Duke Offshore Ltd

NSE: BSE: 531471

₹106.57

+2.08 (1.99%)

Thu, 22 Oct 2026, 09:49 pm

MTF 5xInvest in Duke Offshore Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)103

PE Ratio0

Dividend0

Retail Trade

Specialty Stores

24.5K

Duke Offshore Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	63.31M	24.63M	23.66M	84.81M	56.23M	65.25M	92.84M	97.85M	67.66M	91.12M	92.50M	42.56M	16.66M	14.58M	27.81M	41.35M	693.00K
Gross profit	32.31M	15.60M	11.57M	52.74M	22.90M	33.18M	48.00M	42.02M	25.64M	21.54M	30.53M	-7.43M	-17.21M	-32.41M	-6.91M	13.39M	-14.35M
Operating expenses (excl. COGS)	-201.24K	-12.20M	-3.44M	-6.47M	-4.30M	-8.29M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Selling/general/admin expenses, total	—	-11.85M	-3.01M	-6.47M	-4.30M	-7.71M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Research & development	0	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-11.85M	-3.01M	-6.47M	-4.30M	-7.71M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Other operating expenses, total	-201.24K	-358.18K	-427.16K	0	0	-581.00K	0	0	0	0	0	0	0	0	0	0	0
Operating income	32.11M	3.40M	8.13M	46.27M	18.60M	24.89M	35.81M	35.40M	18.57M	16.38M	17.36M	-12.51M	-24.46M	-38.99M	-13.13M	3.84M	-25.04M
Non-operating income, total	-5.03M	942.03K	243.69K	-196.12K	834.81K	3.87M	3.89M	1.53M	-2.25M	-9.31M	-10.31M	-27.31M	1.79M	-86.00K	323.00K	-174.00K	3.06M
Interest expense, net of interest capitalized	-23.87K	0	-939.84K	-1.79M	-779.45K	-268.57K	-1.48M	—	-3.30M	-9.77M	-10.97M	-9.26M	-603.96K	-542.00K	-346.00K	-246.00K	-87.00K
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.41M	942.03K	1.18M	1.08M	1.22M	1.71M	0	1.53M	1.06M	457.31K	658.78K	-18.05M	2.39M	456.00K	669.00K	72.00K	3.90M
Non-operating interest income	842.92K	457.22K	42.12K	1.13M	924.89K	1.15M	—	362.72K	1.05M	319.24K	112.98K	877.42K	1.83M	326.00K	45.00K	0	2.00K
Miscellaneous non-operating expense	564.04K	484.81K	1.14M	-50.00K	295.90K	555.72K	0	1.17M	10.13K	138.07K	545.80K	-18.93M	559.59K	130.00K	624.00K	72.00K	3.90M
Unusual income/expense	-6.41M	—	—	517.32K	393.46K	2.43M	5.38M	—	—	—	—	0	0	0	0	0	-756.00K
Pretax income	27.08M	4.34M	8.37M	46.07M	19.44M	28.75M	39.71M	36.93M	16.32M	7.07M	7.05M	-39.82M	-22.68M	-39.08M	-12.81M	3.66M	-21.98M
Taxes	-3.32M	-665.27K	-2.60M	-14.14M	-6.31M	-9.72M	-14.61M	-12.54M	-5.02M	-9.21M	-1.38M	12.95M	3.00M	-2.00M	8.32M	8.73M	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Net income	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	32.30M	3.69M	12.22M	56.79M	30.63M	35.70M	43.16M	43.10M	30.05M	34.53M	37.46M	5.09M	-10.78M	-20.80M	-4.19M	12.03M	-20.39M
EBIT	32.11M	3.40M	8.13M	46.27M	18.60M	24.89M	35.81M	35.40M	18.57M	16.38M	17.36M	-12.51M	-24.46M	-38.99M	-13.13M	3.84M	-25.04M
Total operating expenses	-31.20M	-21.23M	-15.53M	-38.54M	-37.63M	-40.37M	-57.03M	-62.45M	-49.09M	-74.73M	-75.15M	-55.07M	-41.12M	-53.58M	-40.94M	-37.52M	-25.73M
Prepaid expenses	3.29M	—	—	671.02K	577.13K	573.09K	506.25K	12.89M	561.24K	3.41M	561.67K	—	153.89K	249.00K	159.00K	1.40M	63.00K
Deferred income, current	—	—	—	—	—	—	—	170.70K	—	—	—	—	—	—	—	—	—
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	383.35K	724.48K	641.52K	454.82K	4.65M	6.25M	10.92M	16.89M	23.16M	12.13M	10.06M	13.21M	5.83M	4.72M	4.72M
Deferred income, non-current	0	0	0	—	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	-2.61M	-268.37K	-5.94M	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	63.31M	24.63M	23.66M	84.81M	56.23M	65.25M	92.84M	97.85M	67.66M	91.12M	92.50M	42.56M	16.66M	14.58M	27.81M	41.35M	693.00K
Gross profit	32.31M	15.60M	11.57M	52.74M	22.90M	33.18M	48.00M	42.02M	25.64M	21.54M	30.53M	-7.43M	-17.21M	-32.41M	-6.91M	13.39M	-14.35M
Operating expenses (excl. COGS)	-201.24K	-12.20M	-3.44M	-6.47M	-4.30M	-8.29M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Selling/general/admin expenses, total	—	-11.85M	-3.01M	-6.47M	-4.30M	-7.71M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Research & development	0	0	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	—	-11.85M	-3.01M	-6.47M	-4.30M	-7.71M	-12.19M	-6.62M	-7.07M	-5.15M	-13.17M	-5.08M	-7.26M	-6.59M	-6.22M	-9.56M	-10.69M
Other operating expenses, total	-201.24K	-358.18K	-427.16K	0	0	-581.00K	0	0	0	0	0	0	0	0	0	0	0
Operating income	32.11M	3.40M	8.13M	46.27M	18.60M	24.89M	35.81M	35.40M	18.57M	16.38M	17.36M	-12.51M	-24.46M	-38.99M	-13.13M	3.84M	-25.04M
Non-operating income, total	-5.03M	942.03K	243.69K	-196.12K	834.81K	3.87M	3.89M	1.53M	-2.25M	-9.31M	-10.31M	-27.31M	1.79M	-86.00K	323.00K	-174.00K	3.06M
Interest expense, net of interest capitalized	-23.87K	0	-939.84K	-1.79M	-779.45K	-268.57K	-1.48M	—	-3.30M	-9.77M	-10.97M	-9.26M	-603.96K	-542.00K	-346.00K	-246.00K	-87.00K
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.41M	942.03K	1.18M	1.08M	1.22M	1.71M	0	1.53M	1.06M	457.31K	658.78K	-18.05M	2.39M	456.00K	669.00K	72.00K	3.90M
Non-operating interest income	842.92K	457.22K	42.12K	1.13M	924.89K	1.15M	—	362.72K	1.05M	319.24K	112.98K	877.42K	1.83M	326.00K	45.00K	0	2.00K
Miscellaneous non-operating expense	564.04K	484.81K	1.14M	-50.00K	295.90K	555.72K	0	1.17M	10.13K	138.07K	545.80K	-18.93M	559.59K	130.00K	624.00K	72.00K	3.90M
Unusual income/expense	-6.41M	—	—	517.32K	393.46K	2.43M	5.38M	—	—	—	—	0	0	0	0	0	-756.00K
Pretax income	27.08M	4.34M	8.37M	46.07M	19.44M	28.75M	39.71M	36.93M	16.32M	7.07M	7.05M	-39.82M	-22.68M	-39.08M	-12.81M	3.66M	-21.98M
Taxes	-3.32M	-665.27K	-2.60M	-14.14M	-6.31M	-9.72M	-14.61M	-12.54M	-5.02M	-9.21M	-1.38M	12.95M	3.00M	-2.00M	8.32M	8.73M	0
Non-controlling/minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Net income	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	23.76M	3.67M	5.77M	31.93M	13.13M	19.03M	25.09M	24.39M	11.30M	-2.14M	5.67M	-26.87M	-19.68M	-41.07M	-4.49M	12.39M	-21.98M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	32.30M	3.69M	12.22M	56.79M	30.63M	35.70M	43.16M	43.10M	30.05M	34.53M	37.46M	5.09M	-10.78M	-20.80M	-4.19M	12.03M	-20.39M
EBIT	32.11M	3.40M	8.13M	46.27M	18.60M	24.89M	35.81M	35.40M	18.57M	16.38M	17.36M	-12.51M	-24.46M	-38.99M	-13.13M	3.84M	-25.04M
Total operating expenses	-31.20M	-21.23M	-15.53M	-38.54M	-37.63M	-40.37M	-57.03M	-62.45M	-49.09M	-74.73M	-75.15M	-55.07M	-41.12M	-53.58M	-40.94M	-37.52M	-25.73M
Prepaid expenses	3.29M	—	—	671.02K	577.13K	573.09K	506.25K	12.89M	561.24K	3.41M	561.67K	—	153.89K	249.00K	159.00K	1.40M	63.00K
Deferred income, current	—	—	—	—	—	—	—	170.70K	—	—	—	—	—	—	—	—	—
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	—	—	383.35K	724.48K	641.52K	454.82K	4.65M	6.25M	10.92M	16.89M	23.16M	12.13M	10.06M	13.21M	5.83M	4.72M	4.72M
Deferred income, non-current	0	0	0	—	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	0	0	0	0	0	0	0	-2.61M	-268.37K	-5.94M	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0