| JSW Dulux Ltd | Industry : (Paints/Varnish) | |
|---|---|---|
|
BSE Code : 500710 |
NSE Symbol : JSWDULUX |
P/E(TTM) : 38.18 |
|
ISIN Demat : INE133A01011 |
Div & Yield% : 6.82 |
EPS(TTM) : 79.00 |
|
Book Value(₹) : 525.48 |
Market Cap(₹Cr) : 13,735.64 |
Face Value(₹) : 10.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,599.20 | 4,069.30 | 3,961.60 | 3,802.10 | 3,148.60 |
| Other Income | 1,932.90 | 27.60 | 35.80 | 27.40 | 24.70 |
| Stock Adjustments | -57.20 | 56.40 | -5.20 | -7.30 | 90.20 |
| Total Income | 5,474.90 | 4,153.30 | 3,992.20 | 3,822.20 | 3,263.50 |
| EXPENDITURE : | |||||
| Raw Materials | 2,051.60 | 2,374.40 | 2,217.60 | 2,282.80 | 1,968.60 |
| Power and Fuel Cost | 20.90 | 20.00 | 17.70 | 17.30 | 16.60 |
| Other Manufacturing Expenses | 125.70 | 157.40 | 167.40 | 121.80 | 77.70 |
| Selling and Administration Expenses | 442.90 | 511.30 | 510.30 | 467.30 | 409.70 |
| Miscellaneous Expenses | 134.80 | 85.00 | 84.20 | 80.30 | 70.60 |
| Employee Benefit Expenses | 311.90 | 336.40 | 327.10 | 300.20 | 263.20 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 2,387.10 | 668.80 | 667.90 | 552.50 | 457.10 |
| Interest | 12.10 | 9.80 | 12.50 | 14.10 | 14.50 |
| Gross Profit | 2,375.00 | 659.00 | 655.40 | 538.40 | 442.60 |
| Depreciation | 75.30 | 89.30 | 82.30 | 82.50 | 75.90 |
| Profit Before Tax | 2,299.70 | 569.70 | 573.10 | 455.90 | 366.70 |
| Current Tax | 322.20 | 140.90 | 150.80 | 126.10 | 78.20 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 59.80 | 0.20 | -4.40 | -5.30 | -1.50 |
| Reported Net Profit | 1,917.70 | 428.60 | 426.70 | 335.10 | 290.00 |
| Extraordinary Items | 1,557.94 | 0.30 | -0.81 | -0.80 | 0.55 |
| Adjusted Net Profit | 359.76 | 428.30 | 427.51 | 335.90 | 289.45 |
| Adjustment below Net Profit | -5.20 | 3.50 | -3.20 | -5.10 | 0.30 |
| Profit/Loss Balance carried down | 773.40 | 773.90 | 760.30 | 703.50 | 732.00 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 847.00 | 432.60 | 409.90 | 273.20 | 318.80 |
| P & L Balance carried down | 1,838.90 | 773.40 | 773.90 | 760.30 | 703.50 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 2,060.00 | 1,000.00 | 750.00 | 650.00 | 750.00 |
| Dividend Per Share(Rs) | 206.00 | 100.00 | 75.00 | 65.00 | 75.00 |
| Earnings Per Share-Unit Curr | 421.47 | 94.20 | 93.78 | 73.65 | 63.74 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 525.93 | 291.76 | 291.87 | 288.88 | 276.40 |
| Book Value(Adj)-Unit Curr | 525.93 | 291.76 | 291.87 | 288.88 | 276.40 |
