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 | ₹473.1 Cr | 2.2% | 10.9% | -9.4% | Stock Analytics | |
SUDARSHAN CHEMICAL INDUSTRIES | ₹11,136.7 Cr | -0.7% | -2.8% | 35.6% | Stock Analytics | |
KIRI INDUSTRIES | ₹3,249.6 Cr | 1.7% | -5.5% | 31.1% | Stock Analytics | |
VIDHI SPECIALTY FOOD INGREDIENTS | ₹1,866.9 Cr | -2.3% | 1.4% | -14.9% | Stock Analytics | |
SHREE PUSHKAR CHEMICALS & FERTILISERS | ₹1,066.3 Cr | 0.5% | -7.5% | 37.6% | Stock Analytics | |
BODAL CHEMICALS | ₹822.4 Cr | -0.6% | -4.4% | -22% | Stock Analytics |
DYNEMIC PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
DYNEMIC PRODUCTS | 2.2% |
10.9% |
-9.4% |
SENSEX | 1.2% |
0.7% |
-1.5% |
You may also like the below Video Courses