JSW DULUX
|
JSW DULUX Last 5 Year Income Statement History
[Consolidated]
| Mar2026 | Mar2025 | Mar2024 | Mar2023 | Mar2022 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹3,599 Cr | ₹4,069 Cr | ₹3,962 Cr | ₹3,802 Cr | ₹3,149 Cr |
| Sales | ₹3,552 Cr | ₹3,959 Cr | ₹3,852 Cr | ₹3,717 Cr | ₹3,051 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹29 Cr | ₹84 Cr | ₹85 Cr | ₹60 Cr | ₹58 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹19 Cr | ₹26 Cr | ₹25 Cr | ₹25 Cr | ₹40 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹3,599 Cr | ₹4,069 Cr | ₹3,962 Cr | ₹3,802 Cr | ₹3,149 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹57 Cr | ₹-56 Cr | ₹5.20 Cr | ₹7.30 Cr | ₹-90 Cr |
| Raw Material Consumed | ₹2,052 Cr | ₹2,374 Cr | ₹2,218 Cr | ₹2,283 Cr | ₹1,969 Cr |
| Opening Raw Materials | ₹263 Cr | ₹245 Cr | ₹226 Cr | ₹285 Cr | ₹199 Cr |
| Purchases Raw Materials | ₹1,809 Cr | ₹2,180 Cr | ₹2,028 Cr | ₹2,022 Cr | ₹1,861 Cr |
| Closing Raw Materials | ₹203 Cr | ₹263 Cr | ₹245 Cr | ₹226 Cr | ₹285 Cr |
| Other Direct Purchases / Brought in cost | ₹183 Cr | ₹212 Cr | ₹208 Cr | ₹202 Cr | ₹194 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
| Electricity & Power | ₹21 Cr | ₹20 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹313 Cr | ₹337 Cr | ₹328 Cr | ₹301 Cr | ₹264 Cr |
| Salaries, Wages & Bonus | ₹284 Cr | ₹301 Cr | ₹293 Cr | ₹263 Cr | ₹231 Cr |
| Contributions to EPF & Pension Funds | ₹18 Cr | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹18 Cr |
| Workmen and Staff Welfare Expenses | ₹8.00 Cr | ₹9.00 Cr | ₹10 Cr | ₹13 Cr | ₹10.00 Cr |
| Other Employees Cost | ₹2.80 Cr | ₹3.90 Cr | ₹3.30 Cr | ₹6.00 Cr | ₹5.10 Cr |
| Other Manufacturing Expenses | ₹353 Cr | ₹443 Cr | ₹447 Cr | ₹397 Cr | ₹353 Cr |
| Sub-contracted / Out sourced services | ₹62 Cr | ₹65 Cr | ₹80 Cr | ₹48 Cr | ₹47 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹27 Cr | ₹42 Cr | ₹40 Cr | ₹36 Cr | ₹27 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹265 Cr | ₹336 Cr | ₹327 Cr | ₹314 Cr | ₹279 Cr |
| General and Administration Expenses | ₹121 Cr | ₹133 Cr | ₹112 Cr | ₹100 Cr | ₹80 Cr |
| Rent , Rates & Taxes | ₹8.90 Cr | ₹6.70 Cr | ₹5.30 Cr | ₹7.80 Cr | ₹6.10 Cr |
| Insurance | ₹11 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹10 Cr |
| Printing and stationery | ₹36 Cr | ₹48 Cr | ₹44 Cr | ₹34 Cr | ₹30 Cr |
| Professional and legal fees | ₹26 Cr | ₹28 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr |
| Traveling and conveyance | ₹37 Cr | ₹37 Cr | ₹36 Cr | ₹27 Cr | ₹18 Cr |
| Other Administration | ₹2.60 Cr | ₹1.60 Cr | ₹1.50 Cr | ₹1.50 Cr | ₹1.50 Cr |
| Selling and Distribution Expenses | ₹94 Cr | ₹93 Cr | ₹119 Cr | ₹92 Cr | ₹55 Cr |
| Advertisement & Sales Promotion | ₹94 Cr | ₹93 Cr | ₹119 Cr | ₹92 Cr | ₹55 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹79 Cr | ₹83 Cr | ₹83 Cr | ₹79 Cr | ₹72 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹7.20 Cr | ₹3.10 Cr | ₹4.00 Cr | ₹2.30 Cr | - |
| Losson disposal of fixed assets(net) | ₹0.70 Cr | ₹0.70 Cr | ₹1.10 Cr | ₹1.10 Cr | ₹2.00 Cr |
| Losson foreign exchange fluctuations | ₹2.20 Cr | - | ₹0.50 Cr | ₹1.70 Cr | ₹3.10 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹69 Cr | ₹79 Cr | ₹78 Cr | ₹74 Cr | ₹66 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹3,091 Cr | ₹3,428 Cr | ₹3,330 Cr | ₹3,277 Cr | ₹2,718 Cr |
| Operating Profit (Excl OI) | ₹509 Cr | ₹642 Cr | ₹632 Cr | ₹525 Cr | ₹430 Cr |
| Other Income | ₹99 Cr | ₹28 Cr | ₹36 Cr | ₹27 Cr | ₹25 Cr |
| Interest Received | ₹11 Cr | ₹26 Cr | ₹35 Cr | ₹26 Cr | ₹19 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹81 Cr | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | ₹0.70 Cr |
| Provision Written Back | - | - | - | - | ₹2.10 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹7.10 Cr | ₹1.40 Cr | ₹0.50 Cr | ₹1.90 Cr | ₹2.60 Cr |
| Operating Profit | ₹607 Cr | ₹669 Cr | ₹668 Cr | ₹553 Cr | ₹455 Cr |
| Interest | ₹12 Cr | ₹9.80 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹12 Cr | ₹9.80 Cr | ₹13 Cr | ₹14 Cr | ₹15 Cr |
| PBDT | ₹595 Cr | ₹659 Cr | ₹655 Cr | ₹538 Cr | ₹441 Cr |
| Depreciation | ₹75 Cr | ₹89 Cr | ₹82 Cr | ₹83 Cr | ₹76 Cr |
| Profit Before Taxation & Exceptional Items | ₹520 Cr | ₹570 Cr | ₹573 Cr | ₹456 Cr | ₹365 Cr |
| Exceptional Income / Expenses | ₹1,846 Cr | - | - | - | ₹2.00 Cr |
| Profit Before Tax | ₹2,366 Cr | ₹570 Cr | ₹573 Cr | ₹456 Cr | ₹367 Cr |
| Provision for Tax | ₹392 Cr | ₹140 Cr | ₹146 Cr | ₹121 Cr | ₹77 Cr |
| Current Income Tax | ₹330 Cr | ₹148 Cr | ₹152 Cr | ₹126 Cr | ₹94 Cr |
| Deferred Tax | ₹60 Cr | ₹-0.50 Cr | ₹-4.40 Cr | ₹-5.30 Cr | ₹-1.50 Cr |
| Other taxes | ₹1.00 Cr | ₹-6.80 Cr | ₹-1.30 Cr | - | ₹-16 Cr |
| Profit After Tax | ₹1,974 Cr | ₹430 Cr | ₹427 Cr | ₹335 Cr | ₹290 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,974 Cr | ₹430 Cr | ₹427 Cr | ₹335 Cr | ₹290 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹775 Cr | ₹775 Cr | ₹761 Cr | ₹704 Cr | ₹733 Cr |
| Appropriations | ₹2,749 Cr | ₹1,204 Cr | ₹1,188 Cr | ₹1,039 Cr | ₹1,023 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹143 Cr | ₹111 Cr | ₹186 Cr | ₹165 Cr | ₹137 Cr |
| Equity Dividend % | ₹2,060.00 | ₹1,000.00 | ₹750.00 | ₹650.00 | ₹750.00 |
| Earnings Per Share | ₹433.80 | ₹94.40 | ₹93.76 | ₹73.65 | ₹63.76 |
| Adjusted EPS | ₹433.80 | ₹94.40 | ₹93.76 | ₹73.65 | ₹63.76 |
Compare Income Statement of peers of JSW DULUX
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| JSW DULUX | ₹14,696.0 Cr | 1.2% | 10.3% | -0.5% | Stock Analytics | |
| ASIAN PAINTS | ₹262,532.0 Cr | 1.7% | 4.8% | 24.5% | Stock Analytics | |
| BERGER PAINTS INDIA | ₹59,611.9 Cr | -0.7% | -2.5% | -9.9% | Stock Analytics | |
| KANSAI NEROLAC PAINTS | ₹17,072.0 Cr | -2.3% | -3% | -14.1% | Stock Analytics | |
| INDIGO PAINTS | ₹4,872.0 Cr | 7.6% | 6.2% | -8.9% | Stock Analytics | |
| SHALIMAR PAINTS | ₹436.3 Cr | 2% | 6.4% | -47.7% | Stock Analytics | |
JSW DULUX Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| JSW DULUX | 1.2% |
10.3% |
-0.5% |
| SENSEX | 4.3% |
2.6% |
-6.4% |
You may also like the below Video Courses