MANGALAM ORGANICS
|
MANGALAM ORGANICS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹493 Cr | ₹491 Cr | ₹338 Cr | ₹375 Cr | ₹375 Cr |
Sales | ₹493 Cr | ₹491 Cr | ₹338 Cr | ₹375 Cr | ₹375 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹493 Cr | ₹491 Cr | ₹338 Cr | ₹375 Cr | ₹375 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-73 Cr | ₹-13 Cr | ₹-28 Cr | ₹-4.68 Cr | ₹-4.68 Cr |
Raw Material Consumed | ₹416 Cr | ₹290 Cr | ₹151 Cr | ₹214 Cr | ₹214 Cr |
Opening Raw Materials | ₹156 Cr | ₹38 Cr | ₹26 Cr | ₹34 Cr | ₹34 Cr |
Purchases Raw Materials | ₹288 Cr | ₹402 Cr | ₹160 Cr | ₹201 Cr | ₹201 Cr |
Closing Raw Materials | ₹34 Cr | ₹156 Cr | ₹38 Cr | ₹26 Cr | ₹26 Cr |
Other Direct Purchases / Brought in cost | ₹6.46 Cr | ₹5.22 Cr | ₹3.85 Cr | ₹4.00 Cr | ₹4.00 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹46 Cr | ₹32 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
Electricity & Power | ₹46 Cr | ₹32 Cr | ₹17 Cr | ₹16 Cr | ₹16 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹35 Cr | ₹30 Cr | ₹21 Cr | ₹25 Cr | ₹25 Cr |
Salaries, Wages & Bonus | ₹32 Cr | ₹27 Cr | ₹19 Cr | ₹24 Cr | ₹24 Cr |
Contributions to EPF & Pension Funds | ₹1.13 Cr | ₹0.82 Cr | ₹0.70 Cr | ₹0.70 Cr | ₹0.70 Cr |
Workmen and Staff Welfare Expenses | ₹0.86 Cr | ₹0.88 Cr | ₹0.66 Cr | ₹0.61 Cr | ₹0.61 Cr |
Other Employees Cost | ₹0.30 Cr | ₹0.67 Cr | ₹0.30 Cr | ₹0.60 Cr | ₹0.60 Cr |
Other Manufacturing Expenses | ₹30 Cr | ₹21 Cr | ₹23 Cr | ₹19 Cr | ₹19 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹3.09 Cr | ₹7.75 Cr | ₹11 Cr | ₹8.03 Cr | ₹8.03 Cr |
Packing Material Consumed | ₹23 Cr | ₹11 Cr | ₹8.02 Cr | ₹7.10 Cr | ₹7.10 Cr |
Other Mfg Exp | ₹4.16 Cr | ₹1.96 Cr | ₹3.97 Cr | ₹4.13 Cr | ₹4.13 Cr |
General and Administration Expenses | ₹8.74 Cr | ₹5.79 Cr | ₹12 Cr | ₹7.16 Cr | ₹7.16 Cr |
Rent , Rates & Taxes | ₹1.28 Cr | ₹0.63 Cr | ₹1.74 Cr | ₹0.52 Cr | ₹0.52 Cr |
Insurance | ₹1.62 Cr | ₹1.08 Cr | ₹1.22 Cr | ₹0.96 Cr | ₹0.96 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹2.20 Cr | ₹2.40 Cr | ₹1.75 Cr | ₹3.41 Cr | ₹3.41 Cr |
Traveling and conveyance | ₹2.92 Cr | ₹0.87 Cr | ₹0.85 Cr | ₹1.50 Cr | ₹1.50 Cr |
Other Administration | ₹0.71 Cr | ₹0.81 Cr | ₹6.77 Cr | ₹0.77 Cr | ₹0.77 Cr |
Selling and Distribution Expenses | ₹20 Cr | ₹27 Cr | ₹9.97 Cr | ₹4.70 Cr | ₹4.70 Cr |
Advertisement & Sales Promotion | ₹3.46 Cr | ₹14 Cr | ₹3.47 Cr | - | - |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹17 Cr | ₹13 Cr | ₹6.51 Cr | ₹4.70 Cr | ₹4.70 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹13 Cr | ₹7.14 Cr | ₹4.00 Cr | ₹6.29 Cr | ₹6.29 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.02 Cr | - | ₹0.02 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | ₹0.83 Cr | ₹0.11 Cr | ₹0.33 Cr | ₹0.11 Cr | ₹0.11 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹12 Cr | ₹7.01 Cr | ₹3.67 Cr | ₹6.16 Cr | ₹6.16 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹495 Cr | ₹400 Cr | ₹210 Cr | ₹288 Cr | ₹288 Cr |
Operating Profit (Excl OI) | ₹-2.76 Cr | ₹91 Cr | ₹128 Cr | ₹86 Cr | ₹86 Cr |
Other Income | ₹0.34 Cr | ₹1.44 Cr | ₹1.05 Cr | ₹1.03 Cr | ₹1.03 Cr |
Interest Received | ₹0.03 Cr | ₹0.44 Cr | ₹0.68 Cr | ₹0.01 Cr | ₹0.01 Cr |
Dividend Received | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
Profit on sale of Fixed Assets | - | - | - | - | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.31 Cr | ₹1.01 Cr | ₹0.36 Cr | ₹1.02 Cr | ₹1.02 Cr |
Operating Profit | ₹-2.43 Cr | ₹92 Cr | ₹129 Cr | ₹87 Cr | ₹87 Cr |
Interest | ₹14 Cr | ₹4.20 Cr | ₹1.00 Cr | ₹5.22 Cr | ₹5.22 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.82 Cr | ₹1.03 Cr | ₹0.41 Cr | ₹0.37 Cr | ₹0.37 Cr |
Other Interest | ₹13 Cr | ₹3.17 Cr | ₹0.60 Cr | ₹4.85 Cr | ₹4.85 Cr |
PBDT | ₹-16 Cr | ₹88 Cr | ₹128 Cr | ₹82 Cr | ₹82 Cr |
Depreciation | ₹18 Cr | ₹15 Cr | ₹14 Cr | ₹8.97 Cr | ₹8.97 Cr |
Profit Before Taxation & Exceptional Items | ₹-34 Cr | ₹73 Cr | ₹114 Cr | ₹73 Cr | ₹73 Cr |
Exceptional Income / Expenses | - | - | - | ₹-10 Cr | ₹-10 Cr |
Profit Before Tax | ₹-34 Cr | ₹73 Cr | ₹114 Cr | ₹63 Cr | ₹63 Cr |
Provision for Tax | ₹-6.54 Cr | ₹19 Cr | ₹30 Cr | ₹15 Cr | ₹15 Cr |
Current Income Tax | - | ₹18 Cr | ₹29 Cr | ₹15 Cr | ₹15 Cr |
Deferred Tax | ₹-8.04 Cr | ₹1.47 Cr | ₹0.52 Cr | ₹0.19 Cr | ₹0.19 Cr |
Other taxes | ₹1.50 Cr | - | - | - | - |
Profit After Tax | ₹-27 Cr | ₹54 Cr | ₹85 Cr | ₹48 Cr | ₹48 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | ₹-0.15 Cr | ₹-0.38 Cr | ₹-0.38 Cr |
Consolidated Net Profit | ₹-27 Cr | ₹54 Cr | ₹85 Cr | ₹48 Cr | ₹48 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹294 Cr | ₹242 Cr | ₹158 Cr | ₹111 Cr | ₹111 Cr |
Appropriations | ₹267 Cr | ₹295 Cr | ₹242 Cr | ₹159 Cr | ₹159 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.15 Cr | ₹1.35 Cr | ₹0.86 Cr | ₹1.01 Cr | ₹1.01 Cr |
Equity Dividend % | - | ₹15.00 | ₹15.00 | ₹10.00 | ₹10.00 |
Earnings Per Share | ₹-31.79 | ₹62.75 | ₹98.82 | ₹55.53 | ₹55.53 |
Adjusted EPS | ₹-31.79 | ₹62.75 | ₹98.82 | ₹55.53 | ₹55.53 |
Compare Income Statement of peers of MANGALAM ORGANICS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MANGALAM ORGANICS | ₹404.6 Cr | -7.6% | -13.1% | 30.1% | Stock Analytics | |
PIDILITE INDUSTRIES | ₹150,478.0 Cr | -2.1% | -5.4% | 17% | Stock Analytics | |
SOLAR INDUSTRIES INDIA | ₹90,766.5 Cr | 0.4% | -7.2% | 34.8% | Stock Analytics | |
SRF | ₹64,201.2 Cr | -3.1% | -0.5% | -9.3% | Stock Analytics | |
GUJARAT FLUOROCHEMICALS | ₹41,885.3 Cr | -7% | -19.1% | 36.3% | Stock Analytics | |
DEEPAK NITRITE | ₹36,422.4 Cr | 1.3% | 0.8% | 22.1% | Stock Analytics |
MANGALAM ORGANICS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MANGALAM ORGANICS | -7.6% |
-13.1% |
30.1% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses