MORGANITE CRUCIBLE (INDIA)
|
MORGANITE CRUCIBLE (INDIA) Last 5 Year Income Statement History
[Standalone]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹168 Cr | ₹155 Cr | ₹153 Cr | ₹107 Cr | ₹129 Cr |
Sales | ₹168 Cr | ₹154 Cr | ₹152 Cr | ₹107 Cr | ₹128 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹0.63 Cr | ₹0.63 Cr | ₹0.56 Cr | ₹0.19 Cr | ₹0.17 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹168 Cr | ₹155 Cr | ₹152 Cr | ₹107 Cr | ₹129 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹0.66 Cr | ₹-0.28 Cr | ₹-2.97 Cr | ₹1.92 Cr | ₹-1.75 Cr |
Raw Material Consumed | ₹65 Cr | ₹69 Cr | ₹64 Cr | ₹43 Cr | ₹52 Cr |
Opening Raw Materials | ₹7.98 Cr | ₹7.53 Cr | ₹5.85 Cr | ₹7.68 Cr | ₹8.32 Cr |
Purchases Raw Materials | ₹62 Cr | ₹69 Cr | ₹63 Cr | ₹37 Cr | ₹47 Cr |
Closing Raw Materials | ₹6.29 Cr | ₹7.98 Cr | ₹7.53 Cr | ₹5.85 Cr | ₹7.68 Cr |
Other Direct Purchases / Brought in cost | ₹1.18 Cr | ₹0.32 Cr | ₹2.96 Cr | ₹3.91 Cr | ₹3.79 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹2.26 Cr | ₹2.11 Cr | ₹2.01 Cr | ₹1.74 Cr | ₹2.10 Cr |
Electricity & Power | ₹2.26 Cr | ₹2.11 Cr | ₹2.01 Cr | ₹1.74 Cr | ₹2.10 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹18 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹18 Cr |
Salaries, Wages & Bonus | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
Contributions to EPF & Pension Funds | ₹1.11 Cr | ₹0.95 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹0.96 Cr |
Workmen and Staff Welfare Expenses | ₹1.83 Cr | ₹1.56 Cr | ₹1.37 Cr | ₹1.14 Cr | ₹1.62 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹21 Cr | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹26 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹6.03 Cr | ₹6.49 Cr | ₹6.57 Cr | ₹5.13 Cr | ₹5.06 Cr |
Repairs and Maintenance | ₹5.00 Cr | ₹4.42 Cr | ₹3.44 Cr | ₹3.80 Cr | ₹3.37 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹9.79 Cr | ₹12 Cr | ₹12 Cr | ₹8.65 Cr | ₹17 Cr |
General and Administration Expenses | ₹15 Cr | ₹11 Cr | ₹10 Cr | ₹9.26 Cr | ₹9.11 Cr |
Rent , Rates & Taxes | ₹0.25 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.13 Cr | ₹0.53 Cr |
Insurance | ₹0.50 Cr | ₹0.49 Cr | ₹0.53 Cr | ₹0.39 Cr | ₹0.43 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.96 Cr | ₹0.59 Cr | ₹0.92 Cr | ₹0.81 Cr | ₹1.09 Cr |
Traveling and conveyance | ₹0.56 Cr | ₹0.49 Cr | ₹0.35 Cr | ₹0.30 Cr | ₹1.47 Cr |
Other Administration | ₹13 Cr | ₹9.35 Cr | ₹8.22 Cr | ₹7.64 Cr | ₹5.59 Cr |
Selling and Distribution Expenses | ₹4.59 Cr | ₹5.39 Cr | ₹6.64 Cr | ₹4.58 Cr | ₹3.63 Cr |
Advertisement & Sales Promotion | ₹0.25 Cr | ₹0.52 Cr | ₹0.60 Cr | ₹0.25 Cr | ₹0.58 Cr |
Sales Commissions & Incentives | ₹0.54 Cr | ₹0.88 Cr | ₹0.95 Cr | ₹0.68 Cr | ₹0.67 Cr |
Freight and Forwarding | ₹3.73 Cr | ₹3.90 Cr | ₹5.01 Cr | ₹3.66 Cr | ₹2.14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.07 Cr | ₹0.09 Cr | ₹0.09 Cr | - | ₹0.24 Cr |
Miscellaneous Expenses | ₹3.64 Cr | ₹2.72 Cr | ₹2.49 Cr | ₹2.50 Cr | ₹3.03 Cr |
Bad debts /advances written off | ₹0.01 Cr | - | - | - | - |
Provision for doubtful debts | ₹0.02 Cr | ₹0.10 Cr | - | ₹0.25 Cr | ₹0.30 Cr |
Losson disposal of fixed assets(net) | ₹0.15 Cr | ₹0.01 Cr | ₹0.51 Cr | - | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹3.46 Cr | ₹2.61 Cr | ₹1.98 Cr | ₹2.25 Cr | ₹2.73 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹129 Cr | ₹129 Cr | ₹123 Cr | ₹96 Cr | ₹111 Cr |
Operating Profit (Excl OI) | ₹38 Cr | ₹25 Cr | ₹30 Cr | ₹11 Cr | ₹17 Cr |
Other Income | ₹6.10 Cr | ₹4.83 Cr | ₹29 Cr | ₹4.09 Cr | ₹6.64 Cr |
Interest Received | ₹1.03 Cr | ₹0.31 Cr | ₹0.45 Cr | ₹0.12 Cr | ₹1.11 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | ₹0.08 Cr | ₹8.11 Cr | ₹0.03 Cr | ₹0.03 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | - | ₹0.10 Cr | ₹1.92 Cr | ₹0.32 Cr | - |
Foreign Exchange Gains | ₹1.66 Cr | ₹1.40 Cr | ₹0.86 Cr | ₹1.19 Cr | ₹2.16 Cr |
Others | ₹3.42 Cr | ₹2.95 Cr | ₹18 Cr | ₹2.43 Cr | ₹3.34 Cr |
Operating Profit | ₹45 Cr | ₹30 Cr | ₹59 Cr | ₹15 Cr | ₹24 Cr |
Interest | ₹0.14 Cr | - | - | - | ₹0.01 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹0.14 Cr | - | - | - | ₹0.01 Cr |
PBDT | ₹44 Cr | ₹30 Cr | ₹59 Cr | ₹15 Cr | ₹24 Cr |
Depreciation | ₹8.45 Cr | ₹7.75 Cr | ₹7.40 Cr | ₹5.66 Cr | ₹5.34 Cr |
Profit Before Taxation & Exceptional Items | ₹36 Cr | ₹22 Cr | ₹51 Cr | ₹8.94 Cr | ₹18 Cr |
Exceptional Income / Expenses | ₹-3.21 Cr | - | ₹3.10 Cr | ₹-3.10 Cr | - |
Profit Before Tax | ₹33 Cr | ₹22 Cr | ₹54 Cr | ₹5.84 Cr | ₹18 Cr |
Provision for Tax | ₹9.30 Cr | ₹6.20 Cr | ₹11 Cr | ₹6.77 Cr | ₹5.29 Cr |
Current Income Tax | ₹9.97 Cr | ₹6.10 Cr | ₹9.02 Cr | ₹3.11 Cr | ₹5.20 Cr |
Deferred Tax | ₹-0.52 Cr | ₹0.10 Cr | ₹0.59 Cr | ₹-0.87 Cr | ₹-0.21 Cr |
Other taxes | ₹-0.15 Cr | - | ₹1.47 Cr | ₹4.53 Cr | ₹0.31 Cr |
Profit After Tax | ₹23 Cr | ₹16 Cr | ₹43 Cr | ₹-0.94 Cr | ₹13 Cr |
Extra items | - | - | - | - | - |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹115 Cr | ₹111 Cr | ₹91 Cr | ₹96 Cr | ₹87 Cr |
Appropriations | ₹139 Cr | ₹127 Cr | ₹134 Cr | ₹95 Cr | ₹100 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6.16 Cr | ₹6.72 Cr | - | ₹4.48 Cr | ₹4.49 Cr |
Equity Dividend % | ₹800.00 | ₹400.00 | ₹1,080.00 | - | ₹160.00 |
Earnings Per Share | ₹41.94 | ₹28.78 | ₹77.49 | ₹-1.67 | ₹46.85 |
Adjusted EPS | ₹41.94 | ₹28.78 | ₹77.49 | ₹-1.67 | ₹23.42 |
Compare Income Statement of peers of MORGANITE CRUCIBLE (INDIA)
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MORGANITE CRUCIBLE (INDIA) | ₹1,023.5 Cr | 4.2% | 23.5% | 24.2% | Stock Analytics | |
RHI MAGNESITA INDIA | ₹12,376.7 Cr | -0.6% | 1.5% | -15.8% | Stock Analytics | |
VESUVIUS INDIA | ₹10,708.2 Cr | -2.6% | 4.4% | 57.7% | Stock Analytics | |
IFGL REFRACTORIES | ₹2,225.4 Cr | -3.9% | 3% | 31.5% | Stock Analytics | |
ORIENT CERATECH | ₹661.8 Cr | 2% | 14.3% | 69.2% | Stock Analytics | |
ASSOCIATED CERAMICS | ₹60.1 Cr | -3.9% | -8.4% | 141% | Stock Analytics |
MORGANITE CRUCIBLE (INDIA) Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MORGANITE CRUCIBLE (INDIA) | 4.2% |
23.5% |
24.2% |
SENSEX | -1.4% |
3.3% |
25.2% |
You may also like the below Video Courses