DUROPLY INDUSTRIES
|
DUROPLY INDUSTRIES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹372 Cr | ₹323 Cr | ₹302 Cr | ₹191 Cr | ₹181 Cr |
| Sales | ₹372 Cr | ₹323 Cr | ₹302 Cr | ₹191 Cr | ₹181 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.12 Cr | ₹0.75 Cr | ₹0.12 Cr | ₹0.06 Cr | ₹0.03 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹372 Cr | ₹323 Cr | ₹302 Cr | ₹191 Cr | ₹181 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-16 Cr | ₹-12 Cr | ₹-5.44 Cr | ₹-2.31 Cr | ₹9.66 Cr |
| Raw Material Consumed | ₹259 Cr | ₹227 Cr | ₹201 Cr | ₹122 Cr | ₹105 Cr |
| Opening Raw Materials | ₹37 Cr | ₹32 Cr | ₹29 Cr | ₹30 Cr | ₹27 Cr |
| Purchases Raw Materials | ₹137 Cr | ₹125 Cr | ₹129 Cr | ₹93 Cr | ₹89 Cr |
| Closing Raw Materials | ₹43 Cr | ₹37 Cr | ₹32 Cr | ₹29 Cr | ₹30 Cr |
| Other Direct Purchases / Brought in cost | ₹127 Cr | ₹106 Cr | ₹76 Cr | ₹28 Cr | ₹18 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹6.70 Cr | ₹5.89 Cr | ₹6.63 Cr | ₹5.92 Cr | ₹7.17 Cr |
| Electricity & Power | ₹6.70 Cr | ₹5.89 Cr | ₹6.63 Cr | ₹5.92 Cr | ₹7.17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹40 Cr | ₹32 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr |
| Salaries, Wages & Bonus | ₹36 Cr | ₹29 Cr | ₹26 Cr | ₹23 Cr | ₹20 Cr |
| Contributions to EPF & Pension Funds | ₹3.07 Cr | ₹2.72 Cr | ₹2.49 Cr | ₹2.35 Cr | ₹2.09 Cr |
| Workmen and Staff Welfare Expenses | ₹0.56 Cr | ₹0.44 Cr | ₹0.35 Cr | ₹0.25 Cr | ₹0.42 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹19 Cr | ₹18 Cr | ₹16 Cr | ₹13 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹9.69 Cr | ₹9.35 Cr |
| Repairs and Maintenance | ₹0.54 Cr | ₹0.50 Cr | ₹0.49 Cr | ₹0.39 Cr | ₹0.61 Cr |
| Packing Material Consumed | ₹1.31 Cr | ₹0.94 Cr | ₹0.83 Cr | ₹0.61 Cr | ₹0.48 Cr |
| Other Mfg Exp | ₹4.75 Cr | ₹4.66 Cr | ₹3.13 Cr | ₹2.21 Cr | ₹2.24 Cr |
| General and Administration Expenses | ₹12 Cr | ₹9.21 Cr | ₹7.57 Cr | ₹5.79 Cr | ₹5.81 Cr |
| Rent , Rates & Taxes | ₹1.02 Cr | ₹0.76 Cr | ₹0.73 Cr | ₹0.59 Cr | ₹0.52 Cr |
| Insurance | ₹0.55 Cr | ₹0.50 Cr | ₹0.46 Cr | ₹0.46 Cr | ₹0.42 Cr |
| Printing and stationery | ₹0.23 Cr | ₹0.19 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.11 Cr |
| Professional and legal fees | ₹4.20 Cr | ₹3.48 Cr | ₹2.51 Cr | ₹2.40 Cr | ₹2.58 Cr |
| Traveling and conveyance | ₹4.74 Cr | ₹3.31 Cr | ₹2.84 Cr | ₹1.55 Cr | ₹1.19 Cr |
| Other Administration | ₹1.15 Cr | ₹0.98 Cr | ₹0.90 Cr | ₹0.70 Cr | ₹0.99 Cr |
| Selling and Distribution Expenses | ₹31 Cr | ₹29 Cr | ₹27 Cr | ₹14 Cr | ₹16 Cr |
| Advertisement & Sales Promotion | ₹14 Cr | ₹14 Cr | ₹12 Cr | ₹3.05 Cr | ₹4.78 Cr |
| Sales Commissions & Incentives | ₹2.42 Cr | ₹1.99 Cr | ₹2.46 Cr | ₹1.90 Cr | ₹1.77 Cr |
| Freight and Forwarding | ₹14 Cr | ₹13 Cr | ₹12 Cr | ₹9.03 Cr | ₹9.54 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.03 Cr | ₹0.01 Cr |
| Miscellaneous Expenses | ₹3.61 Cr | ₹2.96 Cr | ₹4.44 Cr | ₹2.41 Cr | ₹3.13 Cr |
| Bad debts /advances written off | - | - | ₹0.48 Cr | - | ₹0.18 Cr |
| Provision for doubtful debts | ₹0.05 Cr | ₹0.14 Cr | ₹0.68 Cr | - | ₹0.87 Cr |
| Losson disposal of fixed assets(net) | ₹0.06 Cr | - | - | ₹0.13 Cr | ₹0.35 Cr |
