MAYUR UNIQUOTERS
|
MAYUR UNIQUOTERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹824 Cr | ₹798 Cr | ₹662 Cr | ₹515 Cr | ₹534 Cr |
Sales | ₹816 Cr | ₹790 Cr | ₹656 Cr | ₹510 Cr | ₹527 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹8.03 Cr | ₹7.99 Cr | ₹5.97 Cr | ₹5.53 Cr | ₹6.61 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹803 Cr | ₹776 Cr | ₹656 Cr | ₹513 Cr | ₹528 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹13 Cr | ₹-18 Cr | ₹-11 Cr | ₹-14 Cr | ₹-1.56 Cr |
Raw Material Consumed | ₹451 Cr | ₹481 Cr | ₹403 Cr | ₹290 Cr | ₹309 Cr |
Opening Raw Materials | ₹125 Cr | ₹139 Cr | ₹92 Cr | ₹80 Cr | ₹70 Cr |
Purchases Raw Materials | ₹428 Cr | ₹466 Cr | ₹449 Cr | ₹300 Cr | ₹317 Cr |
Closing Raw Materials | ₹109 Cr | ₹125 Cr | ₹139 Cr | ₹92 Cr | ₹80 Cr |
Other Direct Purchases / Brought in cost | ₹8.20 Cr | - | - | ₹2.27 Cr | ₹2.19 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹29 Cr | ₹33 Cr | ₹22 Cr | ₹17 Cr | ₹19 Cr |
Electricity & Power | ₹29 Cr | ₹33 Cr | ₹22 Cr | ₹17 Cr | ₹19 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹45 Cr | ₹40 Cr | ₹41 Cr | ₹35 Cr | ₹34 Cr |
Salaries, Wages & Bonus | ₹41 Cr | ₹37 Cr | ₹38 Cr | ₹32 Cr | ₹30 Cr |
Contributions to EPF & Pension Funds | ₹1.06 Cr | ₹0.99 Cr | ₹0.92 Cr | ₹0.81 Cr | ₹0.78 Cr |
Workmen and Staff Welfare Expenses | ₹2.93 Cr | ₹2.41 Cr | ₹1.53 Cr | ₹1.91 Cr | ₹2.23 Cr |
Other Employees Cost | ₹0.66 Cr | ₹0.48 Cr | ₹0.50 Cr | ₹0.53 Cr | ₹0.41 Cr |
Other Manufacturing Expenses | ₹41 Cr | ₹34 Cr | ₹27 Cr | ₹25 Cr | ₹23 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹26 Cr | ₹23 Cr | ₹18 Cr | ₹17 Cr | ₹17 Cr |
Repairs and Maintenance | ₹9.73 Cr | ₹8.27 Cr | ₹7.33 Cr | ₹4.28 Cr | ₹3.25 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹5.58 Cr | ₹3.70 Cr | ₹1.44 Cr | ₹3.10 Cr | ₹2.74 Cr |
General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹16 Cr | ₹18 Cr |
Rent , Rates & Taxes | ₹3.62 Cr | ₹2.93 Cr | ₹2.52 Cr | ₹2.00 Cr | ₹2.00 Cr |
Insurance | ₹2.29 Cr | ₹2.23 Cr | ₹1.98 Cr | ₹1.81 Cr | ₹1.67 Cr |
Printing and stationery | - | - | - | ₹0.25 Cr | ₹0.31 Cr |
Professional and legal fees | ₹9.62 Cr | ₹9.51 Cr | ₹7.82 Cr | ₹6.68 Cr | ₹6.45 Cr |
Traveling and conveyance | ₹4.01 Cr | ₹3.67 Cr | ₹2.54 Cr | ₹1.61 Cr | ₹3.18 Cr |
Other Administration | ₹2.51 Cr | ₹2.39 Cr | ₹2.17 Cr | ₹3.19 Cr | ₹4.58 Cr |
Selling and Distribution Expenses | ₹35 Cr | ₹40 Cr | ₹27 Cr | ₹15 Cr | ₹17 Cr |
Advertisement & Sales Promotion | ₹2.35 Cr | ₹2.73 Cr | ₹0.86 Cr | ₹0.85 Cr | ₹1.70 Cr |
Sales Commissions & Incentives | ₹1.57 Cr | ₹1.56 Cr | ₹1.56 Cr | ₹2.42 Cr | ₹3.83 Cr |
Freight and Forwarding | ₹31 Cr | ₹35 Cr | ₹25 Cr | ₹12 Cr | ₹11 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹8.23 Cr | ₹6.63 Cr | ₹5.79 Cr | ₹8.16 Cr | ₹6.61 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹0.08 Cr | ₹0.60 Cr | ₹-0.12 Cr | ₹0.94 Cr | ₹2.95 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹0.03 Cr | ₹0.01 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | ₹0.21 Cr | - | - | ₹0.07 Cr |
