MSTC
|
MSTC Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹721 Cr | ₹876 Cr | ₹780 Cr | ₹123 Cr | ₹3,292 Cr |
Sales | - | ₹160 Cr | ₹176 Cr | ₹57 Cr | ₹2,568 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹687 Cr | ₹672 Cr | ₹559 Cr | ₹59 Cr | ₹630 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹34 Cr | ₹44 Cr | ₹46 Cr | ₹7.00 Cr | ₹94 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹721 Cr | ₹876 Cr | ₹780 Cr | ₹123 Cr | ₹3,292 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | - | - | - | - | - |
Raw Material Consumed | ₹64 Cr | ₹214 Cr | ₹218 Cr | ₹62 Cr | ₹2,591 Cr |
Opening Raw Materials | - | - | - | - | - |
Purchases Raw Materials | - | - | - | - | - |
Closing Raw Materials | - | - | - | - | - |
Other Direct Purchases / Brought in cost | ₹64 Cr | ₹214 Cr | ₹218 Cr | ₹62 Cr | ₹2,591 Cr |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹1.39 Cr | ₹1.29 Cr | ₹0.96 Cr | ₹0.12 Cr | ₹1.14 Cr |
Electricity & Power | ₹1.39 Cr | ₹1.29 Cr | ₹0.96 Cr | ₹0.12 Cr | ₹1.14 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹172 Cr | ₹193 Cr | ₹173 Cr | ₹18 Cr | ₹169 Cr |
Salaries, Wages & Bonus | ₹139 Cr | ₹159 Cr | ₹141 Cr | ₹15 Cr | ₹139 Cr |
Contributions to EPF & Pension Funds | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹1.49 Cr | ₹15 Cr |
Workmen and Staff Welfare Expenses | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹1.76 Cr | ₹14 Cr |
Other Employees Cost | - | - | - | - | - |
Other Manufacturing Expenses | ₹21 Cr | ₹19 Cr | ₹148 Cr | ₹17 Cr | ₹155 Cr |
Sub-contracted / Out sourced services | - | - | ₹133 Cr | ₹15 Cr | ₹138 Cr |
Processing Charges | ₹11 Cr | ₹9.49 Cr | ₹7.23 Cr | ₹0.88 Cr | ₹7.67 Cr |
Repairs and Maintenance | ₹9.57 Cr | ₹8.47 Cr | ₹6.65 Cr | ₹0.91 Cr | ₹7.76 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹0.38 Cr | ₹0.66 Cr | ₹1.39 Cr | ₹0.10 Cr | ₹1.45 Cr |
General and Administration Expenses | ₹176 Cr | ₹173 Cr | ₹22 Cr | ₹2.82 Cr | ₹27 Cr |
Rent , Rates & Taxes | ₹4.94 Cr | ₹4.06 Cr | ₹4.20 Cr | ₹0.47 Cr | ₹4.82 Cr |
Insurance | ₹1.61 Cr | ₹1.49 Cr | ₹1.55 Cr | ₹0.11 Cr | ₹1.17 Cr |
Printing and stationery | ₹0.35 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.08 Cr | ₹0.77 Cr |
Professional and legal fees | ₹5.45 Cr | ₹3.65 Cr | ₹2.32 Cr | ₹0.39 Cr | ₹2.54 Cr |
Traveling and conveyance | ₹3.08 Cr | ₹0.81 Cr | ₹0.74 Cr | ₹0.34 Cr | ₹5.18 Cr |
Other Administration | ₹161 Cr | ₹163 Cr | ₹13 Cr | ₹1.44 Cr | ₹13 Cr |
Selling and Distribution Expenses | ₹1.61 Cr | ₹1.09 Cr | ₹1.56 Cr | ₹0.12 Cr | ₹3.05 Cr |
Advertisement & Sales Promotion | ₹1.37 Cr | ₹0.93 Cr | ₹0.46 Cr | ₹0.07 Cr | ₹2.62 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹0.24 Cr | ₹0.17 Cr | ₹0.62 Cr | ₹0.05 Cr | ₹0.43 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | ₹0.48 Cr | - | - |
Miscellaneous Expenses | ₹90 Cr | ₹265 Cr | ₹267 Cr | ₹8.19 Cr | ₹549 Cr |
Bad debts /advances written off | ₹77 Cr | ₹220 Cr | ₹180 Cr | ₹3.74 Cr | ₹110 Cr |
Provision for doubtful debts | ₹5.18 Cr | ₹40 Cr | ₹72 Cr | ₹3.87 Cr | ₹432 Cr |
Losson disposal of fixed assets(net) | ₹0.03 Cr | ₹0.32 Cr | ₹0.26 Cr | ₹0.01 Cr | ₹0.00 Cr |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹7.48 Cr | ₹4.96 Cr | ₹14 Cr | ₹0.57 Cr | ₹6.45 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹525 Cr | ₹867 Cr | ₹831 Cr | ₹108 Cr | ₹3,495 Cr |
Operating Profit (Excl OI) | ₹196 Cr | ₹9.09 Cr | ₹-50 Cr | ₹15 Cr | ₹-203 Cr |
Other Income | ₹158 Cr | ₹247 Cr | ₹214 Cr | ₹6.46 Cr | ₹48 Cr |
Interest Received | ