Cr | ₹80 Cr | ₹60 Cr | ₹38 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹63 Cr | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr |
Electricity & Power | ₹63 Cr | ₹62 Cr | ₹48 Cr | ₹41 Cr | ₹36 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹160 Cr | ₹136 Cr | ₹119 Cr | ₹102 Cr | ₹90 Cr |
Salaries, Wages & Bonus | ₹136 Cr | ₹117 Cr | ₹104 Cr | ₹93 Cr | ₹81 Cr |
Contributions to EPF & Pension Funds | ₹9.91 Cr | ₹8.62 Cr | ₹7.48 Cr | ₹6.36 Cr | ₹5.56 Cr |
Workmen and Staff Welfare Expenses | ₹4.90 Cr | ₹3.15 Cr | ₹1.85 Cr | ₹1.49 Cr | ₹1.33 Cr |
Other Employees Cost | ₹8.88 Cr | ₹7.35 Cr | ₹6.00 Cr | ₹1.73 Cr | ₹2.03 Cr |
Other Manufacturing Expenses | ₹46 Cr | ₹37 Cr | ₹38 Cr | ₹31 Cr | ₹25 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹8.01 Cr | ₹4.00 Cr | ₹4.83 Cr | ₹4.92 Cr | ₹3.81 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹38 Cr | ₹33 Cr | ₹33 Cr | ₹27 Cr | ₹21 Cr |
General and Administration Expenses | ₹63 Cr | ₹53 Cr | ₹43 Cr | ₹37 Cr | ₹37 Cr |
Rent , Rates & Taxes | ₹19 Cr | ₹12 Cr | ₹13 Cr | ₹11 Cr | ₹14 Cr |
Insurance | ₹3.86 Cr | ₹3.27 Cr | ₹2.49 Cr | ₹2.07 Cr | ₹2.42 Cr |
Printing and stationery | ₹1.55 Cr | ₹1.27 Cr | ₹1.36 Cr | ₹1.22 Cr | ₹1.32 Cr |
Professional and legal fees | ₹14 Cr | ₹16 Cr | ₹8.64 Cr | ₹8.01 Cr | ₹6.98 Cr |
Traveling and conveyance | ₹11 Cr | ₹9.83 Cr | ₹8.17 Cr | ₹6.37 Cr | ₹5.14 Cr |
Other Administration | ₹13 Cr | ₹11 Cr | ₹9.40 Cr | ₹8.18 Cr | ₹7.12 Cr |
Selling and Distribution Expenses | ₹290 Cr | ₹253 Cr | ₹216 Cr | ₹185 Cr | ₹153 Cr |
Advertisement & Sales Promotion | ₹34 Cr | ₹14 Cr | ₹9.76 Cr | ₹6.67 Cr | ₹4.95 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹256 Cr | ₹238 Cr | ₹206 Cr | ₹178 Cr | ₹148 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹17 Cr | ₹13 Cr | ₹15 Cr | ₹10 Cr | ₹9.08 Cr |
Bad debts /advances written off | ₹0.19 Cr | ₹0.26 Cr | ₹0.35 Cr | ₹0.24 Cr | ₹0.17 Cr |
Provision for doubtful debts | ₹0.98 Cr | ₹0.23 Cr | ₹0.67 Cr | - | ₹0.51 Cr |
Losson disposal of fixed assets(net) | ₹0.58 Cr | ₹0.96 Cr | ₹0.50 Cr | ₹0.56 Cr | ₹0.81 Cr |
Losson foreign exchange fluctuations | ₹1.55 Cr | - | ₹3.63 Cr | ₹1.37 Cr | ₹1.05 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹14 Cr | ₹12 Cr | ₹10 Cr | ₹7.84 Cr | ₹6.54 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹3,339 Cr | ₹2,836 Cr | ₹2,620 Cr | ₹2,033 Cr | ₹1,701 Cr |
Operating Profit (Excl OI) | ₹381 Cr | ₹289 Cr | ₹192 Cr | ₹211 Cr | ₹243 Cr |
Other Income | ₹53 Cr | ₹27 Cr | ₹23 Cr | ₹15 Cr | ₹6.71 Cr |
Interest Received | ₹8.00 Cr | ₹11 Cr | ₹12 Cr | ₹6.92 Cr | ₹3.05 Cr |
Dividend Received | ₹0.17 Cr | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹9.99 Cr | ₹0.29 Cr | ₹0.68 Cr | ₹1.30 Cr | ₹0.63 Cr |
Foreign Exchange Gains | - | ₹2.34 Cr | - | - | - |
Others | ₹35 Cr | ₹14 Cr | ₹11 Cr | ₹6.50 Cr | ₹3.03 Cr |
Operating Profit | ₹435 Cr | ₹317 Cr | ₹215 Cr | ₹225 Cr | ₹250 Cr |
Interest | ₹4.21 Cr | ₹2.87 Cr | ₹2.13 Cr | ₹7.45 Cr | ₹13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.91 Cr | ₹0.69 Cr | - | ₹2.91 Cr | ₹11 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.84 Cr | ₹0.70 Cr | ₹0.92 Cr | ₹3.37 Cr | ₹0.92 Cr |
Other Interest | ₹1.46 Cr | ₹1.48 Cr | ₹1.21 Cr | ₹1.17 Cr | ₹1.21 Cr |
PBDT | ₹430 Cr | ₹314 Cr | ₹213 Cr | ₹218 Cr | ₹237 Cr |
Depreciation | ₹75 Cr | ₹70 Cr | ₹61 Cr | ₹52 Cr | ₹51 Cr |
Profit Before Taxation & Exceptional Items | ₹356 Cr | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹356 Cr | ₹244 Cr | ₹152 Cr | ₹166 Cr | ₹186 Cr |
Provision for Tax | ₹96 Cr | ₹77 Cr | ₹30 Cr | ₹33 Cr | ₹60 Cr |
Current Income Tax | ₹93 Cr | ₹77 Cr | ₹41 Cr | ₹43 Cr | ₹52 Cr |
Deferred Tax | ₹2.46 Cr | ₹0.84 Cr | ₹-12 Cr | ₹-11 Cr | ₹8.72 Cr |
Other taxes | - | ₹-0.53 Cr | - | - | - |
Profit After Tax | ₹260 Cr | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹260 Cr | ₹167 Cr | ₹122 Cr | ₹133 Cr | ₹126 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹865 Cr | ₹699 Cr | ₹576 Cr | ₹438 Cr | ₹315 Cr |
Appropriations | ₹1,125 Cr | ₹866 Cr | ₹698 Cr | ₹571 Cr | ₹441 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹0.98 Cr | ₹0.51 Cr | ₹-0.76 Cr | ₹-4.71 Cr | ₹3.12 Cr |
Equity Dividend % | ₹50.00 | - | - | - | - |
Earnings Per Share | ₹43.09 | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 |
Adjusted EPS | ₹43.09 | ₹28.03 | ₹20.55 | ₹22.32 | ₹21.60 |
Compare Income Statement of peers of DODLA DAIRY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
DODLA DAIRY | ₹8,638.0 Cr | 2.3% | 16.5% | 39.5% | Stock Analytics | |
NESTLE INDIA | ₹237,718.0 Cr | 4% | 2.9% | -3% | Stock Analytics | |
VARUN BEVERAGES | ₹154,740.0 Cr | -1.1% | -3.9% | -28.1% | Stock Analytics | |
BRITANNIA INDUSTRIES | ₹140,956.0 Cr | 4.2% | 6.2% | 6.8% | Stock Analytics | |
MARICO | ₹93,610.0 Cr | 2.7% | 0.6% | 19.3% | Stock Analytics | |
JUBILANT FOODWORKS | ₹46,337.6 Cr | 1% | 7.1% | 27.7% | Stock Analytics |
DODLA DAIRY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DODLA DAIRY | 2.3% |
16.5% |
39.5% |
SENSEX | 2.1% |
2.4% |
7.1% |
You may also like the below Video Courses