MADHAV INFRA PROJECTS
|
MADHAV INFRA PROJECTS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹515 Cr | ₹561 Cr | ₹507 Cr | ₹288 Cr | ₹214 Cr |
Sales | ₹3.25 Cr | ₹0.77 Cr | ₹0.08 Cr | - | - |
Job Work/ Contract Receipts | ₹476 Cr | ₹544 Cr | ₹487 Cr | ₹258 Cr | ₹187 Cr |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹35 Cr | ₹17 Cr | ₹20 Cr | ₹30 Cr | ₹27 Cr |
Less: Excise Duty | ₹54 Cr | ₹48 Cr | ₹47 Cr | ₹14 Cr | ₹11 Cr |
Net Sales | ₹460 Cr | ₹513 Cr | ₹460 Cr | ₹274 Cr | ₹204 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹5.59 Cr | ₹-4.27 Cr | ₹-16 Cr | ₹11 Cr | ₹6.23 Cr |
Raw Material Consumed | ₹209 Cr | ₹213 Cr | ₹187 Cr | ₹79 Cr | ₹84 Cr |
Opening Raw Materials | ₹32 Cr | ₹45 Cr | ₹25 Cr | ₹30 Cr | ₹32 Cr |
Purchases Raw Materials | ₹215 Cr | ₹201 Cr | ₹207 Cr | ₹74 Cr | ₹81 Cr |
Closing Raw Materials | ₹39 Cr | ₹32 Cr | ₹45 Cr | ₹25 Cr | ₹30 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.56 Cr | ₹0.49 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹1.56 Cr |
Electricity & Power | ₹0.56 Cr | ₹0.49 Cr | ₹0.56 Cr | ₹0.53 Cr | ₹1.56 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹13 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr | ₹19 Cr |
Salaries, Wages & Bonus | ₹9.50 Cr | ₹11 Cr | ₹14 Cr | ₹14 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹2.65 Cr | ₹4.61 Cr | ₹0.29 Cr | ₹0.35 Cr | - |
Workmen and Staff Welfare Expenses | ₹0.36 Cr | ₹0.31 Cr | ₹2.79 Cr | ₹3.05 Cr | ₹3.27 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹163 Cr | ₹219 Cr | ₹212 Cr | ₹122 Cr | ₹39 Cr |
Sub-contracted / Out sourced services | - | ₹31 Cr | ₹64 Cr | - | - |
Processing Charges | ₹0.32 Cr | ₹1.68 Cr | ₹0.85 Cr | ₹0.70 Cr | ₹8.41 Cr |
Repairs and Maintenance | ₹3.77 Cr | ₹6.58 Cr | ₹10 Cr | ₹12 Cr | ₹12 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹159 Cr | ₹180 Cr | ₹137 Cr | ₹110 Cr | ₹19 Cr |
General and Administration Expenses | ₹8.49 Cr | ₹7.63 Cr | ₹5.82 Cr | ₹5.04 Cr | ₹5.28 Cr |
Rent , Rates & Taxes | ₹1.47 Cr | ₹1.72 Cr | ₹2.13 Cr | ₹1.53 Cr | ₹1.74 Cr |
Insurance | ₹1.39 Cr | ₹1.24 Cr | ₹1.09 Cr | ₹0.83 Cr | ₹0.82 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹4.14 Cr | ₹3.43 Cr | ₹1.99 Cr | ₹2.07 Cr | ₹1.71 Cr |
Traveling and conveyance | ₹1.15 Cr | ₹0.91 Cr | ₹0.32 Cr | ₹0.35 Cr | ₹0.70 Cr |
Other Administration | ₹0.34 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.26 Cr | ₹0.32 Cr |
Selling and Distribution Expenses | ₹0.14 Cr | ₹0.16 Cr | ₹1.00 Cr | ₹0.88 Cr | ₹1.01 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.14 Cr | ₹0.16 Cr | ₹1.00 Cr | ₹0.88 Cr | ₹1.01 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹2.59 Cr | ₹3.31 Cr | ₹1.83 Cr | ₹2.61 Cr | ₹2.69 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.23 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.32 Cr | ₹0.14 Cr |
Losson disposal of fixed assets(net) | - | ₹0.05 Cr | - | ₹0.09 Cr | ₹0.07 Cr |
Losson foreign exchange fluctuations | - | - | ₹0.00 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | ₹0.09 Cr |
Other Miscellaneous Expenses | ₹2.36 Cr | ₹3.04 Cr | ₹1.72 Cr | ₹2.21 Cr | ₹2.39 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹402 Cr | ₹455 Cr | ₹409 Cr | ₹239 Cr | ₹159 Cr |
Operating Profit (Excl OI) | ₹58 Cr | ₹58 Cr | ₹51 Cr | ₹35 Cr | ₹45 Cr |
Other Income | ₹6.13 Cr | ₹29 Cr | ₹2.56 Cr | ₹3.34 Cr | ₹29 Cr |
Interest Received | ₹2.59 Cr | ₹2.47 Cr | ₹1.96 Cr | ₹2.90 Cr | ₹2.76 Cr |
Dividend Received | ₹2.16 Cr | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.11 Cr | ₹25 Cr | ₹0.29 Cr | - | - |
Profits on sale of Investments | ₹0.08 Cr | ₹0.40 Cr | ₹0.11 Cr | - | ₹0.08 Cr |
Provision Written Back | ₹0.75 Cr | - | - | ₹0.00 Cr | - |
Foreign Exchange Gains | - | - | - | ₹0.02 Cr | - |
Others | ₹0.44 Cr | ₹0.55 Cr | ₹0.19 Cr | ₹0.41 Cr | ₹26 Cr |
Operating Profit | ₹64 Cr | ₹86 Cr | ₹54 Cr | ₹38 Cr | ₹74 Cr |
Interest | ₹24 Cr | ₹25 Cr | ₹28 Cr | ₹32 Cr | ₹34 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹18 Cr | ₹18 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹7.46 Cr | ₹7.26 Cr | ₹6.28 Cr | ₹6.45 Cr | ₹6.09 Cr |
Other Interest | ₹5.75 Cr | ₹6.24 Cr | ₹7.87 Cr | ₹7.96 Cr | ₹9.68 Cr |
PBDT | ₹41 Cr | ₹61 Cr | ₹25 Cr | ₹6.02 Cr | ₹40 Cr |
Depreciation | ₹16 Cr | ₹13 Cr | ₹16 Cr | ₹21 Cr | ₹24 Cr |
Profit Before Taxation & Exceptional Items | ₹25 Cr | ₹48 Cr | ₹9.49 Cr | ₹-15 Cr | ₹16 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹25 Cr | ₹48 Cr | ₹9.49 Cr | ₹-15 Cr | ₹16 Cr |
Provision for Tax | ₹2.58 Cr | ₹11 Cr | ₹2.79 Cr | ₹-3.03 Cr | ₹12 Cr |
Current Income Tax | ₹3.70 Cr | ₹10 Cr | ₹3.06 Cr | ₹0.04 Cr | ₹0.02 Cr |
Deferred Tax | ₹-0.52 Cr | ₹2.36 Cr | ₹-0.27 Cr | ₹-3.73 Cr | ₹4.91 Cr |
Other taxes | ₹-0.60 Cr | ₹-1.14 Cr | ₹0.00 Cr | ₹0.66 Cr | ₹6.61 Cr |
Profit After Tax | ₹22 Cr | ₹37 Cr | ₹6.70 Cr | ₹-12 Cr | ₹4.13 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-1.20 Cr | ₹-2.21 Cr | ₹-0.09 Cr | ₹-0.03 Cr | ₹0.27 Cr |
Share of Associate | ₹0.70 Cr | ₹-0.44 Cr | ₹-0.37 Cr | ₹-0.54 Cr | ₹-0.68 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹22 Cr | ₹34 Cr | ₹6.24 Cr | ₹-13 Cr | ₹3.72 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹84 Cr | ₹50 Cr | ₹44 Cr | ₹57 Cr | ₹42 Cr |
Appropriations | ₹106 Cr | ₹84 Cr | ₹51 Cr | ₹44 Cr | ₹46 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹-8.64 Cr | ₹0.03 Cr | ₹0.66 Cr | ₹-0.45 Cr | ₹-11 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.80 | ₹1.26 | ₹0.24 | ₹-0.49 | ₹5.81 |
Adjusted EPS | ₹0.80 | ₹1.26 | ₹0.24 | ₹-0.49 | ₹0.15 |
Compare Income Statement of peers of MADHAV INFRA PROJECTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MADHAV INFRA PROJECTS | ₹424.6 Cr | -12.1% | 11% | 61.9% | Stock Analytics | |
LARSEN & TOUBRO | ₹498,932.0 Cr | -2.3% | -2% | 6.3% | Stock Analytics | |
RAIL VIKAS NIGAM | ₹89,165.9 Cr | -4.6% | -1.5% | 141.7% | Stock Analytics | |
GMR AIRPORTS INFRASTRUCTURE | ₹83,447.6 Cr | -2% | -1.4% | 7.9% | Stock Analytics | |
IRB INFRASTRUCTURE DEVELOPERS | ₹33,764.1 Cr | -0.8% | 8.3% | 31.4% | Stock Analytics | |
IRCON INTERNATIONAL | ₹19,506.3 Cr | -4.7% | 5% | 25.5% | Stock Analytics |
MADHAV INFRA PROJECTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MADHAV INFRA PROJECTS | -12.1% |
11% |
61.9% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses