Dilmah Ceylon Tea Co. Plc

  • Market Cap: Mid Cap
  • Industry: FMCG
  • ISIN: LK0039N00004
LKR
1,240.00
99.25 (8.7%)
  • Price Points
  • Score
  • Mojo Parameters
  • Total Return
  • News and Corporate Actions
  • Key factors
  • Shareholding
  • Financials
  • CompanyCV
stock-recommendationAnnual Results
Results Snapshot
Figures in Million
Consolidate Annual Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
Net Sales
21,157.91
18,497.35
22,313.01
11,435.77
9,211.99
11,610.06
10,713.36
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
21,157.91
18,497.35
22,313.01
11,435.77
9,211.99
11,610.06
10,713.36
Raw Material Cost
13,652.97
11,368.70
12,321.05
6,526.81
5,540.53
6,394.96
6,266.89
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
2,176.90
2,001.82
1,638.43
1,313.71
1,050.49
1,198.74
1,099.17
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
148.34
185.15
142.78
171.50
197.26
183.15
14.08
Selling and Distribution Expenses
6,247.61
5,708.09
6,791.77
3,495.12
2,953.83
3,355.75
3,413.53
Other Expenses
-225.87
-213.38
-172.29
-147.35
-123.77
-134.93
-107.35
Total Expenditure (Excl Depreciation)
19,967.07
17,129.99
19,171.12
10,033.63
8,504.46
9,783.32
9,720.22
Operating Profit (PBDIT) excl Other Income
1190.8
1367.4
3141.9
1402.1000000000001
707.5
1826.6999999999998
993.1
Other Income
646.75
184.68
2,831.53
4,613.35
1,404.34
345.29
715.38
Operating Profit (PBDIT)
2,540.76
2,118.21
6,400.18
6,396.48
2,474.75
2,567.11
2,208.96
Interest
148.34
185.15
142.78
171.50
197.26
183.15
14.08
Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit (PBDT)
7,504.94
7,128.65
9,991.96
4,908.97
3,671.45
5,215.10
4,446.48
Depreciation
703.17
566.17
426.76
380.98
362.89
395.08
500.43
Profit Before Tax
1,689.24
1,366.89
5,830.64
5,843.99
1,914.61
1,988.89
1,694.45
Tax
963.42
604.50
796.28
273.39
164.89
429.64
103.72
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
725.83
762.39
5,034.35
5,570.60
1,749.71
1,559.25
1,590.73
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
725.83
762.39
5,034.35
5,570.60
1,749.71
1,559.25
1,590.73
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
725.83
762.39
5,034.35
5,570.60
1,749.71
1,559.25
1,590.73
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
22,917.13
22,311.13
22,684.09
18,718.91
13,875.54
12,336.05
11,522.48
Earnings per share (EPS)
35.0
36.76
242.76
268.62
84.37
75.19
76.71
Diluted Earnings per share
35.0
36.76
242.76
268.62
84.37
75.19
76.71
Operating Profit Margin (Excl OI)
5.63%
7.39%
14.08%
12.26%
7.68%
15.73%
9.27%
Gross Profit Margin
11.31%
10.45%
28.04%
54.43%
24.72%
20.53%
20.49%
PAT Margin
3.43%
4.12%
22.56%
48.71%
18.99%
13.43%
14.85%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
stock-summary

Net Sales

YoY Growth in year ended Mar 2025 is 14.38% vs -17.10% in Mar 2024

stock-summary

Consolidate Net Profit

YoY Growth in year ended Mar 2025 is -4.80% vs -84.86% in Mar 2024

stock-summary

Operating Profit (PBDIT) excl Other Income

YoY Growth in year ended Mar 2025 is -2.04% vs -45.82% in Mar 2024

stock-summary

Interest

YoY Growth in year ended Mar 2025 is -19.88% vs 29.62% in Mar 2024

stock-summary

Operating Profit Margin (Excl OI)

YoY Growth in year ended Mar 2025 has fallen from Mar 2024

Compare Annual Results Of Dilmah Ceylon Tea Co. Plc With
Markets Mojo
Figures in Million
Consolidate Annual Results
Markets Mojo
Markets Mojo
Change(LKR)
Change(%)
Net Sales
21,157.91
6,321.66
14,836.25
234.69%
Other Operating Income
0.00
0.00
0.00
Total Operating income
21,157.91
6,321.66
14,836.25
234.69%
Raw Material Cost
13,652.97
5,075.71
8,577.26
168.99%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
2,176.90
768.87
1,408.03
183.13%
Power Cost
0
0
0.00
Manufacturing Expenses
148.34
10.65
137.69
1,292.86%
Selling and Distribution Expenses
6,247.61
942.90
5,304.71
562.60%
Other Expenses
-225.87
-77.95
-147.92
-189.76%
Total Expenditure (Excl Depreciation)
19,967.07
6,018.61
13,948.46
231.76%
Operating Profit (PBDIT) excl Other Income
1,190.84
303.05
887.79
292.95%
Other Income
646.75
35.12
611.63
1,741.54%
Operating Profit (PBDIT)
2,540.76
449.99
2,090.77
464.63%
Interest
148.34
10.65
137.69
1,292.86%
Exceptional Items
0.00
6.98
-6.98
-100.00%
Gross Profit (PBDT)
7,504.94
1,245.95
6,258.99
502.35%
Depreciation
703.17
96.12
607.05
631.55%
Profit Before Tax
1,689.24
350.20
1,339.04
382.36%
Tax
963.42
97.14
866.28
891.79%
Provisions and contingencies
0
0
0.00
Profit After Tax
725.83
253.06
472.77
186.82%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
725.83
253.06
472.77
186.82%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
Consolidated Net Profit
725.83
253.06
472.77
186.82%
Equity Capital
0
0
0.00
Face Value
0.00
0.00
0.00
Reserves
22,917.13
1,827.44
21,089.69
1,154.06%
Earnings per share (EPS)
35.00
131.83
-96.83
-73.45%
Diluted Earnings per share
35.00
131.83
-96.83
-73.45%
Operating Profit Margin (Excl OI)
5.63%
5.04%
0.00
0.59%
Gross Profit Margin
11.31%
7.06%
0.00
4.25%
PAT Margin
3.43%
4.00%
0.00
-0.57%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 2,115.79 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is 14.38% vs -17.10% in Mar 2024

Annual - Consolidate Net Profit
Consolidate Net Profit 72.58 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is -4.80% vs -84.86% in Mar 2024

Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 189.40 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is -2.04% vs -45.82% in Mar 2024

Annual - Interest
Interest 14.83 Million
in Mar 2025

Figures in Million
stock-summary

YoY Growth in year ended Mar 2025 is -19.88% vs 29.62% in Mar 2024

Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 5.63%
in Mar 2025

Figures in %
stock-summary

YoY Growth in year ended Mar 2025 has fallen from Mar 2024