MAITHAN ALLOYS
|
MAITHAN ALLOYS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹2,885 Cr | ₹2,992 Cr | ₹1,620 Cr | ₹1,831 Cr | ₹1,988 Cr |
Sales | ₹2,839 Cr | ₹2,916 Cr | ₹1,577 Cr | ₹1,727 Cr | ₹1,881 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹0.01 Cr | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹46 Cr | ₹77 Cr | ₹43 Cr | ₹104 Cr | ₹107 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹2,885 Cr | ₹2,992 Cr | ₹1,620 Cr | ₹1,831 Cr | ₹1,988 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹32 Cr | ₹-60 Cr | ₹-2.53 Cr | ₹8.85 Cr | ₹4.03 Cr |
Raw Material Consumed | ₹1,336 Cr | ₹1,211 Cr | ₹843 Cr | ₹1,058 Cr | ₹1,141 Cr |
Opening Raw Materials | ₹388 Cr | ₹221 Cr | ₹158 Cr | ₹121 Cr | ₹143 Cr |
Purchases Raw Materials | ₹1,044 Cr | ₹1,176 Cr | ₹783 Cr | ₹958 Cr | ₹935 Cr |
Closing Raw Materials | ₹202 Cr | ₹388 Cr | ₹221 Cr | ₹158 Cr | ₹121 Cr |
Other Direct Purchases / Brought in cost | ₹106 Cr | ₹202 Cr | ₹123 Cr | ₹136 Cr | ₹166 Cr |
Other raw material cost | - | - | - | - | ₹19 Cr |
Power & Fuel Cost | ₹525 Cr | ₹375 Cr | ₹332 Cr | ₹361 Cr | ₹353 Cr |
Electricity & Power | ₹525 Cr | ₹375 Cr | ₹332 Cr | ₹361 Cr | ₹353 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹38 Cr | ₹33 Cr | ₹26 Cr | ₹27 Cr | ₹27 Cr |
Salaries, Wages & Bonus | ₹36 Cr | ₹32 Cr | ₹25 Cr | ₹26 Cr | ₹26 Cr |
Contributions to EPF & Pension Funds | ₹1.20 Cr | ₹1.00 Cr | ₹0.90 Cr | ₹1.01 Cr | ₹0.96 Cr |
Workmen and Staff Welfare Expenses | ₹0.69 Cr | ₹0.39 Cr | ₹0.34 Cr | ₹0.61 Cr | ₹0.63 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹66 Cr | ₹42 Cr | ₹31 Cr | ₹36 Cr | ₹38 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹15 Cr | ₹12 Cr | ₹8.40 Cr | ₹14 Cr | ₹13 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹51 Cr | ₹30 Cr | ₹23 Cr | ₹22 Cr | ₹25 Cr |
General and Administration Expenses | ₹39 Cr | ₹62 Cr | ₹19 Cr | ₹26 Cr | ₹20 Cr |
Rent , Rates & Taxes | ₹7.71 Cr | ₹7.62 Cr | ₹1.42 Cr | ₹8.59 Cr | ₹0.73 Cr |
Insurance | ₹1.40 Cr | ₹0.97 Cr | ₹1.14 Cr | ₹0.77 Cr | ₹0.66 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.05 Cr | ₹1.43 Cr | ₹1.13 Cr | ₹1.33 Cr | ₹1.82 Cr |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹28 Cr | ₹52 Cr | ₹15 Cr | ₹15 Cr | ₹17 Cr |
Selling and Distribution Expenses | ₹235 Cr | ₹239 Cr | ₹60 Cr | ₹65 Cr | ₹68 Cr |
Advertisement & Sales Promotion | - | - | - | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹24 Cr | ₹20 Cr | ₹14 Cr | ₹19 Cr | ₹19 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹211 Cr | ₹219 Cr | ₹46 Cr | ₹45 Cr | ₹48 Cr |
Miscellaneous Expenses | ₹25 Cr | ₹20 Cr | ₹17 Cr | ₹13 Cr | ₹12 Cr |
Bad debts /advances written off | ₹1.17 Cr | ₹1.04 Cr | ₹3.14 Cr | ₹0.01 Cr | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.62 Cr | ₹4.68 Cr | ₹0.02 Cr | - | ₹0.10 Cr |
Losson foreign exchange fluctuations | - | - | ₹1.41 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹23 Cr | ₹15 Cr | ₹13 Cr | ₹13 Cr | ₹12 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,296 Cr | ₹1,922 Cr | ₹1,325 Cr | ₹1,596 Cr | ₹1,663 Cr |
Operating Profit (Excl OI) | ₹589 Cr | ₹1,071 Cr | ₹294 Cr | ₹235 Cr | ₹325 Cr |
Other Income | ₹175 Cr | ₹32 Cr | ₹24 Cr | ₹66 Cr | ₹26 Cr |
Interest Received | ₹37 Cr | ₹1.73 Cr | ₹8.58 Cr | ₹5.11 Cr | ₹4.53 Cr |
Dividend Received | ₹0.30 Cr | ₹0.51 Cr | ₹0.20 Cr | ₹14 Cr | ₹13 Cr |
Profit on sale of Fixed Assets | - | - | - | ₹0.01 Cr | - |
Profits on sale of Investments | ₹85 Cr | - | ₹15 Cr | ₹46 Cr | ₹4.04 Cr |
Provision Written Back | ₹29 Cr | - | - | - | ₹2.82 Cr |
Foreign Exchange Gains | ₹14 Cr | ₹9.19 Cr | - | - | - |
Others | ₹10 Cr | ₹21 Cr | ₹0.44 Cr | ₹0.91 Cr | ₹1.61 Cr |
Operating Profit | ₹764 Cr | ₹1,103 Cr | ₹318 Cr | ₹301 Cr | ₹351 Cr |
Interest | ₹4.78 Cr | ₹3.44 Cr | ₹3.19 Cr | ₹5.89 Cr | ₹8.22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | ₹0.84 Cr | ₹3.35 Cr | ₹5.56 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹2.54 Cr | ₹2.30 Cr | ₹1.99 Cr | ₹2.18 Cr | ₹2.31 Cr |
Other Interest | ₹2.24 Cr | ₹1.14 Cr | ₹0.36 Cr | ₹0.36 Cr | ₹0.35 Cr |
PBDT | ₹759 Cr | ₹1,099 Cr | ₹315 Cr | ₹295 Cr | ₹343 Cr |
Depreciation | ₹20 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr | ₹16 Cr |
Profit Before Taxation & Exceptional Items | ₹739 Cr | ₹1,082 Cr | ₹299 Cr | ₹279 Cr | ₹327 Cr |
Exceptional Income / Expenses | ₹-102 Cr | - | - | - | - |
Profit Before Tax | ₹637 Cr | ₹1,082 Cr | ₹299 Cr | ₹279 Cr | ₹327 Cr |
Provision for Tax | ₹138 Cr | ₹264 Cr | ₹69 Cr | ₹57 Cr | ₹72 Cr |
Current Income Tax | ₹138 Cr | ₹269 Cr | ₹68 Cr | ₹55 Cr | ₹68 Cr |
Deferred Tax | ₹-0.46 Cr | ₹-5.14 Cr | ₹1.58 Cr | ₹1.81 Cr | ₹3.39 Cr |
Other taxes | - | - | - | - | ₹0.04 Cr |
Profit After Tax | ₹499 Cr | ₹818 Cr | ₹230 Cr | ₹222 Cr | ₹255 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹0.08 Cr | ₹0.02 Cr | ₹0.81 Cr | ₹0.01 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹499 Cr | ₹818 Cr | ₹231 Cr | ₹222 Cr | ₹255 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹2,260 Cr | ₹1,460 Cr | ₹1,228 Cr | ₹1,049 Cr | ₹804 Cr |
Appropriations | ₹2,759 Cr | ₹2,278 Cr | ₹1,459 Cr | ₹1,271 Cr | ₹1,059 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.59 Cr | - |
Other Appropriation | ₹100 Cr | ₹17 Cr | ₹-0.33 Cr | ₹21 Cr | ₹11 Cr |
Equity Dividend % | ₹60.00 | ₹60.00 | ₹60.00 | ₹60.00 | ₹60.00 |
Earnings Per Share | ₹171.44 | ₹281.02 | ₹79.30 | ₹76.27 | ₹87.67 |
Adjusted EPS | ₹171.44 | ₹281.02 | ₹79.30 | ₹76.27 | ₹87.67 |
Compare Income Statement of peers of MAITHAN ALLOYS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAITHAN ALLOYS | ₹3,083.6 Cr | -1.6% | 2.4% | 4.8% | Stock Analytics | |
INDIAN METALS & FERRO ALLOYS | ₹4,316.6 Cr | 7.5% | 17.5% | 60.3% | Stock Analytics | |
SHYAM CENTURY FERROUS | ₹300.7 Cr | -2.3% | -19.6% | -27.3% | Stock Analytics | |
NAGPUR POWER & INDUSTRIES | ₹168.4 Cr | 8.4% | 0.6% | 17% | Stock Analytics | |
INDSIL HYDRO POWER AND MANGANESE | ₹138.5 Cr | -0.5% | -8.6% | 22% | Stock Analytics | |
FACOR ALLOYS | ₹116.4 Cr | -3.1% | NA | -29.3% | Stock Analytics |
MAITHAN ALLOYS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAITHAN ALLOYS | -1.6% |
2.4% |
4.8% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses