MISHRA DHATU NIGAM
|
MISHRA DHATU NIGAM Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹872 Cr | ₹861 Cr | ₹813 Cr | ₹713 Cr | ₹711 Cr |
Sales | ₹828 Cr | ₹830 Cr | ₹798 Cr | ₹703 Cr | ₹697 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹21 Cr | ₹8.51 Cr | ₹6.15 Cr | ₹6.05 Cr | ₹5.75 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹22 Cr | ₹23 Cr | ₹8.88 Cr | ₹4.03 Cr | ₹7.66 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹872 Cr | ₹859 Cr | ₹813 Cr | ₹713 Cr | ₹711 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-228 Cr | ₹-154 Cr | ₹42 Cr | ₹-257 Cr | ₹-104 Cr |
Raw Material Consumed | ₹391 Cr | ₹345 Cr | ₹170 Cr | ₹377 Cr | ₹293 Cr |
Opening Raw Materials | ₹181 Cr | ₹84 Cr | ₹163 Cr | ₹135 Cr | ₹44 Cr |
Purchases Raw Materials | ₹315 Cr | ₹441 Cr | ₹91 Cr | ₹404 Cr | ₹384 Cr |
Closing Raw Materials | ₹105 Cr | ₹181 Cr | ₹84 Cr | ₹163 Cr | ₹135 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹103 Cr | ₹63 Cr | ₹42 Cr | ₹62 Cr | ₹56 Cr |
Electricity & Power | ₹101 Cr | ₹61 Cr | ₹41 Cr | ₹61 Cr | ₹55 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | ₹1.98 Cr | ₹1.75 Cr | ₹1.45 Cr | ₹1.45 Cr | ₹1.50 Cr |
Employee Cost | ₹124 Cr | ₹121 Cr | ₹120 Cr | ₹121 Cr | ₹107 Cr |
Salaries, Wages & Bonus | ₹87 Cr | ₹84 Cr | ₹83 Cr | ₹82 Cr | ₹71 Cr |
Contributions to EPF & Pension Funds | ₹7.02 Cr | ₹6.88 Cr | ₹6.51 Cr | ₹6.40 Cr | ₹6.19 Cr |
Workmen and Staff Welfare Expenses | ₹20 Cr | ₹21 Cr | ₹22 Cr | ₹21 Cr | ₹20 Cr |
Other Employees Cost | ₹9.86 Cr | ₹9.31 Cr | ₹8.90 Cr | ₹12 Cr | ₹9.50 Cr |
Other Manufacturing Expenses | ₹166 Cr | ₹168 Cr | ₹153 Cr | ₹159 Cr | ₹125 Cr |
Sub-contracted / Out sourced services | ₹93 Cr | ₹122 Cr | ₹106 Cr | ₹99 Cr | ₹73 Cr |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹16 Cr | ₹12 Cr | ₹9.72 Cr | ₹8.63 Cr | ₹7.92 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹56 Cr | ₹34 Cr | ₹37 Cr | ₹51 Cr | ₹44 Cr |
General and Administration Expenses | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹22 Cr | ₹21 Cr |
Rent , Rates & Taxes | ₹0.48 Cr | ₹0.62 Cr | ₹0.52 Cr | ₹0.46 Cr | ₹0.24 Cr |
Insurance | ₹2.72 Cr | ₹2.25 Cr | ₹2.16 Cr | ₹1.71 Cr | ₹1.51 Cr |
Printing and stationery | ₹0.13 Cr | ₹0.10 Cr | ₹0.22 Cr | ₹0.31 Cr | ₹0.55 Cr |
Professional and legal fees | ₹2.52 Cr | ₹1.60 Cr | ₹1.81 Cr | ₹2.25 Cr | ₹2.91 Cr |
Traveling and conveyance | ₹2.82 Cr | ₹1.36 Cr | ₹0.46 Cr | ₹3.03 Cr | ₹3.95 Cr |
Other Administration | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹15 Cr | ₹12 Cr |
Selling and Distribution Expenses | ₹26 Cr | ₹21 Cr | ₹18 Cr | ₹23 Cr | ₹18 Cr |
Advertisement & Sales Promotion | ₹4.83 Cr | ₹1.54 Cr | ₹1.23 Cr | ₹3.21 Cr | ₹3.72 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹20 Cr | ₹14 Cr |
Miscellaneous Expenses | ₹10 Cr | ₹12 Cr | ₹6.05 Cr | ₹7.40 Cr | ₹10 Cr |
Bad debts /advances written off | ₹0.54 Cr | ₹0.52 Cr | ₹1.37 Cr | ₹0.70 Cr | ₹4.40 Cr |
Provision for doubtful debts | ₹2.92 Cr | ₹1.38 Cr | - | - | ₹0.83 Cr |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | ₹1.30 Cr | - | ₹0.16 Cr | ₹0.55 Cr | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹5.71 Cr | ₹9.99 Cr | ₹4.52 Cr | ₹6.15 Cr | ₹5.19 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹613 Cr | ₹596 Cr | ₹567 Cr | ₹514 Cr | ₹526 Cr |
Operating Profit (Excl OI) | ₹259 Cr | ₹263 Cr | ₹246 Cr | ₹199 Cr | ₹185 Cr |
Other Income | ₹38 Cr | ₹31 Cr | ₹20 Cr | ₹36 Cr | ₹37 Cr |
Interest Received | ₹5.90 Cr | ₹15 Cr | ₹4.30 Cr | ₹13 Cr | ₹14 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.11 Cr | ₹0.14 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹6.96 Cr | ₹4.28 Cr | ₹8.25 Cr | ₹12 Cr | ₹12 Cr |
Foreign Exchange Gains | - | ₹0.40 Cr | - | - | ₹0.45 Cr |
Others | ₹25 Cr | ₹11 Cr | ₹7.27 Cr | ₹11 Cr | ₹11 Cr |
Operating Profit | ₹296 Cr | ₹295 Cr | ₹266 Cr | ₹235 Cr | ₹221 Cr |
Interest | ₹27 Cr | ₹23 Cr | ₹13 Cr | ₹7.28 Cr | ₹7.20 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹17 Cr | ₹4.63 Cr | ₹7.97 Cr | ₹0.31 Cr | ₹0.15 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.18 Cr | ₹1.07 Cr | ₹0.69 Cr | ₹1.37 Cr | ₹0.83 Cr |
Other Interest | ₹8.26 Cr | ₹17 Cr | ₹4.03 Cr | ₹5.60 Cr | ₹6.21 Cr |
PBDT | ₹270 Cr | ₹272 Cr | ₹253 Cr | ₹228 Cr | ₹214 Cr |
Depreciation | ₹53 Cr | ₹33 Cr | ₹27 Cr | ₹26 Cr | ₹23 Cr |
Profit Before Taxation & Exceptional Items | ₹217 Cr | ₹239 Cr | ₹226 Cr | ₹202 Cr | ₹191 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹217 Cr | ₹239 Cr | ₹226 Cr | ₹200 Cr | ₹191 Cr |
Provision for Tax | ₹61 Cr | ₹63 Cr | ₹60 Cr | ₹42 Cr | ₹60 Cr |
Current Income Tax | ₹56 Cr | ₹61 Cr | ₹57 Cr | ₹51 Cr | ₹49 Cr |
Deferred Tax | ₹4.40 Cr | ₹1.40 Cr | ₹2.54 Cr | ₹-8.57 Cr | ₹11 Cr |
Other taxes | ₹0.15 Cr | - | ₹-0.22 Cr | ₹0.19 Cr | ₹-0.02 Cr |
Profit After Tax | ₹156 Cr | ₹177 Cr | ₹166 Cr | ₹158 Cr | ₹131 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹156 Cr | ₹177 Cr | ₹166 Cr | ₹158 Cr | ₹131 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹102 Cr | ₹88 Cr | ₹63 Cr | ₹3.99 Cr | ₹8.80 Cr |
Appropriations | ₹259 Cr | ₹264 Cr | ₹229 Cr | ₹162 Cr | ₹139 Cr |
General Reserves | ₹100 Cr | ₹103 Cr | ₹90 Cr | ₹65 Cr | ₹50 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | ₹3.85 Cr | ₹6.47 Cr |
Other Appropriation | ₹29 Cr | ₹30 Cr | ₹29 Cr | ₹12 Cr | ₹47 Cr |
Equity Dividend % | ₹33.50 | ₹31.00 | ₹27.80 | ₹25.60 | ₹21.90 |
Earnings Per Share | ₹8.34 | ₹9.43 | ₹8.88 | ₹8.44 | ₹6.97 |
Adjusted EPS | ₹8.34 | ₹9.43 | ₹8.88 | ₹8.44 | ₹6.97 |
Compare Income Statement of peers of MISHRA DHATU NIGAM
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MISHRA DHATU NIGAM | ₹5,064.6 Cr | -0.8% | 10.5% | -30.3% | Stock Analytics | |
JSW STEEL | ₹246,306.0 Cr | -5.2% | 3.4% | 18.7% | Stock Analytics | |
TATA STEEL | ₹175,330.0 Cr | -9% | 0.8% | -6.7% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹46,489.1 Cr | -2% | 4.4% | -19.9% | Stock Analytics | |
JINDAL STAINLESS | ₹45,447.4 Cr | -5.1% | -6.9% | -16.9% | Stock Analytics | |
APL APOLLO TUBES | ₹42,156.0 Cr | -0.4% | 6.5% | -0.6% | Stock Analytics |
MISHRA DHATU NIGAM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MISHRA DHATU NIGAM | -0.8% |
10.5% |
-30.3% |
SENSEX | -2.9% |
3.1% |
1.8% |
You may also like the below Video Courses