DYNAMIC CABLES
|
DYNAMIC CABLES Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,025 Cr | ₹768 Cr | ₹669 Cr | ₹564 Cr | ₹343 Cr |
| Sales | ₹1,021 Cr | ₹768 Cr | ₹668 Cr | ₹564 Cr | ₹342 Cr |
| Job Work/ Contract Receipts | ₹3.83 Cr | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.33 Cr | ₹0.19 Cr | ₹0.25 Cr | ₹0.01 Cr | ₹0.55 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,025 Cr | ₹768 Cr | ₹669 Cr | ₹564 Cr | ₹343 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹6.08 Cr | ₹-20 Cr | ₹5.15 Cr | ₹-24 Cr | ₹-2.27 Cr |
| Raw Material Consumed | ₹827 Cr | ₹643 Cr | ₹549 Cr | ₹480 Cr | ₹280 Cr |
| Opening Raw Materials | ₹41 Cr | ₹34 Cr | ₹35 Cr | ₹47 Cr | ₹19 Cr |
| Purchases Raw Materials | ₹846 Cr | ₹651 Cr | ₹548 Cr | ₹465 Cr | ₹307 Cr |
| Closing Raw Materials | ₹61 Cr | ₹41 Cr | ₹34 Cr | ₹33 Cr | ₹47 Cr |
| Other Direct Purchases / Brought in cost | - | ₹0.09 Cr | ₹0.26 Cr | ₹0.16 Cr | ₹1.52 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹9.47 Cr | ₹7.58 Cr | ₹5.82 Cr | ₹5.26 Cr | ₹4.41 Cr |
| Electricity & Power | - | - | - | ₹5.14 Cr | ₹4.32 Cr |
| Oil, Fuel & Natural gas | ₹0.51 Cr | ₹0.45 Cr | ₹0.25 Cr | ₹0.12 Cr | ₹0.09 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹8.97 Cr | ₹7.13 Cr | ₹5.57 Cr | - | - |
| Employee Cost | ₹38 Cr | ₹28 Cr | ₹23 Cr | ₹17 Cr | ₹14 Cr |
| Salaries, Wages & Bonus | ₹36 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹14 Cr |
| Contributions to EPF & Pension Funds | ₹1.50 Cr | ₹1.08 Cr | ₹0.82 Cr | ₹0.69 Cr | ₹0.58 Cr |
| Workmen and Staff Welfare Expenses | ₹0.42 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.08 Cr | ₹0.07 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹5.09 Cr | ₹3.94 Cr | ₹3.03 Cr | ₹3.10 Cr | ₹2.78 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹3.47 Cr | ₹2.54 Cr | ₹2.14 Cr | ₹1.92 Cr | ₹1.82 Cr |
| Repairs and Maintenance | ₹0.37 Cr | ₹0.45 Cr | ₹0.35 Cr | ₹1.18 Cr | ₹0.69 Cr |
| Packing Material Consumed | ₹0.03 Cr | - | - | - | - |
| Other Mfg Exp | ₹1.24 Cr | ₹0.96 Cr | ₹0.54 Cr | - | ₹0.27 Cr |
| General and Administration Expenses | ₹11 Cr | ₹6.25 Cr | ₹6.53 Cr | ₹4.75 Cr | ₹3.64 Cr |
| Rent , Rates & Taxes | ₹0.92 Cr | ₹0.60 Cr | ₹0.46 Cr | ₹0.82 Cr | ₹0.68 Cr |
| Insurance | ₹0.79 Cr | ₹0.75 Cr | ₹0.42 Cr | ₹0.39 Cr | ₹0.31 Cr |
| Printing and stationery | ₹0.03 Cr | ₹0.10 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.10 Cr |
| Professional and legal fees | ₹5.72 Cr | ₹2.20 Cr | ₹3.01 Cr | ₹1.44 Cr | ₹1.55 Cr |
| Traveling and conveyance | ₹1.84 Cr | ₹1.19 Cr | ₹1.40 Cr | ₹0.90 Cr | ₹0.51 Cr |
| Other Administration | ₹1.93 Cr | ₹1.41 Cr | ₹1.10 Cr | ₹1.11 Cr | ₹0.48 Cr |
| Selling and Distribution Expenses | ₹22 Cr | ₹18 Cr | ₹12 Cr | ₹15 Cr | ₹13 Cr |
| Advertisement & Sales Promotion | ₹1.80 Cr | ₹1.05 Cr | ₹0.66 Cr | ₹0.17 Cr | ₹0.12 Cr |
| Sales Commissions & Incentives | ₹7.47 Cr | ₹8.80 Cr | ₹2.80 Cr | ₹1.66 Cr | ₹1.12 Cr |
| Freight and Forwarding | ₹12 Cr | ₹7.58 Cr | ₹8.43 Cr | ₹9.66 Cr | ₹10 Cr |
| Handling and Clearing Charges | ₹0.32 Cr | ₹0.47 Cr | ₹0.31 Cr | ₹3.65 Cr | ₹1.34 Cr |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹1.55 Cr | ₹3.51 Cr | ₹1.12 Cr | ₹2.34 Cr | ₹1.48 Cr |
| Bad debts /advances written off | ₹0.10 Cr | ₹1.61 Cr | ₹0.00 Cr | - | - |
| Provision for doubtful debts | ₹0.06 Cr | ₹0.69 Cr | ₹-0.49 Cr | ₹0.35 Cr | ₹0.39 Cr |
| Losson disposal of fixed assets(net) | ₹0.10 Cr | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.29 Cr | ₹1.22 Cr | ₹1.61 Cr | ₹1.99 Cr | ₹1.08 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹920 Cr | ₹691 Cr | ₹606 Cr | ₹504 Cr | ₹317 Cr |
| Operating Profit (Excl OI) | ₹105 Cr | ₹77 Cr | ₹63 Cr | ₹60 Cr | ₹26 Cr |
| Other Income | ₹6.52 Cr | ₹3.49 Cr | ₹3.12 Cr | ₹2.72 Cr | ₹8.01 Cr |
| Interest Received | ₹2.41 Cr | ₹2.51 Cr | ₹1.58 Cr | ₹1.40 Cr | ₹1.18 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.04 Cr | ₹0.09 Cr | ₹0.15 Cr | ₹0.01 Cr | ₹0.05 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.12 Cr | - | - | - | ₹5.69 Cr |
| Foreign Exchange Gains | ₹0.77 Cr | ₹0.55 Cr | ₹0.04 Cr | ₹0.56 Cr | ₹0.41 Cr |
| Others | ₹3.17 Cr | ₹0.33 Cr | ₹1.34 Cr | ₹0.76 Cr | ₹0.69 Cr |
| Operating Profit | ₹112 Cr | ₹81 Cr | ₹66 Cr | ₹63 Cr | ₹34 Cr |
| Interest | ₹15 Cr | ₹21 Cr | ₹16 Cr | ₹13 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.63 Cr | ₹1.24 Cr | ₹2.02 Cr | ₹3.30 Cr | ₹4.43 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹3.00 Cr | ₹3.98 Cr | ₹3.27 Cr | ₹2.60 Cr | ₹2.46 Cr |
| Other Interest | ₹12 Cr | ₹16 Cr | ₹11 Cr | ₹7.11 Cr | ₹5.00 Cr |
| PBDT | ₹97 Cr | ₹60 Cr | ₹50 Cr | ₹50 Cr | ₹22 Cr |
| Depreciation | ₹11 Cr | ₹9.26 Cr | ₹7.91 Cr | ₹8.05 Cr | ₹8.37 Cr |
| Profit Before Taxation & Exceptional Items | ₹86 Cr | ₹51 Cr | ₹42 Cr | ₹42 Cr | ₹13 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹86 Cr | ₹51 Cr | ₹42 Cr | ₹42 Cr | ₹13 Cr |
| Provision for Tax | ₹21 Cr | ₹13 Cr | ₹11 Cr | ₹11 Cr | ₹3.54 Cr |
| Current Income Tax | ₹21 Cr | ₹13 Cr | ₹10 Cr | ₹11 Cr | ₹3.83 Cr |
| Deferred Tax | ₹-0.38 Cr | ₹-0.38 Cr | ₹0.38 Cr | ₹-0.37 Cr | ₹-0.29 Cr |
| Other taxes | ₹-0.03 Cr | ₹0.07 Cr | ₹0.01 Cr | ₹0.00 Cr | - |
| Profit After Tax | ₹65 Cr | ₹38 Cr | ₹31 Cr | ₹31 Cr | ₹9.85 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹175 Cr | ₹139 Cr | ₹109 Cr | ₹78 Cr | ₹69 Cr |
| Appropriations | ₹240 Cr | ₹176 Cr | ₹140 Cr | ₹109 Cr | ₹79 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.10 Cr | ₹1.10 Cr | ₹1.18 Cr | ₹0.55 Cr | ₹0.55 Cr |
| Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹2.50 |
| Earnings Per Share | ₹26.75 | ₹17.16 | ₹14.09 | ₹14.04 | ₹4.47 |
| Adjusted EPS | ₹13.38 | ₹8.58 | ₹7.04 | ₹7.02 | ₹2.24 |
Compare Income Statement of peers of DYNAMIC CABLES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DYNAMIC CABLES | ₹1,844.7 Cr | -5.4% | -6.3% | -8% | Stock Analytics | |
| POLYCAB INDIA | ₹115,337.0 Cr | -0.3% | 0.3% | 15.7% | Stock Analytics | |
| KEI INDUSTRIES | ₹38,854.0 Cr | 1.2% | -5.4% | -2.8% | Stock Analytics | |
| RR KABEL | ₹15,336.0 Cr | -3.3% | 7% | -9.4% | Stock Analytics | |
| FINOLEX CABLES | ₹12,027.9 Cr | -0.3% | -2.3% | -36% | Stock Analytics | |
| STERLITE TECHNOLOGIES | ₹5,622.0 Cr | -5.2% | -2.3% | -2.9% | Stock Analytics | |
DYNAMIC CABLES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DYNAMIC CABLES | -5.4% |
-6.3% |
-8% |
| SENSEX | -0.5% |
2% |
4.8% |
You may also like the below Video Courses