KDDL
|
KDDL Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹1,648 Cr | ₹1,391 Cr | ₹1,119 Cr | ₹816 Cr | ₹549 Cr |
Sales | ₹1,608 Cr | ₹1,360 Cr | ₹1,094 Cr | ₹796 Cr | ₹532 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹17 Cr | ₹14 Cr | ₹10 Cr | ₹9.19 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹19 Cr | ₹13 Cr | ₹11 Cr | ₹9.38 Cr | ₹7.41 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹1,648 Cr | ₹1,391 Cr | ₹1,119 Cr | ₹816 Cr | ₹549 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-165 Cr | ₹-102 Cr | ₹-92 Cr | ₹-53 Cr | ₹23 Cr |
Raw Material Consumed | ₹1,141 Cr | ₹895 Cr | ₹720 Cr | ₹525 Cr | ₹300 Cr |
Opening Raw Materials | ₹30 Cr | ₹24 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr |
Purchases Raw Materials | ₹108 Cr | ₹102 Cr | ₹94 Cr | ₹62 Cr | ₹36 Cr |
Closing Raw Materials | ₹31 Cr | ₹30 Cr | ₹24 Cr | ₹16 Cr | ₹16 Cr |
Other Direct Purchases / Brought in cost | ₹1,034 Cr | ₹799 Cr | ₹634 Cr | ₹463 Cr | ₹261 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹11 Cr | ₹9.57 Cr | ₹8.57 Cr | ₹6.60 Cr | ₹5.15 Cr |
Electricity & Power | ₹11 Cr | ₹9.57 Cr | ₹8.57 Cr | ₹6.60 Cr | ₹5.15 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹203 Cr | ₹186 Cr | ₹174 Cr | ₹120 Cr | ₹86 Cr |
Salaries, Wages & Bonus | ₹183 Cr | ₹169 Cr | ₹160 Cr | ₹110 Cr | ₹77 Cr |
Contributions to EPF & Pension Funds | ₹11 Cr | ₹9.29 Cr | ₹7.76 Cr | ₹6.66 Cr | ₹6.28 Cr |
Workmen and Staff Welfare Expenses | ₹8.52 Cr | ₹7.09 Cr | ₹5.78 Cr | ₹4.26 Cr | ₹2.69 Cr |
Other Employees Cost | - | - | - | ₹-0.09 Cr | - |
Other Manufacturing Expenses | ₹76 Cr | ₹57 Cr | ₹51 Cr | ₹36 Cr | ₹23 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹39 Cr | ₹25 Cr | ₹24 Cr | ₹15 Cr | ₹7.32 Cr |
Repairs and Maintenance | ₹20 Cr | ₹17 Cr | ₹15 Cr | ₹11 Cr | ₹9.37 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹18 Cr | ₹14 Cr | ₹12 Cr | ₹9.97 Cr | ₹6.54 Cr |
General and Administration Expenses | ₹61 Cr | ₹50 Cr | ₹46 Cr | ₹31 Cr | ₹19 Cr |
Rent , Rates & Taxes | ₹8.94 Cr | ₹11 Cr | ₹12 Cr | ₹6.62 Cr | ₹2.73 Cr |
Insurance | ₹2.42 Cr | ₹1.81 Cr | ₹1.66 Cr | ₹1.48 Cr | ₹1.14 Cr |
Printing and stationery | ₹0.83 Cr | ₹0.86 Cr | ₹0.69 Cr | ₹0.58 Cr | ₹0.48 Cr |
Professional and legal fees | ₹14 Cr | ₹10 Cr | ₹8.16 Cr | ₹9.04 Cr | ₹6.00 Cr |
Traveling and conveyance | ₹21 Cr | ₹14 Cr | ₹12 Cr | ₹6.36 Cr | ₹3.46 Cr |
Other Administration | ₹14 Cr | ₹12 Cr | ₹12 Cr | ₹7.24 Cr | ₹5.09 Cr |
Selling and Distribution Expenses | ₹34 Cr | ₹27 Cr | ₹32 Cr | ₹26 Cr | ₹17 Cr |
Advertisement & Sales Promotion | ₹30 Cr | ₹22 Cr | ₹29 Cr | ₹24 Cr | ₹15 Cr |
Sales Commissions & Incentives | ₹3.21 Cr | ₹4.69 Cr | ₹3.43 Cr | ₹2.45 Cr | ₹1.87 Cr |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹19 Cr | ₹14 Cr | ₹11 Cr | ₹11 Cr | ₹6.18 Cr |
Bad debts /advances written off | - | - | ₹0.21 Cr | ₹3.10 Cr | ₹0.80 Cr |
Provision for doubtful debts | ₹1.33 Cr | ₹0.45 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.55 Cr | - | ₹0.03 Cr | ₹0.12 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹17 Cr | ₹13 Cr | ₹10 Cr | ₹8.21 Cr | ₹5.38 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹1,379 Cr | ₹1,137 Cr | ₹952 Cr | ₹704 Cr | ₹481 Cr |
Operating Profit (Excl OI) | ₹269 Cr | ₹255 Cr | ₹168 Cr | ₹112 Cr | ₹68 Cr |
Other Income | ₹47 Cr | ₹29 Cr | ₹19 Cr | ₹15 Cr | ₹18 Cr |
Interest Received | ₹38 Cr | ₹20 Cr | ₹13 Cr | ₹2.61 Cr | ₹1.61 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr |
Profit on sale of Fixed Assets | - | ₹0.63 Cr | - | - | ₹0.06 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹1.05 Cr | ₹1.78 Cr | ₹1.58 Cr | ₹2.09 Cr | ₹0.95 Cr |
Foreign Exchange Gains | ₹6.25 Cr | ₹5.45 Cr | ₹4.44 Cr | ₹1.90 Cr | ₹0.93 Cr |
Others | ₹1.79 Cr | ₹0.74 Cr | ₹0.77 Cr | ₹8.74 Cr | ₹15 Cr |
Operating Profit | ₹315 Cr | ₹283 Cr | ₹187 Cr | ₹128 Cr | ₹87 Cr |
Interest | ₹40 Cr | ₹33 Cr | ₹31 Cr | ₹30 Cr | ₹30 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | ₹0.09 Cr | ₹0.22 Cr | ₹0.20 Cr |
Bank Charges etc | ₹8.98 Cr | ₹6.69 Cr | ₹7.05 Cr | ₹5.81 Cr | ₹3.51 Cr |
Other Interest | ₹31 Cr | ₹26 Cr | ₹23 Cr | ₹24 Cr | ₹26 Cr |
PBDT | ₹276 Cr | ₹250 Cr | ₹157 Cr | ₹98 Cr | ₹57 Cr |
Depreciation | ₹86 Cr | ₹65 Cr | ₹49 Cr | ₹45 Cr | ₹46 Cr |
Profit Before Taxation & Exceptional Items | ₹189 Cr | ₹185 Cr | ₹107 Cr | ₹52 Cr | ₹11 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹190 Cr | ₹186 Cr | ₹108 Cr | ₹52 Cr | ₹11 Cr |
Provision for Tax | ₹47 Cr | ₹49 Cr | ₹31 Cr | ₹15 Cr | ₹3.65 Cr |
Current Income Tax | ₹53 Cr | ₹49 Cr | ₹40 Cr | ₹17 Cr | ₹4.08 Cr |
Deferred Tax | ₹-0.17 Cr | ₹0.10 Cr | ₹-9.42 Cr | ₹-1.83 Cr | ₹-0.54 Cr |
Other taxes | ₹-5.34 Cr | ₹-0.16 Cr | ₹-0.34 Cr | ₹0.00 Cr | ₹0.11 Cr |
Profit After Tax | ₹142 Cr | ₹137 Cr | ₹77 Cr | ₹37 Cr | ₹6.97 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-48 Cr | ₹-35 Cr | ₹-23 Cr | ₹-5.25 Cr | ₹-1.30 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹95 Cr | ₹103 Cr | ₹54 Cr | ₹32 Cr | ₹5.67 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹129 Cr | ₹102 Cr | ₹61 Cr | ₹31 Cr | ₹24 Cr |
Appropriations | ₹224 Cr | ₹205 Cr | ₹114 Cr | ₹63 Cr | ₹30 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹27 Cr | ₹3.41 Cr | ₹9.47 Cr | ₹1.81 Cr | ₹-0.16 Cr |
Equity Dividend % | ₹50.00 | ₹620.00 | ₹40.00 | ₹30.00 | ₹15.00 |
Earnings Per Share | ₹76.92 | ₹81.90 | ₹42.74 | ₹25.09 | ₹4.86 |
Adjusted EPS | ₹76.92 | ₹81.90 | ₹42.74 | ₹25.09 | ₹4.86 |
Compare Income Statement of peers of KDDL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
KDDL | ₹2,891.1 Cr | -1.6% | -8% | -25% | Stock Analytics | |
TIMEX GROUP INDIA | ₹3,242.5 Cr | 3.3% | 17.1% | 114.7% | Stock Analytics |
KDDL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
KDDL | -1.6% |
-8% |
-25% |
SENSEX | 1% |
2.1% |
0.5% |
You may also like the below Video Courses