MAHESHWARI LOGISTICS
|
MAHESHWARI LOGISTICS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹1,048 Cr | ₹1,149 Cr | ₹1,035 Cr | ₹676 Cr | ₹760 Cr |
Sales | ₹912 Cr | ₹1,018 Cr | ₹918 Cr | ₹561 Cr | ₹586 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹136 Cr | ₹131 Cr | ₹117 Cr | ₹115 Cr | ₹174 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | ₹0.73 Cr | ₹2.21 Cr | ₹0.33 Cr | ₹0.01 Cr | ₹0.01 Cr |
Operating Income (Net) | ₹1,047 Cr | ₹1,147 Cr | ₹1,035 Cr | ₹676 Cr | ₹760 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-21 Cr | ₹0.26 Cr | ₹5.81 Cr | ₹6.77 Cr | ₹-1.20 Cr |
Raw Material Consumed | ₹846 Cr | ₹923 Cr | ₹808 Cr | ₹472 Cr | ₹494 Cr |
Opening Raw Materials | ₹95 Cr | ₹74 Cr | ₹59 Cr | ₹35 Cr | ₹21 Cr |
Purchases Raw Materials | ₹178 Cr | ₹293 Cr | ₹416 Cr | ₹225 Cr | ₹143 Cr |
Closing Raw Materials | ₹99 Cr | ₹95 Cr | ₹74 Cr | ₹59 Cr | ₹35 Cr |
Other Direct Purchases / Brought in cost | ₹671 Cr | ₹651 Cr | ₹408 Cr | ₹271 Cr | ₹364 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.97 Cr | ₹3.93 Cr | ₹1.96 Cr | ₹4.62 Cr | ₹7.99 Cr |
Electricity & Power | ₹0.97 Cr | ₹3.93 Cr | ₹1.96 Cr | ₹4.62 Cr | ₹7.99 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹19 Cr | ₹15 Cr | ₹13 Cr | ₹12 Cr | ₹17 Cr |
Salaries, Wages & Bonus | ₹17 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹15 Cr |
Contributions to EPF & Pension Funds | ₹0.85 Cr | ₹0.62 Cr | ₹0.52 Cr | ₹0.54 Cr | ₹0.61 Cr |
Workmen and Staff Welfare Expenses | ₹0.38 Cr | ₹0.33 Cr | ₹0.35 Cr | ₹0.16 Cr | ₹0.58 Cr |
Other Employees Cost | ₹0.41 Cr | ₹0.29 Cr | ₹0.19 Cr | ₹0.22 Cr | ₹0.21 Cr |
Operating Expenses | ₹129 Cr | ₹134 Cr | ₹124 Cr | ₹124 Cr | ₹180 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹0.00 Cr | - | ₹0.06 Cr | - | ₹6.80 Cr |
Repairs and Maintenance | ₹4.42 Cr | ₹4.45 Cr | ₹4.79 Cr | ₹4.14 Cr | ₹5.51 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹125 Cr | ₹129 Cr | ₹119 Cr | ₹119 Cr | ₹168 Cr |
General and Administration Expenses | ₹11 Cr | ₹9.03 Cr | ₹8.81 Cr | ₹6.21 Cr | ₹6.69 Cr |
Rent , Rates & Taxes | ₹3.92 Cr | ₹2.86 Cr | ₹1.77 Cr | ₹0.54 Cr | ₹0.77 Cr |
Insurance | ₹1.23 Cr | ₹1.11 Cr | ₹1.06 Cr | ₹1.14 Cr | ₹0.93 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.31 Cr | ₹1.27 Cr | ₹1.69 Cr | ₹1.19 Cr | ₹0.77 Cr |
Traveling and conveyance | ₹0.58 Cr | ₹0.61 Cr | ₹0.71 Cr | ₹0.13 Cr | ₹0.26 Cr |
Other Administration | ₹4.27 Cr | ₹3.18 Cr | ₹3.58 Cr | ₹3.21 Cr | ₹3.96 Cr |
Selling and Distribution Expenses | ₹4.52 Cr | ₹6.30 Cr | ₹9.39 Cr | ₹6.20 Cr | ₹4.26 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | ₹1.82 Cr | ₹1.98 Cr | ₹2.76 Cr | ₹1.37 Cr | ₹1.21 Cr |
Freight and Forwarding | ₹0.57 Cr | ₹0.33 Cr | ₹1.42 Cr | ₹0.31 Cr | ₹0.55 Cr |
Handling and Clearing Charges | ₹1.02 Cr | ₹2.00 Cr | ₹1.69 Cr | ₹1.34 Cr | ₹0.05 Cr |
Other Selling Expenses | ₹1.12 Cr | ₹2.00 Cr | ₹3.52 Cr | ₹3.18 Cr | ₹2.46 Cr |
Miscellaneous Expenses | ₹2.84 Cr | ₹6.31 Cr | ₹11 Cr | ₹0.57 Cr | ₹0.60 Cr |
Bad debts /advances written off | ₹2.28 Cr | ₹5.71 Cr | ₹10 Cr | ₹0.14 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹0.13 Cr | - | - | - |
Other Miscellaneous Expenses | ₹0.56 Cr | ₹0.46 Cr | ₹0.47 Cr | ₹0.43 Cr | ₹0.60 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹993 Cr | ₹1,097 Cr | ₹983 Cr | ₹633 Cr | ₹709 Cr |
Operating Profit (Excl OI) | ₹54 Cr | ₹50 Cr | ₹52 Cr | ₹44 Cr | ₹51 Cr |
Other Income | ₹3.97 Cr | ₹2.49 Cr | ₹2.70 Cr | ₹1.81 Cr | ₹2.20 Cr |
Interest Received | ₹1.44 Cr | ₹1.08 Cr | ₹0.59 Cr | ₹0.84 Cr | ₹1.63 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.89 Cr | ₹0.27 Cr | ₹0.03 Cr | ₹0.13 Cr | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹0.47 Cr | ₹0.46 Cr | ₹1.12 Cr | ₹0.82 Cr | ₹0.40 Cr |
Others | ₹1.17 Cr | ₹0.67 Cr | ₹0.96 Cr | ₹0.02 Cr | ₹0.12 Cr |
Operating Profit | ₹58 Cr | ₹53 Cr | ₹55 Cr | ₹45 Cr | ₹54 Cr |
Interest | ₹28 Cr | ₹23 Cr | ₹19 Cr | ₹20 Cr | ₹22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹8.97 Cr | ₹6.77 Cr | ₹5.97 Cr | ₹4.28 Cr | ₹5.42 Cr |
Other Interest | ₹19 Cr | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹16 Cr |
PBDT | ₹30 Cr | ₹30 Cr | ₹36 Cr | ₹26 Cr | ₹32 Cr |
Depreciation | ₹12 Cr | ₹12 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr |
Profit Before Taxation & Exceptional Items | ₹18 Cr | ₹18 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹18 Cr | ₹18 Cr | ₹24 Cr | ₹13 Cr | ₹20 Cr |
Provision for Tax | ₹4.47 Cr | ₹4.75 Cr | ₹6.61 Cr | ₹3.56 Cr | ₹5.46 Cr |
Current Income Tax | ₹3.85 Cr | ₹3.75 Cr | ₹5.94 Cr | ₹2.75 Cr | ₹3.81 Cr |
Deferred Tax | ₹0.62 Cr | ₹1.00 Cr | ₹0.67 Cr | ₹0.80 Cr | ₹1.66 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹9.29 Cr | ₹15 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹14 Cr | ₹13 Cr | ₹17 Cr | ₹9.29 Cr | ₹15 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹113 Cr | ₹100 Cr | ₹83 Cr | ₹73 Cr | ₹61 Cr |
Appropriations | ₹127 Cr | ₹113 Cr | ₹100 Cr | ₹83 Cr | ₹75 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | - | - | ₹-0.16 Cr | ₹-0.05 Cr | ₹2.13 Cr |
Equity Dividend % | - | - | ₹5.00 | ₹5.00 | - |
Earnings Per Share | ₹4.65 | ₹4.56 | ₹5.79 | ₹3.14 | ₹9.93 |
Adjusted EPS | ₹4.65 | ₹4.56 | ₹5.79 | ₹3.14 | ₹4.97 |
Compare Income Statement of peers of MAHESHWARI LOGISTICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAHESHWARI LOGISTICS | ₹180.0 Cr | -2.1% | 2.3% | -24.5% | Stock Analytics | |
CONTAINER CORPORATION OF INDIA | ₹47,305.6 Cr | -1.6% | -2.9% | -7.6% | Stock Analytics | |
AEGIS LOGISTICS | ₹28,143.2 Cr | 6.1% | -2.5% | 123% | Stock Analytics | |
TRANSPORT CORPORATION OF INDIA | ₹8,724.4 Cr | 1.3% | 5.2% | 37.7% | Stock Analytics | |
TVS SUPPLY CHAIN SOLUTIONS | ₹7,483.7 Cr | -5% | -4% | -13.9% | Stock Analytics | |
ALLCARGO LOGISTICS | ₹4,853.0 Cr | -6% | -6% | -29.4% | Stock Analytics |
MAHESHWARI LOGISTICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAHESHWARI LOGISTICS | -2.1% |
2.3% |
-24.5% |
SENSEX | -2.1% |
-2% |
11.3% |
You may also like the below Video Courses