MRF
|
MRF Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹25,680 Cr | ₹23,472 Cr | ₹19,730 Cr | ₹16,547 Cr | ₹16,239 Cr |
Sales | ₹25,490 Cr | ₹23,288 Cr | ₹19,420 Cr | ₹16,444 Cr | ₹16,135 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹32 Cr | ₹26 Cr | ₹21 Cr | ₹17 Cr | ₹27 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹158 Cr | ₹158 Cr | ₹290 Cr | ₹87 Cr | ₹77 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹25,169 Cr | ₹23,009 Cr | ₹19,317 Cr | ₹16,163 Cr | ₹16,239 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-184 Cr | ₹-347 Cr | ₹-856 Cr | ₹354 Cr | ₹17 Cr |
Raw Material Consumed | ₹15,265 Cr | ₹15,786 Cr | ₹13,437 Cr | ₹8,968 Cr | ₹9,600 Cr |
Opening Raw Materials | ₹1,359 Cr | ₹1,732 Cr | ₹1,421 Cr | ₹1,027 Cr | ₹1,114 Cr |
Purchases Raw Materials | ₹15,349 Cr | ₹15,379 Cr | ₹13,730 Cr | ₹9,347 Cr | ₹9,490 Cr |
Closing Raw Materials | ₹1,465 Cr | ₹1,359 Cr | ₹1,732 Cr | ₹1,421 Cr | ₹1,027 Cr |
Other Direct Purchases / Brought in cost | ₹22 Cr | ₹35 Cr | ₹17 Cr | ₹16 Cr | ₹23 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1,149 Cr | ₹1,136 Cr | ₹932 Cr | ₹655 Cr | ₹722 Cr |
Electricity & Power | ₹1,149 Cr | ₹1,136 Cr | ₹932 Cr | ₹655 Cr | ₹722 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹1,797 Cr | ₹1,595 Cr | ₹1,502 Cr | ₹1,415 Cr | ₹1,345 Cr |
Salaries, Wages & Bonus | ₹1,479 Cr | ₹1,306 Cr | ₹1,216 Cr | ₹1,176 Cr | ₹1,122 Cr |
Contributions to EPF & Pension Funds | ₹140 Cr | ₹121 Cr | ₹114 Cr | ₹107 Cr | ₹103 Cr |
Workmen and Staff Welfare Expenses | ₹178 Cr | ₹168 Cr | ₹172 Cr | ₹132 Cr | ₹120 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹1,068 Cr | ₹958 Cr | ₹915 Cr | ₹724 Cr | ₹838 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | ₹300 Cr | ₹263 Cr | ₹271 Cr | ₹242 Cr | ₹230 Cr |
Repairs and Maintenance | ₹302 Cr | ₹278 Cr | ₹256 Cr | ₹216 Cr | ₹235 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹466 Cr | ₹418 Cr | ₹388 Cr | ₹266 Cr | ₹373 Cr |
General and Administration Expenses | ₹195 Cr | ₹184 Cr | ₹151 Cr | ₹118 Cr | ₹158 Cr |
Rent , Rates & Taxes | ₹51 Cr | ₹49 Cr | ₹41 Cr | ₹24 Cr | ₹32 Cr |
Insurance | ₹60 Cr | ₹59 Cr | ₹63 Cr | ₹55 Cr | ₹52 Cr |
Printing and stationery | ₹13 Cr | ₹10 Cr | ₹9.66 Cr | ₹10 Cr | ₹9.74 Cr |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | ₹50 Cr | ₹46 Cr | ₹27 Cr | ₹17 Cr | ₹50 Cr |
Other Administration | ₹21 Cr | ₹19 Cr | ₹12 Cr | ₹11 Cr | ₹14 Cr |
Selling and Distribution Expenses | ₹1,197 Cr | ₹1,057 Cr | ₹962 Cr | ₹749 Cr | ₹908 Cr |
Advertisement & Sales Promotion | ₹296 Cr | ₹258 Cr | ₹206 Cr | ₹119 Cr | ₹318 Cr |
Sales Commissions & Incentives | ₹42 Cr | ₹27 Cr | ₹19 Cr | ₹20 Cr | ₹20 Cr |
Freight and Forwarding | ₹781 Cr | ₹752 Cr | ₹724 Cr | ₹547 Cr | ₹556 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹79 Cr | ₹19 Cr | ₹14 Cr | ₹64 Cr | ₹14 Cr |
Miscellaneous Expenses | ₹422 Cr | ₹241 Cr | ₹214 Cr | ₹231 Cr | ₹269 Cr |
Bad debts /advances written off | ₹0.29 Cr | - | ₹0.21 Cr | ₹0.16 Cr | ₹0.05 Cr |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | ₹11 Cr | ₹7.65 Cr | ₹2.20 Cr | ₹4.91 Cr | - |
Losson foreign exchange fluctuations | ₹20 Cr | ₹25 Cr | ₹62 Cr | ₹55 Cr | ₹24 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹391 Cr | ₹209 Cr | ₹150 Cr | ₹171 Cr | ₹245 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹20,908 Cr | ₹20,612 Cr | ₹17,258 Cr | ₹13,214 Cr | ₹13,857 Cr |
Operating Profit (Excl OI) | ₹4,262 Cr | ₹2,397 Cr | ₹2,059 Cr | ₹2,949 Cr | ₹2,382 Cr |
Other Income | ₹317 Cr | ₹253 Cr | ₹317 Cr | ₹210 Cr | ₹335 Cr |
Interest Received | ₹104 Cr | ₹106 Cr | ₹100 Cr | ₹127 Cr | ₹22 Cr |
Dividend Received | ₹0.26 Cr | ₹0.03 Cr | ₹0.06 Cr | - | ₹0.03 Cr |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.54 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.56 Cr | ₹0.05 Cr | ₹0.13 Cr | - | - |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹212 Cr | ₹147 Cr | ₹216 Cr | ₹83 Cr | ₹313 Cr |
Operating Profit | ₹4,578 Cr | ₹2,649 Cr | ₹2,376 Cr | ₹3,159 Cr | ₹2,717 Cr |
Interest | ₹361 Cr | ₹326 Cr | ₹263 Cr | ₹282 Cr | ₹301 Cr |
InterestonDebenture / Bonds | ₹3.77 Cr | - | ₹2.78 Cr | ₹21 Cr | ₹37 Cr |
Interest on Term Loan | ₹278 Cr | ₹265 Cr | ₹210 Cr | ₹211 Cr | ₹220 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹13 Cr | ₹12 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr |
Other Interest | ₹66 Cr | ₹49 Cr | ₹37 Cr | ₹38 Cr | ₹34 Cr |
PBDT | ₹4,217 Cr | ₹2,323 Cr | ₹2,113 Cr | ₹2,878 Cr | ₹2,417 Cr |
Depreciation | ₹1,430 Cr | ₹1,253 Cr | ₹1,205 Cr | ₹1,141 Cr | ₹982 Cr |
Profit Before Taxation & Exceptional Items | ₹2,787 Cr | ₹1,070 Cr | ₹908 Cr | ₹1,737 Cr | ₹1,434 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹2,787 Cr | ₹1,070 Cr | ₹908 Cr | ₹1,737 Cr | ₹1,434 Cr |
Provision for Tax | ₹706 Cr | ₹301 Cr | ₹239 Cr | ₹460 Cr | ₹12 Cr |
Current Income Tax | ₹632 Cr | ₹283 Cr | ₹228 Cr | ₹498 Cr | ₹409 Cr |
Deferred Tax | ₹75 Cr | ₹-5.37 Cr | ₹10 Cr | ₹-38 Cr | ₹-397 Cr |
Other taxes | - | ₹23 Cr | - | - | - |
Profit After Tax | ₹2,081 Cr | ₹769 Cr | ₹669 Cr | ₹1,277 Cr | ₹1,423 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr | ₹-0.01 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹2,081 Cr | ₹769 Cr | ₹669 Cr | ₹1,277 Cr | ₹1,423 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | - | - | - | - | - |
Appropriations | ₹2,081 Cr | ₹769 Cr | ₹669 Cr | ₹1,277 Cr | ₹1,423 Cr |
General Reserves | ₹2,007 Cr | ₹705 Cr | ₹606 Cr | ₹1,235 Cr | ₹1,391 Cr |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹72 Cr | ₹61 Cr | ₹61 Cr | ₹40 Cr | ₹29 Cr |
Equity Dividend % | ₹2,000.00 | ₹1,750.00 | ₹1,500.00 | ₹1,500.00 | ₹1,000.00 |
Earnings Per Share | ₹4,908.54 | ₹1,813.51 | ₹1,578.37 | ₹3,011.93 | ₹3,355.09 |
Adjusted EPS | ₹4,908.54 | ₹1,813.51 | ₹1,578.37 | ₹3,011.93 | ₹3,355.09 |
Compare Income Statement of peers of MRF
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MRF | ₹51,872.9 Cr | 2.4% | -3.7% | 11.4% | Stock Analytics | |
BALKRISHNA INDUSTRIES | ₹52,649.0 Cr | 2.3% | -8.3% | 4.1% | Stock Analytics | |
APOLLO TYRES | ₹30,608.7 Cr | 5.6% | -5.3% | 13.8% | Stock Analytics | |
CEAT | ₹11,140.8 Cr | 2% | -6.6% | 33.4% | Stock Analytics | |
JK TYRE & INDUSTRIES | ₹9,914.0 Cr | -0.6% | -9.3% | 8.2% | Stock Analytics | |
TVS SRICHAKRA | ₹2,697.4 Cr | -1.9% | -12.5% | -23.1% | Stock Analytics |
MRF Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MRF | 2.4% |
-3.7% |
11.4% |
SENSEX | -1.9% |
-5% |
17.5% |
You may also like the below Video Courses