| Losson foreign exchange fluctuations | - | ₹0.03 Cr | ₹0.41 Cr | ₹0.22 Cr | ₹0.03 Cr |
| Losson sale of non-trade current investments | - | - | - | ₹0.00 Cr | - |
| Other Miscellaneous Expenses | ₹3.50 Cr | ₹2.80 Cr | ₹2.86 Cr | ₹2.06 Cr | ₹1.71 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹355 Cr | ₹311 Cr | ₹286 Cr | ₹186 Cr | ₹183 Cr |
| Operating Profit (Excl OI) | ₹17 Cr | ₹12 Cr | ₹16 Cr | ₹4.74 Cr | ₹-1.51 Cr |
| Other Income | ₹0.94 Cr | ₹0.91 Cr | ₹2.04 Cr | ₹2.19 Cr | ₹1.95 Cr |
| Interest Received | ₹0.66 Cr | ₹0.59 Cr | ₹0.59 Cr | ₹0.95 Cr | ₹0.79 Cr |
| Dividend Received | - | ₹0.01 Cr | - | ₹0.01 Cr | - |
| Profit on sale of Fixed Assets | - | - | ₹0.32 Cr | - | - |
| Profits on sale of Investments | - | - | - | ₹0.01 Cr | ₹0.05 Cr |
| Provision Written Back | ₹0.02 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.03 Cr | ₹0.28 Cr |
| Foreign Exchange Gains | ₹0.00 Cr | - | - | - | - |
| Others | ₹0.26 Cr | ₹0.25 Cr | ₹1.10 Cr | ₹1.20 Cr | ₹0.84 Cr |
| Operating Profit | ₹18 Cr | ₹13 Cr | ₹18 Cr | ₹6.93 Cr | ₹0.45 Cr |
| Interest | ₹7.41 Cr | ₹8.14 Cr | ₹7.12 Cr | ₹8.62 Cr | ₹10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.04 Cr | ₹1.04 Cr | ₹1.20 Cr | ₹6.78 Cr | ₹9.08 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.29 Cr | ₹1.77 Cr | ₹1.51 Cr | ₹0.98 Cr | ₹0.63 Cr |
| Other Interest | ₹5.08 Cr | ₹5.33 Cr | ₹4.41 Cr | ₹0.87 Cr | ₹0.46 Cr |
| PBDT | ₹10 Cr | ₹4.71 Cr | ₹11 Cr | ₹-1.70 Cr | ₹-9.72 Cr |
| Depreciation | ₹4.68 Cr | ₹3.70 Cr | ₹3.38 Cr | ₹2.83 Cr | ₹3.24 Cr |
| Profit Before Taxation & Exceptional Items | ₹5.82 Cr | ₹1.01 Cr | ₹7.92 Cr | ₹-4.52 Cr | ₹-13 Cr |
| Exceptional Income / Expenses | ₹1.04 Cr | - | - | - | ₹8.10 Cr |
| Profit Before Tax | ₹6.86 Cr | ₹1.01 Cr | ₹7.92 Cr | ₹-4.52 Cr | ₹-4.85 Cr |
| Provision for Tax | ₹-0.91 Cr | ₹0.00 Cr | ₹2.69 Cr | ₹1.79 Cr | ₹-2.40 Cr |
| Current Income Tax | - | - | - | ₹0.00 Cr | - |
| Deferred Tax | ₹-0.91 Cr | ₹0.00 Cr | ₹2.69 Cr | ₹1.79 Cr | ₹-2.40 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹7.77 Cr | ₹1.01 Cr | ₹5.23 Cr | ₹-6.31 Cr | ₹-2.45 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹43 Cr | ₹43 Cr | ₹38 Cr | ₹46 Cr | ₹49 Cr |
| Appropriations | ₹51 Cr | ₹44 Cr | ₹43 Cr | ₹40 Cr | ₹46 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.54 Cr | ₹0.51 Cr | ₹0.13 Cr | ₹2.41 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹7.88 | ₹1.02 | ₹6.72 | ₹-9.77 | ₹-3.79 |
| Adjusted EPS | ₹7.88 | ₹1.02 | ₹6.72 | ₹-9.77 | ₹-3.79 |
Compare Income Statement of peers of DUROPLY INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DUROPLY INDUSTRIES | ₹205.0 Cr | 6.3% | 3.3% | -31.1% | Stock Analytics | |
| CENTURY PLYBOARDS (INDIA) | ₹16,504.1 Cr | -1% | -8.2% | -17.1% | Stock Analytics | |
| GREENPLY INDUSTRIES | ₹3,808.9 Cr | 0.2% | -3.8% | -22.6% | Stock Analytics | |
| GREENPANEL INDUSTRIES | ₹3,659.2 Cr | -4% | 2.8% | -21.2% | Stock Analytics | |
| ORIENTAL RAIL INFRASTRUCTURE | ₹1,084.7 Cr | 14% | 3.3% | -33.4% | Stock Analytics | |
| ARCHIDPLY INDUSTRIES | ₹206.4 Cr | 2.9% | -2.1% | -23.6% | Stock Analytics | |
DUROPLY INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DUROPLY INDUSTRIES | 6.3% |
3.3% |
-31.1% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses