MASTEK
|
MASTEK Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹2,563 Cr | ₹2,184 Cr | ₹1,722 Cr | ₹1,071 Cr | ₹1,033 Cr |
Software Services & Operating Revenues | ₹2,558 Cr | ₹2,180 Cr | ₹1,721 Cr | ₹1,070 Cr | ₹1,031 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Sale of Equipments & licenses | - | - | - | - | - |
Processing Charges / ServiceIncome | - | - | - | - | - |
Other Operational Income | ₹5.19 Cr | ₹3.98 Cr | ₹1.09 Cr | ₹1.55 Cr | ₹2.23 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹2,563 Cr | ₹2,184 Cr | ₹1,722 Cr | ₹1,071 Cr | ₹1,033 Cr |
EXPENDITURE : | |||||
Stock Adjustments | - | - | - | - | - |
Raw Material Consumed | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Others raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.61 Cr | ₹1.98 Cr | ₹1.99 Cr | ₹2.50 Cr | ₹2.80 Cr |
Electricity & Power | ₹2.61 Cr | ₹1.98 Cr | ₹1.99 Cr | ₹2.50 Cr | ₹2.80 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,377 Cr | ₹1,095 Cr | ₹883 Cr | ₹584 Cr | ₹587 Cr |
Salaries, Wages & Bonus | ₹1,252 Cr | ₹993 Cr | ₹793 Cr | ₹527 Cr | ₹530 Cr |
Contributions to EPF & Pension Funds | ₹78 Cr | ₹74 Cr | ₹58 Cr | ₹30 Cr | ₹31 Cr |
Wheeling & Transmission Charges recoverable | ₹41 Cr | ₹25 Cr | ₹17 Cr | ₹14 Cr | ₹15 Cr |
Other Employees Cost | ₹5.59 Cr | ₹3.93 Cr | ₹15 Cr | ₹13 Cr | ₹10 Cr |
Cost of Software developments | ₹5.86 Cr | ₹10 Cr | ₹18 Cr | ₹3.08 Cr | ₹0.17 Cr |
Software Purchase | ₹5.86 Cr | ₹10 Cr | ₹18 Cr | ₹3.08 Cr | ₹0.17 Cr |
Technical sub-contractors | - | - | - | - | - |
Training Expenses | - | - | - | - | - |
Software License cost | - | - | - | - | - |
Other software development expenses | - | - | - | - | - |
Operating Expenses | ₹570 Cr | ₹478 Cr | ₹351 Cr | ₹231 Cr | ₹223 Cr |
Repairs and Maintenance | ₹27 Cr | ₹19 Cr | ₹13 Cr | ₹13 Cr | ₹11 Cr |
Travel Expenses | - | - | - | - | - |
Overseas Group Health Insurance | - | - | - | - | - |
Visa & Other Charges | - | - | - | - | - |
Post contract support services | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Operating Expenses | ₹543 Cr | ₹458 Cr | ₹338 Cr | ₹218 Cr | ₹213 Cr |
General and Administration Expenses | ₹103 Cr | ₹89 Cr | ₹78 Cr | ₹80 Cr | ₹72 Cr |
Rates & Taxes | - | - | ₹9.19 Cr | ₹3.55 Cr | ₹2.99 Cr |
Insurance | ₹6.48 Cr | ₹6.44 Cr | ₹5.18 Cr | ₹2.00 Cr | ₹2.49 Cr |
Printing and stationery | ₹0.39 Cr | ₹0.29 Cr | ₹0.17 Cr | ₹0.65 Cr | ₹0.83 Cr |
Professional and legal fees | ₹13 Cr | ₹32 Cr | ₹31 Cr | ₹26 Cr | ₹21 Cr |
Other Administration | ₹74 Cr | ₹44 Cr | ₹27 Cr | ₹43 Cr | ₹36 Cr |
Selling and Marketing Expenses | ₹9.54 Cr | ₹5.79 Cr | ₹3.17 Cr | ₹3.63 Cr | ₹6.62 Cr |
Advertisement & Sales Promotion | ₹9.54 Cr | ₹5.79 Cr | ₹3.17 Cr | ₹3.63 Cr | ₹6.62 Cr |
Commission, Brokerage & Discounts | - | - | - | - | - |
Freight outwards | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹40 Cr | ₹41 Cr | ₹26 Cr | ₹12 Cr | ₹9.37 Cr |
Bad debts /advances written off | ₹2.72 Cr | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | ₹0.02 Cr | - | ₹0.19 Cr | - |
Losson foreign exchange fluctuations | - | - | ₹14 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹37 Cr | ₹41 Cr | ₹12 Cr | ₹12 Cr | ₹9.37 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹2,108 Cr | ₹1,721 Cr | ₹1,361 Cr | ₹916 Cr | ₹902 Cr |
Operating Profit (Excl OI) | ₹456 Cr | ₹463 Cr | ₹361 Cr | ₹155 Cr | ₹132 Cr |
Other Income | ₹38 Cr | ₹36 Cr | ₹31 Cr | ₹41 Cr | ₹25 Cr |
Interest Received | ₹1.49 Cr | ₹2.92 Cr | ₹4.28 Cr | ₹3.58 Cr | ₹2.66 Cr |
Dividend Received | - | - | - | ₹0.06 Cr | - |
Profit on sale of Fixed Assets | ₹0.37 Cr | - | ₹0.18 Cr | - | ₹0.46 Cr |
Profits on sale of Investments | ₹4.20 Cr | ₹17 Cr | ₹7.51 Cr | ₹4.71 Cr | ₹7.26 Cr |
Provision Written Back | - | - | ₹3.44 Cr | - | - |
Foreign Exchange Gains | ₹26 Cr | - | - | ₹14 Cr | ₹0.23 Cr |
Others | ₹6.26 Cr | ₹16 Cr | ₹16 Cr | ₹19 Cr | ₹14 Cr |
Operating Profit | ₹494 Cr | ₹499 Cr | ₹392 Cr | ₹197 Cr | ₹156 Cr |
Interest | ₹25 Cr | ₹7.68 Cr | ₹8.10 Cr | ₹3.62 Cr | ₹6.13 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Intereston Term Loan | ₹15 Cr | ₹4.76 Cr | ₹5.28 Cr | ₹1.77 Cr | ₹2.47 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.31 Cr | ₹1.26 Cr | ₹1.38 Cr | ₹0.73 Cr | ₹3.53 Cr |
Other Interest | ₹9.05 Cr | ₹1.66 Cr | ₹1.44 Cr | ₹1.12 Cr | ₹0.13 Cr |
PBDT | ₹469 Cr | ₹491 Cr | ₹384 Cr | ₹193 Cr | ₹150 Cr |
Depreciation | ₹67 Cr | ₹43 Cr | ₹45 Cr | ₹25 Cr | ₹17 Cr |
Profit Before Taxation & Exceptional Items | ₹402 Cr | ₹448 Cr | ₹339 Cr | ₹168 Cr | ₹133 Cr |
Exceptional Income / Expenses | ₹25 Cr | - | - | ₹-24 Cr | ₹0.55 Cr |
Profit Before Tax | ₹427 Cr | ₹448 Cr | ₹339 Cr | ₹144 Cr | ₹133 Cr |
Provision for Tax | ₹117 Cr | ₹115 Cr | ₹88 Cr | ₹30 Cr | ₹32 Cr |
Current Income Tax | ₹144 Cr | ₹126 Cr | ₹81 Cr | ₹41 Cr | ₹34 Cr |
Deferred Tax | ₹-34 Cr | ₹-12 Cr | ₹-1.31 Cr | ₹-11 Cr | ₹-1.29 Cr |
Other taxes | ₹6.57 Cr | - | ₹7.53 Cr | ₹0.37 Cr | ₹-0.98 Cr |
Profit After Tax | ₹310 Cr | ₹333 Cr | ₹252 Cr | ₹114 Cr | ₹101 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-17 Cr | ₹-38 Cr | ₹-42 Cr | ₹-4.95 Cr | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹293 Cr | ₹295 Cr | ₹209 Cr | ₹109 Cr | ₹101 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,396 Cr | ₹1,078 Cr | ₹654 Cr | ₹420 Cr | ₹336 Cr |
Appropriations | ₹1,689 Cr | ₹1,373 Cr | ₹863 Cr | ₹529 Cr | ₹437 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹2.57 Cr | ₹1.61 Cr |
Other Appropriation | ₹1,689 Cr | ₹1,373 Cr | ₹863 Cr | ₹526 Cr | ₹436 Cr |
Equity Dividend % | ₹380.00 | ₹380.00 | ₹290.00 | ₹160.00 | ₹170.00 |
Earnings Per Share | ₹96.01 | ₹98.31 | ₹82.94 | ₹44.84 | ₹42.31 |
Adjusted EPS | ₹96.01 | ₹98.31 | ₹82.94 | ₹44.84 | ₹42.31 |
Compare Income Statement of peers of MASTEK
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MASTEK | ₹8,446.8 Cr | 5.5% | -9.4% | -7.7% | Stock Analytics | |
TATA CONSULTANCY SERVICES | ₹1,480,070.0 Cr | -0.4% | -0.4% | 3.6% | Stock Analytics | |
INFOSYS | ₹787,728.0 Cr | 0.9% | -1.9% | 12.6% | Stock Analytics | |
HCL TECHNOLOGIES | ₹464,797.0 Cr | -0.7% | -11.4% | 11.5% | Stock Analytics | |
WIPRO | ₹332,031.0 Cr | 1.6% | 6.6% | 31.1% | Stock Analytics | |
LTIMINDTREE | ₹178,432.0 Cr | 1.8% | 2.4% | 8.6% | Stock Analytics |
MASTEK Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MASTEK | 5.5% |
-9.4% |
-7.7% |
SENSEX | 2% |
0.1% |
8.6% |
You may also like the below Video Courses