Other Miscellaneous Expenses | ₹8.16 Cr | ₹5.82 Cr | ₹5.91 Cr | ₹7.19 Cr | ₹3.57 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹644 Cr | ₹637 Cr | ₹531 Cr | ₹391 Cr | ₹424 Cr |
Operating Profit (Excl OI) | ₹159 Cr | ₹138 Cr | ₹126 Cr | ₹122 Cr | ₹104 Cr |
Other Income | ₹32 Cr | ₹18 Cr | ₹20 Cr | ₹20 Cr | ₹20 Cr |
Interest Received | ₹5.42 Cr | ₹4.08 Cr | ₹5.90 Cr | ₹6.57 Cr | ₹2.43 Cr |
Dividend Received | - | ₹0.28 Cr | ₹0.40 Cr | ₹0.40 Cr | ₹1.30 Cr |
Profit on sale of Fixed Assets | ₹0.23 Cr | ₹0.21 Cr | ₹0.08 Cr | - | - |
Profits on sale of Investments | ₹1.10 Cr | ₹2.12 Cr | ₹2.58 Cr | ₹0.00 Cr | - |
Provision Written Back | - | ₹0.44 Cr | - | - | - |
Foreign Exchange Gains | ₹6.76 Cr | ₹7.57 Cr | ₹6.55 Cr | ₹1.82 Cr | ₹9.42 Cr |
Others | ₹18 Cr | ₹3.47 Cr | ₹4.86 Cr | ₹11 Cr | ₹6.74 Cr |
Operating Profit | ₹191 Cr | ₹156 Cr | ₹146 Cr | ₹141 Cr | ₹124 Cr |
Interest | ₹2.61 Cr | ₹2.49 Cr | ₹2.40 Cr | ₹3.52 Cr | ₹1.74 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹1.75 Cr | ₹1.74 Cr | ₹1.72 Cr | ₹1.22 Cr | ₹0.72 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹0.67 Cr | ₹0.58 Cr | ₹0.50 Cr | ₹0.58 Cr | ₹0.58 Cr |
Other Interest | ₹0.18 Cr | ₹0.16 Cr | ₹0.18 Cr | ₹1.72 Cr | ₹0.44 Cr |
PBDT | ₹188 Cr | ₹154 Cr | ₹144 Cr | ₹138 Cr | ₹122 Cr |
Depreciation | ₹29 Cr | ₹22 Cr | ₹20 Cr | ₹18 Cr | ₹18 Cr |
Profit Before Taxation & Exceptional Items | ₹159 Cr | ₹132 Cr | ₹123 Cr | ₹120 Cr | ₹104 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹159 Cr | ₹132 Cr | ₹123 Cr | ₹120 Cr | ₹104 Cr |
Provision for Tax | ₹36 Cr | ₹27 Cr | ₹29 Cr | ₹30 Cr | ₹24 Cr |
Current Income Tax | ₹39 Cr | ₹35 Cr | ₹29 Cr | ₹30 Cr | ₹28 Cr |
Deferred Tax | ₹-0.28 Cr | ₹-1.76 Cr | ₹0.30 Cr | ₹0.16 Cr | ₹-4.58 Cr |
Other taxes | ₹-2.32 Cr | ₹-6.24 Cr | ₹-0.02 Cr | ₹0.00 Cr | - |
Profit After Tax | ₹122 Cr | ₹104 Cr | ₹94 Cr | ₹90 Cr | ₹80 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹122 Cr | ₹104 Cr | ₹94 Cr | ₹90 Cr | ₹80 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹741 Cr | ₹695 Cr | ₹610 Cr | ₹533 Cr | ₹471 Cr |
Appropriations | ₹864 Cr | ₹800 Cr | ₹704 Cr | ₹622 Cr | ₹550 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹2.80 Cr |
Other Appropriation | ₹9.36 Cr | ₹58 Cr | ₹8.63 Cr | ₹13 Cr | ₹1.47 Cr |
Equity Dividend % | ₹60.00 | ₹40.00 | ₹40.00 | ₹40.00 | ₹80.00 |
Earnings Per Share | ₹27.86 | ₹23.71 | ₹21.17 | ₹20.13 | ₹17.60 |
Adjusted EPS | ₹27.86 | ₹23.71 | ₹21.17 | ₹20.13 | ₹17.60 |
Compare Income Statement of peers of MAYUR UNIQUOTERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAYUR UNIQUOTERS | ₹2,573.0 Cr | -0.9% | 1.3% | 14.2% | Stock Analytics | |
PAGE INDUSTRIES | ₹50,111.2 Cr | -1% | 2% | 18.6% | Stock Analytics | |
VEDANT FASHIONS | ₹33,767.3 Cr | 5.2% | 8% | 4.7% | Stock Analytics | |
KPR MILL | ₹31,511.8 Cr | 0.4% | 0.7% | 13.1% | Stock Analytics | |
SWAN ENERGY | ₹18,414.0 Cr | 14.9% | 20.6% | 22.9% | Stock Analytics | |
WELSPUN LIVING | ₹14,291.4 Cr | -0.4% | -3.3% | -9.6% | Stock Analytics |
MAYUR UNIQUOTERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAYUR UNIQUOTERS | -0.9% |
1.3% |
14.2% |
SENSEX | 1.8% |
-2.5% |
19.9% |
You may also like the below Video Courses