DYNEMIC PRODUCTS
|
DYNEMIC PRODUCTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹368 Cr | ₹284 Cr | ₹296 Cr | ₹252 Cr | ₹206 Cr |
| Sales | ₹361 Cr | ₹280 Cr | ₹289 Cr | ₹243 Cr | ₹201 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6.62 Cr | ₹4.33 Cr | ₹7.36 Cr | ₹9.28 Cr | ₹4.35 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹368 Cr | ₹284 Cr | ₹296 Cr | ₹252 Cr | ₹206 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.62 Cr | ₹-1.27 Cr | ₹-12 Cr | ₹-14 Cr | ₹2.15 Cr |
| Raw Material Consumed | ₹195 Cr | ₹144 Cr | ₹168 Cr | ₹145 Cr | ₹110 Cr |
| Opening Raw Materials | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹12 Cr | ₹9.73 Cr |
| Purchases Raw Materials | ₹191 Cr | ₹134 Cr | ₹161 Cr | ₹133 Cr | ₹101 Cr |
| Closing Raw Materials | ₹17 Cr | ₹12 Cr | ₹13 Cr | ₹14 Cr | ₹12 Cr |
| Other Direct Purchases / Brought in cost | ₹9.14 Cr | ₹8.74 Cr | ₹6.28 Cr | ₹14 Cr | ₹11 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹46 Cr | ₹43 Cr | ₹45 Cr | ₹27 Cr | ₹14 Cr |
| Electricity & Power | ₹19 Cr | ₹17 Cr | ₹14 Cr | ₹7.84 Cr | ₹5.19 Cr |
| Oil, Fuel & Natural gas | ₹26 Cr | ₹25 Cr | ₹30 Cr | ₹19 Cr | ₹8.33 Cr |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹0.97 Cr | ₹0.77 Cr | ₹0.68 Cr | ₹0.37 Cr | ₹0.15 Cr |
| Employee Cost | ₹20 Cr | ₹17 Cr | ₹17 Cr | ₹11 Cr | ₹8.40 Cr |
| Salaries, Wages & Bonus | ₹17 Cr | ₹15 Cr | ₹15 Cr | ₹9.93 Cr | ₹7.06 Cr |
| Contributions to EPF & Pension Funds | ₹0.96 Cr | ₹0.89 Cr | ₹0.84 Cr | ₹0.58 Cr | ₹0.37 Cr |
| Workmen and Staff Welfare Expenses | ₹1.48 Cr | ₹1.12 Cr | ₹1.13 Cr | - | ₹0.60 Cr |
| Other Employees Cost | ₹0.26 Cr | ₹0.33 Cr | ₹0.21 Cr | ₹0.13 Cr | ₹0.37 Cr |
| Other Manufacturing Expenses | ₹49 Cr | ₹35 Cr | ₹32 Cr | ₹23 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹15 Cr | ₹10 Cr | ₹8.81 Cr | ₹5.91 Cr | ₹4.36 Cr |
| Repairs and Maintenance | ₹7.22 Cr | ₹6.81 Cr | ₹5.54 Cr | ₹2.84 Cr | ₹0.95 Cr |
| Packing Material Consumed | ₹5.87 Cr | ₹4.98 Cr | ₹5.57 Cr | ₹4.29 Cr | ₹3.06 Cr |
| Other Mfg Exp | ₹21 Cr | ₹13 Cr | ₹12 Cr | ₹9.76 Cr | ₹10 Cr |
| General and Administration Expenses | ₹8.88 Cr | ₹7.37 Cr | ₹8.36 Cr | ₹7.59 Cr | ₹5.24 Cr |
| Rent , Rates & Taxes | - | - | - | - | - |
| Insurance | ₹0.93 Cr | ₹0.87 Cr | ₹0.66 Cr | ₹0.64 Cr | ₹0.34 Cr |
| Printing and stationery | ₹0.26 Cr | ₹0.16 Cr | ₹0.19 Cr | ₹0.14 Cr | ₹0.13 Cr |
| Professional and legal fees | ₹2.18 Cr | ₹1.18 Cr | ₹2.35 Cr | ₹1.64 Cr | ₹0.91 Cr |
| Traveling and conveyance | ₹1.16 Cr | ₹1.22 Cr | ₹1.22 Cr | ₹0.08 Cr | ₹0.02 Cr |
| Other Administration | ₹4.34 Cr | ₹3.94 Cr | ₹3.94 Cr | ₹5.08 Cr | ₹3.86 Cr |
| Selling and Distribution Expenses | ₹6.30 Cr | ₹5.82 Cr | ₹8.86 Cr | ₹8.85 Cr | ₹3.57 Cr |
| Advertisement & Sales Promotion | ₹0.42 Cr | ₹0.51 Cr | ₹0.35 Cr | ₹0.05 Cr | ₹0.05 Cr |
| Sales Commissions & Incentives | ₹0.73 Cr | ₹1.17 Cr | ₹0.77 Cr | ₹0.47 Cr | ₹0.53 Cr |
| Freight and Forwarding | ₹5.15 Cr | ₹4.14 Cr | ₹7.74 Cr | ₹8.34 Cr | ₹3.00 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | ₹0.01 Cr | - | - | - |
| Miscellaneous Expenses | ₹0.19 Cr | ₹0.43 Cr | ₹0.62 Cr | ₹0.86 Cr | ₹0.62 Cr |
| Bad debts /advances written off | - | - | - | - | ₹0.00 Cr |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | ₹0.00 Cr | - | - |
