MAXIMUS INTERNATIONAL
|
MAXIMUS INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹100 Cr | ₹69 Cr | ₹52 Cr | ₹31 Cr | ₹57 Cr |
Sales | ₹95 Cr | ₹66 Cr | ₹52 Cr | ₹31 Cr | ₹57 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹4.51 Cr | ₹3.35 Cr | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | - | - | - | - | - |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹100 Cr | ₹69 Cr | ₹52 Cr | ₹31 Cr | ₹57 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-0.79 Cr | ₹0.36 Cr | ₹0.43 Cr | ₹-1.49 Cr | - |
Raw Material Consumed | ₹82 Cr | ₹54 Cr | ₹38 Cr | ₹26 Cr | ₹53 Cr |
Opening Raw Materials | ₹1.89 Cr | ₹2.96 Cr | ₹3.49 Cr | - | - |
Purchases Raw Materials | ₹67 Cr | ₹49 Cr | ₹35 Cr | - | - |
Closing Raw Materials | ₹3.31 Cr | ₹1.89 Cr | ₹3.97 Cr | - | - |
Other Direct Purchases / Brought in cost | ₹17 Cr | ₹3.89 Cr | ₹3.63 Cr | ₹26 Cr | ₹53 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr |
Electricity & Power | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.01 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹4.29 Cr | ₹3.88 Cr | ₹4.32 Cr | ₹1.69 Cr | ₹0.42 Cr |
Salaries, Wages & Bonus | ₹3.51 Cr | ₹3.74 Cr | ₹4.23 Cr | ₹1.64 Cr | ₹0.42 Cr |
Contributions to EPF & Pension Funds | - | - | - | - | - |
Workmen and Staff Welfare Expenses | ₹0.78 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.04 Cr | - |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | - | - | - | - | - |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | - | - | - | - | - |
General and Administration Expenses | ₹3.06 Cr | ₹2.53 Cr | ₹2.26 Cr | ₹1.08 Cr | ₹0.53 Cr |
Rent , Rates & Taxes | ₹0.48 Cr | ₹0.53 Cr | ₹0.49 Cr | ₹0.19 Cr | ₹0.06 Cr |
Insurance | ₹0.10 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.05 Cr | ₹0.02 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹1.08 Cr | ₹1.15 Cr | ₹1.07 Cr | ₹0.52 Cr | ₹0.37 Cr |
Traveling and conveyance | ₹0.43 Cr | ₹0.30 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.07 Cr |
Other Administration | ₹0.97 Cr | ₹0.47 Cr | ₹0.38 Cr | ₹0.15 Cr | ₹0.02 Cr |
Selling and Distribution Expenses | ₹0.90 Cr | ₹1.48 Cr | ₹1.12 Cr | ₹0.56 Cr | ₹0.22 Cr |
Advertisement & Sales Promotion | ₹0.35 Cr | ₹0.46 Cr | ₹0.34 Cr | ₹0.11 Cr | ₹0.01 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.03 Cr | ₹0.02 Cr | ₹0.21 Cr | ₹0.23 Cr | ₹0.21 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.52 Cr | ₹1.01 Cr | ₹0.57 Cr | ₹0.22 Cr | - |
Miscellaneous Expenses | ₹1.16 Cr | ₹0.80 Cr | ₹0.92 Cr | ₹0.31 Cr | ₹0.24 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.07 Cr | ₹0.21 Cr | - | - | - |
Losson disposal of fixed assets(net) | ₹0.02 Cr | - | - | - | - |
Losson foreign exchange fluctuations | ₹0.92 Cr | - | ₹0.30 Cr | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹0.16 Cr | ₹0.59 Cr | ₹0.63 Cr | ₹0.31 Cr | ₹0.24 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹90 Cr | ₹63 Cr | ₹47 Cr | ₹28 Cr | ₹55 Cr |
Operating Profit (Excl OI) | ₹9.28 Cr | ₹6.24 Cr | ₹5.72 Cr | ₹2.99 Cr | ₹2.74 Cr |
Other Income | ₹1.54 Cr | ₹1.45 Cr | ₹0.65 Cr | ₹1.25 Cr | ₹1.25 Cr |
Interest Received | ₹0.72 Cr | ₹0.63 Cr | ₹0.48 Cr | ₹0.49 Cr | ₹0.53 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.05 Cr | - | ₹0.02 Cr | - |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.12 Cr | - | - | - | - |
Foreign Exchange Gains | ₹0.30 Cr | ₹0.03 Cr | - | ₹0.44 Cr | ₹0.25 Cr |
Others | ₹0.40 Cr | ₹0.74 Cr | ₹0.17 Cr | ₹0.31 Cr | ₹0.48 Cr |
Operating Profit | ₹11 Cr | ₹7.69 Cr | ₹6.37 Cr | ₹4.25 Cr | ₹3.99 Cr |
Interest | ₹1.65 Cr | ₹1.30 Cr | ₹1.16 Cr | ₹0.70 Cr | ₹0.48 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.37 Cr | ₹1.10 Cr | ₹0.17 Cr | ₹0.22 Cr | ₹0.15 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.26 Cr | - | - | ₹0.45 Cr | ₹0.33 Cr |
Other Interest | ₹0.02 Cr | ₹0.20 Cr | ₹0.99 Cr | ₹0.03 Cr | - |
PBDT | ₹9.17 Cr | ₹6.39 Cr | ₹5.21 Cr | ₹3.55 Cr | ₹3.51 Cr |
Depreciation | ₹1.27 Cr | ₹1.24 Cr | ₹1.26 Cr | ₹0.48 Cr | ₹0.16 Cr |
Profit Before Taxation & Exceptional Items | ₹7.90 Cr | ₹5.15 Cr | ₹3.95 Cr | ₹3.07 Cr | ₹3.35 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹7.90 Cr | ₹5.15 Cr | ₹3.95 Cr | ₹3.07 Cr | ₹3.35 Cr |
Provision for Tax | ₹0.62 Cr | ₹0.49 Cr | ₹0.42 Cr | ₹0.36 Cr | ₹0.25 Cr |
Current Income Tax | ₹0.65 Cr | ₹0.56 Cr | ₹0.32 Cr | ₹0.19 Cr | ₹0.25 Cr |
Deferred Tax | ₹0.02 Cr | ₹-0.06 Cr | ₹0.09 Cr | ₹0.17 Cr | ₹0.00 Cr |
Other taxes | ₹-0.06 Cr | ₹-0.01 Cr | ₹0.01 Cr | - | - |
Profit After Tax | ₹7.29 Cr | ₹4.66 Cr | ₹3.53 Cr | ₹2.71 Cr | ₹3.10 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.34 Cr | ₹-0.45 Cr | ₹-0.42 Cr | ₹-0.21 Cr | - |
Share of Associate | - | - | - | - | ₹-1.23 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹6.95 Cr | ₹4.21 Cr | ₹3.11 Cr | ₹2.50 Cr | ₹1.87 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹14 Cr | ₹8.79 Cr | ₹5.67 Cr | ₹2.93 Cr | ₹1.88 Cr |
Appropriations | ₹20 Cr | ₹13 Cr | ₹8.79 Cr | ₹5.43 Cr | ₹3.75 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹1.50 Cr | ₹-0.50 Cr | - | ₹-0.25 Cr | ₹0.82 Cr |
Equity Dividend % | - | - | - | - | - |
Earnings Per Share | ₹0.55 | ₹3.35 | ₹2.48 | ₹1.99 | ₹1.48 |
Adjusted EPS | ₹0.55 | ₹0.33 | ₹0.25 | ₹0.20 | ₹0.15 |
Compare Income Statement of peers of MAXIMUS INTERNATIONAL
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAXIMUS INTERNATIONAL | ₹248.5 Cr | 7.9% | 2.9% | 6.5% | Stock Analytics | |
ADANI ENTERPRISES | ₹338,042.0 Cr | 1.1% | -7.7% | 33% | Stock Analytics | |
REDINGTON | ₹14,928.0 Cr | 1% | 4.9% | 33.1% | Stock Analytics | |
HONASA CONSUMER | ₹12,403.4 Cr | -2.2% | -9.9% | 12.4% | Stock Analytics | |
MMTC | ₹11,772.0 Cr | 1.8% | -7.4% | 51.1% | Stock Analytics | |
MSTC | ₹4,485.2 Cr | -1% | -9.1% | 51.4% | Stock Analytics |
MAXIMUS INTERNATIONAL Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAXIMUS INTERNATIONAL | 7.9% |
2.9% |
6.5% |
SENSEX | -0.3% |
-2.4% |
22.4% |
You may also like the below Video Courses