MAZAGON DOCK SHIPBUILDERS
|
MAZAGON DOCK SHIPBUILDERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹7,827 Cr | ₹5,733 Cr | ₹4,048 Cr | ₹4,905 Cr | ₹461 Cr |
Income from ship building & Repairs | ₹7,584 Cr | ₹5,718 Cr | ₹4,042 Cr | ₹4,897 Cr | ₹461 Cr |
Charter Income | - | - | - | - | - |
Freight and Demurrage | - | - | - | - | - |
Other Operational Income | ₹243 Cr | ₹16 Cr | ₹6.24 Cr | ₹7.41 Cr | ₹0.63 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹7,827 Cr | ₹5,733 Cr | ₹4,048 Cr | ₹4,905 Cr | ₹461 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹306 Cr | ₹-1,801 Cr | ₹-1,277 Cr | ₹-860 Cr | ₹-1.56 Cr |
Raw Material Consumed | ₹4,140 Cr | ₹4,494 Cr | ₹3,159 Cr | ₹3,312 Cr | ₹257 Cr |
Opening Raw Materials | ₹117 Cr | ₹113 Cr | ₹123 Cr | ₹151 Cr | ₹17 Cr |
Purchases Raw Materials | ₹4,106 Cr | ₹4,499 Cr | ₹3,149 Cr | ₹3,284 Cr | ₹256 Cr |
Closing Raw Materials | ₹83 Cr | ₹117 Cr | ₹113 Cr | ₹123 Cr | ₹15 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹19 Cr | ₹18 Cr | ₹15 Cr | ₹18 Cr | ₹2.16 Cr |
Electricity & Power | ₹16 Cr | ₹15 Cr | ₹11 Cr | ₹17 Cr | ₹1.93 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹2.66 Cr | ₹3.00 Cr | ₹3.26 Cr | ₹1.64 Cr | ₹0.24 Cr |
Employee Cost | ₹793 Cr | ₹799 Cr | ₹653 Cr | ₹781 Cr | ₹69 Cr |
Salaries, Wages & Bonus | ₹626 Cr | ₹616 Cr | ₹470 Cr | ₹589 Cr | ₹52 Cr |
Contributions to EPF & Pension Funds | ₹63 Cr | ₹62 Cr | ₹61 Cr | ₹63 Cr | ₹7.20 Cr |
Workmen and Staff Welfare Expenses | ₹68 Cr | ₹84 Cr | ₹74 Cr | ₹77 Cr | ₹4.59 Cr |
Other Employees Cost | ₹36 Cr | ₹37 Cr | ₹48 Cr | ₹52 Cr | ₹5.61 Cr |
Operating Expenses | ₹1,388 Cr | ₹1,497 Cr | ₹1,051 Cr | ₹1,165 Cr | ₹90 Cr |
Stevedoring,Despatch and Cargo expenses | - | - | - | - | - |
Port,Light and canal Dues | - | - | - | - | - |
Sub-contracted / Out sourced services | ₹455 Cr | ₹429 Cr | ₹397 Cr | ₹744 Cr | ₹18 Cr |
Repairs and Maintenance | ₹13 Cr | ₹24 Cr | ₹6.32 Cr | ₹17 Cr | ₹4.79 Cr |
Stores,spare parts and tools consumed | ₹714 Cr | ₹931 Cr | ₹592 Cr | ₹381 Cr | ₹63 Cr |
Other Operating Expenses | ₹206 Cr | ₹113 Cr | ₹55 Cr | ₹23 Cr | ₹4.03 Cr |
General and Administration Expenses | ₹189 Cr | ₹157 Cr | ₹168 Cr | ₹150 Cr | ₹7.49 Cr |
Rent , Rates & Taxes | ₹48 Cr | ₹52 Cr | ₹7.37 Cr | ₹6.77 Cr | ₹1.32 Cr |
Insurance | ₹11 Cr | ₹8.67 Cr | ₹7.81 Cr | ₹6.49 Cr | - |
Printing and stationery | ₹0.48 Cr | ₹0.85 Cr | ₹0.66 Cr | ₹1.36 Cr | ₹0.14 Cr |
Professional and legal fees | ₹81 Cr | ₹55 Cr | ₹110 Cr | ₹83 Cr | ₹1.30 Cr |
Other General & administrative Expenses | ₹48 Cr | ₹40 Cr | ₹42 Cr | ₹53 Cr | ₹4.73 Cr |
Selling and Distribution Expenses | ₹7.53 Cr | ₹2.78 Cr | ₹5.60 Cr | ₹8.61 Cr | ₹0.56 Cr |
Advertisement & Sales Promotion | ₹7.53 Cr | ₹2.78 Cr | ₹5.60 Cr | ₹8.61 Cr | ₹0.56 Cr |
Brokerage & Commissions | - | - | - | - | - |
Freight Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹183 Cr | ₹125 Cr | ₹48 Cr | ₹67 Cr | ₹11 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹21 Cr | ₹37 Cr | - | ₹25 Cr | ₹3.89 Cr |
Losson disposal of fixed assets(net) | - | - | - | ₹2.03 Cr | ₹0.02 Cr |
Losson foreign exchange fluctuations | ₹0.11 Cr | ₹0.14 Cr | ₹0.35 Cr | ₹0.15 Cr | ₹0.01 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹162 Cr | ₹88 Cr | ₹47 Cr | ₹40 Cr | ₹6.89 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹7,025 Cr | ₹5,291 Cr | ₹3,822 Cr | ₹4,642 Cr | ₹435 Cr |
Operating Profit (Excl OI) | ₹803 Cr | ₹442 Cr | ₹226 Cr | ₹263 Cr | ₹26 Cr |
Other Income | ₹687 Cr | ₹410 Cr | ₹574 Cr | ₹558 Cr | ₹59 Cr |
Interest Received | ₹607 Cr | ₹352 Cr | ₹372 Cr | ₹532 Cr | ₹55 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.90 Cr | ₹1.01 Cr | ₹0.04 Cr | - | - |
Profits on sale of Investments | - | - | - | - | - |
Foreign Exchange Gains | ₹0.21 Cr | - | ₹0.36 Cr | ₹0.24 Cr | - |
Provision Written Back | ₹44 Cr | ₹23 Cr | ₹17 Cr | ₹10 Cr | ₹2.65 Cr |
Others | ₹35 Cr | ₹35 Cr | ₹184 Cr | ₹16 Cr | ₹1.91 Cr |
Operating Profit | ₹1,489 Cr | ₹853 Cr | ₹800 Cr | ₹821 Cr | ₹85 Cr |
Interest | ₹11 Cr | ₹15 Cr | ₹11 Cr | ₹13 Cr | ₹0.96 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | ₹0.06 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.14 Cr | ₹0.01 Cr |
Bank Charges etc | ₹2.04 Cr | ₹1.46 Cr | ₹1.79 Cr | ₹3.47 Cr | ₹0.01 Cr |
Other Interest | ₹8.98 Cr | ₹13 Cr | ₹8.89 Cr | ₹9.46 Cr | ₹0.94 Cr |
PBDT | ₹1,478 Cr | ₹838 Cr | ₹790 Cr | ₹808 Cr | ₹84 Cr |
Depreciation | ₹76 Cr | ₹75 Cr | ₹60 Cr | ₹69 Cr | ₹6.43 Cr |
Profit Before Taxation & Exceptional Items | ₹1,403 Cr | ₹763 Cr | ₹730 Cr | ₹739 Cr | ₹78 Cr |
Exceptional Income / Expenses | - | ₹-14 Cr | ₹-126 Cr | ₹-12 Cr | - |
Profit Before Tax | ₹1,403 Cr | ₹749 Cr | ₹604 Cr | ₹727 Cr | ₹78 Cr |
Provision for Tax | ₹357 Cr | ₹186 Cr | ₹150 Cr | ₹350 Cr | ₹31 Cr |
Current Income Tax | ₹359 Cr | ₹209 Cr | ₹149 Cr | ₹180 Cr | ₹33 Cr |
Deferred Tax | ₹-3.27 Cr | ₹-23 Cr | ₹-8.88 Cr | ₹168 Cr | ₹-2.98 Cr |
Other taxes | ₹1.01 Cr | - | ₹11 Cr | ₹0.92 Cr | ₹0.54 Cr |
Profit After Tax | ₹1,046 Cr | ₹563 Cr | ₹453 Cr | ₹377 Cr | ₹47 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | ₹73 Cr | ₹48 Cr | ₹60 Cr | ₹93 Cr | ₹6.21 Cr |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,119 Cr | ₹611 Cr | ₹514 Cr | ₹471 Cr | ₹53 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹1,263 Cr | ₹833 Cr | ₹474 Cr | ₹747 Cr | ₹35 Cr |
Appropriations | ₹2,382 Cr | ₹1,444 Cr | ₹988 Cr | ₹1,218 Cr | ₹88 Cr |
General Reserves | - | - | - | ₹400 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.32 Cr | ₹2.06 Cr |
Other Appropriation | ₹2,382 Cr | ₹1,444 Cr | ₹988 Cr | ₹814 Cr | ₹86 Cr |
Equity Dividend % | ₹159.60 | ₹87.30 | ₹72.40 | ₹107.67 | ₹44.62 |
Earnings Per Share | ₹55.48 | ₹30.29 | ₹25.48 | ₹23.33 | ₹23.76 |
Adjusted EPS | ₹55.48 | ₹30.29 | ₹25.48 | ₹23.33 | ₹23.76 |
Compare Income Statement of peers of MAZAGON DOCK SHIPBUILDERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAZAGON DOCK SHIPBUILDERS | ₹90,108.5 Cr | 11.5% | 10% | 116.4% | Stock Analytics | |
COCHIN SHIPYARD | ₹39,543.7 Cr | 16% | 9.9% | 165.6% | Stock Analytics | |
GARDEN REACH SHIPBUILDERS & ENGINEERS | ₹19,115.3 Cr | 20.8% | 10.8% | 91.4% | Stock Analytics |
MAZAGON DOCK SHIPBUILDERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAZAGON DOCK SHIPBUILDERS | 11.5% |
10% |
116.4% |
SENSEX | 3.4% |
0.2% |
21.7% |
You may also like the below Video Courses