| Other Miscellaneous Expenses | ₹0.19 Cr | ₹0.43 Cr | ₹0.62 Cr | ₹0.86 Cr | ₹0.59 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹320 Cr | ₹252 Cr | ₹267 Cr | ₹209 Cr | ₹162 Cr |
| Operating Profit (Excl OI) | ₹48 Cr | ₹32 Cr | ₹29 Cr | ₹43 Cr | ₹43 Cr |
| Other Income | ₹0.43 Cr | ₹0.68 Cr | ₹0.38 Cr | ₹0.30 Cr | ₹0.61 Cr |
| Interest Received | ₹0.43 Cr | ₹0.68 Cr | ₹0.35 Cr | ₹0.29 Cr | ₹0.58 Cr |
| Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
| Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | - |
| Profits on sale of Investments | - | ₹0.00 Cr | - | - | - |
| Provision Written Back | - | - | ₹0.02 Cr | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.03 Cr |
| Operating Profit | ₹48 Cr | ₹33 Cr | ₹29 Cr | ₹43 Cr | ₹44 Cr |
| Interest | ₹11 Cr | ₹13 Cr | ₹16 Cr | ₹8.45 Cr | ₹2.28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹3.56 Cr | ₹5.80 Cr | ₹6.85 Cr | ₹4.15 Cr | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.78 Cr | ₹0.50 Cr | ₹0.59 Cr | ₹0.82 Cr | ₹0.45 Cr |
| Other Interest | ₹7.05 Cr | ₹6.60 Cr | ₹8.67 Cr | ₹3.49 Cr | ₹1.83 Cr |
| PBDT | ₹37 Cr | ₹20 Cr | ₹13 Cr | ₹35 Cr | ₹42 Cr |
| Depreciation | ₹16 Cr | ₹17 Cr | ₹17 Cr | ₹11 Cr | ₹3.44 Cr |
| Profit Before Taxation & Exceptional Items | ₹20 Cr | ₹3.10 Cr | ₹-3.72 Cr | ₹23 Cr | ₹38 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹20 Cr | ₹3.11 Cr | ₹-3.71 Cr | ₹23 Cr | ₹38 Cr |
| Provision for Tax | ₹5.48 Cr | ₹-0.51 Cr | ₹-0.78 Cr | ₹8.98 Cr | ₹9.80 Cr |
| Current Income Tax | ₹0.01 Cr | ₹0.02 Cr | ₹0.06 Cr | ₹0.95 Cr | ₹9.98 Cr |
| Deferred Tax | ₹5.46 Cr | ₹-0.64 Cr | ₹-0.84 Cr | ₹8.03 Cr | ₹-0.21 Cr |
| Other taxes | ₹0.01 Cr | ₹0.11 Cr | - | - | ₹0.02 Cr |
| Profit After Tax | ₹15 Cr | ₹3.62 Cr | ₹-2.94 Cr | ₹14 Cr | ₹28 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹0.00 Cr | ₹0.00 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹15 Cr | ₹3.62 Cr | ₹-2.94 Cr | ₹14 Cr | ₹28 Cr |
| Adjustments to PAT | - | - | - | ₹0.00 Cr | - |
| Profit Balance B/F | ₹145 Cr | ₹141 Cr | ₹144 Cr | ₹130 Cr | ₹101 Cr |
| Appropriations | ₹160 Cr | ₹144 Cr | ₹141 Cr | ₹144 Cr | ₹130 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.09 Cr | ₹-0.22 Cr | ₹0.07 Cr | ₹0.17 Cr | ₹0.11 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹12.07 | ₹3.01 | ₹-2.52 | ₹12.62 | ₹25.15 |
| Adjusted EPS | ₹12.07 | ₹3.01 | ₹-2.52 | ₹12.57 | ₹25.04 |
Compare Income Statement of peers of DYNEMIC PRODUCTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| DYNEMIC PRODUCTS | ₹346.2 Cr | 2.2% | -10.6% | -36% | Stock Analytics | |
| SUDARSHAN CHEMICAL INDUSTRIES | ₹8,141.7 Cr | -3% | -16.5% | 14.2% | Stock Analytics | |
| KIRI INDUSTRIES | ₹3,277.5 Cr | 4.2% | -5.1% | 35.4% | Stock Analytics | |
| VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,869.9 Cr | 8.6% | 5.2% | -23.8% | Stock Analytics | |
| SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,328.4 Cr | 2.3% | 2.2% | 51.7% | Stock Analytics | |
| BODAL CHEMICALS | ₹700.4 Cr | -4.8% | -6.6% | -23% | Stock Analytics | |
DYNEMIC PRODUCTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| DYNEMIC PRODUCTS | 2.2% |
-10.6% |
-36% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses