DALMIA BHARAT LTD.
NSE : DALBHARATBSE : 542216ISIN
CODE : INE00R701025Industry : Cement & Construction MaterialsHouse
: Dalmia Bharat
BSE1817.953.35 (+0.18 % )
PREV CLOSE (Rs.) 1814.60
OPEN PRICE (Rs.) 1815.05
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 0.00 (0 )
VOLUME 3156
TODAY'S LOW / HIGH (Rs.)
52 WK LOW / HIGH (Rs.)
NSE1818.95 4.45 (+0.25 % )
PREV CLOSE(Rs.) 1814.50
OPEN PRICE (Rs.) 1817.40
BID PRICE (QTY) 0.00 (0 )
OFFER PRICE (QTY) 1818.95 (4 )
VOLUME 20499
TODAY'S LOW / HIGH(Rs.)
52 WK LOW / HIGH (Rs.)
Profit & Loss
(Rs in Million)
| Particulars | Mar 2023 | Mar 2022 | Mar 2021 | Mar 2020 | Mar 2019 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | 155460.00 | 130410.00 | 87910.00 | 108420.00 | 94840.00 |
| Sales | 152180.00 | 127580.00 | 86410.00 | 106580.00 | 91600.00 |
| Job Work/ Contract Receipts | NA | NA | NA | NA | NA |
| Processing Charges / Service Income | 140.00 | 240.00 | 200.00 | 230.00 | 320.00 |
| Revenue from property development | NA | NA | NA | NA | NA |
| Other Operational Income | 3140.00 | 2590.00 | 1300.00 | 1610.00 | 2920.00 |
| Less: Excise Duty | NA | NA | NA | NA | NA |
| Net Sales | 135400.00 | 112860.00 | 101100.00 | 96740.00 | 94840.00 |
| EXPENDITURE : | NA | NA | NA | NA | NA |
| Increase/Decrease in Stock | 230.00 | -650.00 | 600.00 | 250.00 | -1470.00 |
| Raw Material Consumed | 19580.00 | 15370.00 | 14830.00 | 17210.00 | 19320.00 |
| Opening Raw Materials | 1290.00 | 1080.00 | 1820.00 | 2320.00 | 1590.00 |
| Purchases Raw Materials | 19270.00 | 15510.00 | 14000.00 | 16040.00 | 18670.00 |
| Closing Raw Materials | 1500.00 | 1290.00 | 1080.00 | 1820.00 | 2320.00 |
| Other Direct Purchases / Brought in cost | 520.00 | 70.00 | 90.00 | 670.00 | 1380.00 |
| Other raw material cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Power & Fuel Cost | 36790.00 | 25700.00 | 16590.00 | 17380.00 | 17560.00 |
| Electricity & Power | 36790.00 | 25700.00 | 16590.00 | 17380.00 | 17560.00 |
| Oil, Fuel & Natural gas | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Coals etc | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other power & fuel | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Employee Cost | 7710.00 | 7440.00 | 6590.00 | 6750.00 | 6480.00 |
| Salaries, Wages & Bonus | 6650.00 | 6460.00 | 5770.00 | 5910.00 | 5560.00 |
| Contributions to EPF & Pension Funds | 360.00 | 340.00 | 350.00 | 380.00 | 340.00 |
| Workmen and Staff Welfare Expenses | 440.00 | 360.00 | 300.00 | 340.00 | 360.00 |
| Other Employees Cost | 260.00 | 280.00 | 170.00 | 120.00 | 220.00 |
| Other Manufacturing Expenses | 9330.00 | 8120.00 | 6440.00 | 6630.00 | 6520.00 |
| Sub-contracted / Out sourced services | NA | NA | NA | NA | NA |
| Processing Charges | NA | NA | NA | NA | NA |
| Repairs and Maintenance | 3410.00 | 2820.00 | 2120.00 | 2700.00 | 2400.00 |
| Packing Material Consumed | 5120.00 | 4870.00 | 3980.00 | 3440.00 | 3620.00 |
| Other Mfg Exp | 800.00 | 430.00 | 340.00 | 490.00 | 500.00 |
| General and Administration Expenses | 4713.80 | 3995.80 | 3510.00 | 3080.00 | 3530.00 |
| Rent , Rates & Taxes | 500.00 | 410.00 | 300.00 | 240.00 | 660.00 |
| Insurance | 200.00 | 170.00 | 150.00 | 80.00 | 60.00 |
| Printing and stationery | NA | NA | NA | NA | NA |
| Professional and legal fees | 1090.00 | 1200.00 | 950.00 | 840.00 | 960.00 |
| Traveling and conveyance | 600.00 | 360.00 | 210.00 | 540.00 | 600.00 |
| Other Administration | 2323.80 | 1855.80 | 1900.00 | 1380.00 | 1250.00 |
| Selling and Distribution Expenses | 29910.00 | 25010.00 | 21830.00 | 20930.00 | 20490.00 |
| Advertisement & Sales Promotion | 1890.00 | 1460.00 | 1100.00 | 1980.00 | 2200.00 |
| Sales Commissions & Incentives | NA | NA | NA | NA | NA |
| Freight and Forwarding | 28020.00 | 23550.00 | 20730.00 | 18950.00 | 18290.00 |
| Handling and Clearing Charges | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Selling Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Miscellaneous Expenses | 4166.20 | 4154.20 | 3090.00 | 3680.00 | 4130.00 |
| Bad debts /advances written off | 20.00 | 50.00 | 20.00 | 20.00 | 30.00 |
| Provision for doubtful debts | 10.00 | 50.00 | 70.00 | 200.00 | NA |
| Losson disposal of fixed assets(net) | NA | NA | NA | NA | NA |
| Losson foreign exchange fluctuations | NA | NA | NA | 230.00 | NA |
| Losson sale of non-trade current investments | NA | NA | NA | NA | NA |
| Other Miscellaneous Expenses | 4136.20 | 4054.20 | 3000.00 | 3230.00 | 4100.00 |
| Less: Expenses Capitalised | NA | NA | NA | NA | NA |
| Total Expenditure | 112430.00 | 89140.00 | 73480.00 | 75910.00 | 76560.00 |
| Operating Profit (Excl OI) | 22970.00 | 23720.00 | 27620.00 | 20830.00 | 18280.00 |
| Other Income | 1570.00 | 2140.00 | 2040.00 | 2260.00 | 3680.00 |
| Interest Received | 670.00 | 580.00 | 1150.00 | 1190.00 | 1600.00 |
| Dividend Received | 190.00 | 290.00 | 150.00 | 130.00 | 80.00 |
| Profit on sale of Fixed Assets | 30.00 | 60.00 | 40.00 | 10.00 | NA |
| Profits on sale of Investments | 510.00 | 940.00 | 300.00 | 640.00 | 1910.00 |
| Provision Written Back | 80.00 | 190.00 | NA | 260.00 | NA |
| Foreign Exchange Gains | 20.00 | 50.00 | 230.00 | NA | 90.00 |
| Others | 70.00 | 30.00 | 170.00 | 30.00 | 0.00 |
| Operating Profit | 24540.00 | 25860.00 | 29660.00 | 23090.00 | 21960.00 |
| Interest | 2340.00 | 2020.00 | 3180.00 | 4240.00 | 5610.00 |
| InterestonDebenture / Bonds | 2280.00 | 1710.00 | 2790.00 | 3570.00 | 4650.00 |
| Interest on Term Loan | NA | NA | NA | NA | NA |
| Intereston Fixed deposits | NA | NA | NA | NA | NA |
| Bank Charges etc | 30.00 | 60.00 | NA | NA | 120.00 |
| Other Interest | 30.00 | 250.00 | 390.00 | 670.00 | 840.00 |
| PBDT | 22200.00 | 23840.00 | 26480.00 | 18850.00 | 16350.00 |
| Depreciation | 13050.00 | 12350.00 | 12500.00 | 15280.00 | 12960.00 |
| Profit Before Taxation & Exceptional Items | 9150.00 | 11490.00 | 13980.00 | 3570.00 | 3390.00 |
| Exceptional Income / Expenses | -1440.00 | -20.00 | -340.00 | NA | NA |
| Profit Before Tax | 13250.00 | 11520.00 | 13640.00 | 3570.00 | 3390.00 |
| Provision for Tax | 2420.00 | 3150.00 | 1780.00 | 1190.00 | -100.00 |
| Current Income Tax | 320.00 | 250.00 | 300.00 | 1140.00 | 1120.00 |
| Deferred Tax | 2480.00 | 2830.00 | 3950.00 | 760.00 | -1190.00 |
| Other taxes | -380.00 | 70.00 | -2470.00 | -710.00 | -30.00 |
| Profit After Tax | 10830.00 | 8370.00 | 11860.00 | 2380.00 | 3490.00 |
| Extra items | -40.00 | 80.00 | -20.00 | 0.00 | 0.00 |
| Minority Interest | -440.00 | -290.00 | -120.00 | -140.00 | -410.00 |
| Share of Associate | NA | NA | -10.00 | NA | NA |
| Other Consolidated Items | NA | NA | NA | NA | NA |
| Consolidated Net Profit | 10350.00 | 8160.00 | 11710.00 | 2240.00 | 3080.00 |
| Adjustments to PAT | NA | NA | NA | NA | NA |
| Profit Balance B/F | 48250.00 | 36410.00 | 21700.00 | 18440.00 | 15440.00 |
| Appropriations | 58600.00 | 44570.00 | 33410.00 | 20680.00 | 18520.00 |
| General Reserves | NA | NA | 20.00 | 10.00 | NA |
| Proposed Equity Dividend | NA | NA | NA | NA | NA |
| Corporate dividend tax | NA | NA | NA | 80.00 | NA |
| Other Appropriation | 920.00 | -4430.00 | -1880.00 | -1500.00 | 80.00 |
| Equity Dividend % | 450.00 | 450.00 | 66.50 | 100.00 | 100.00 |
| Earnings Per Share | 55.95 | 44.11 | 63.30 | 11.49 | 15.79 |
| Adjusted EPS | 55.95 | 44.11 | 63.30 | 11.49 | 15.79 |
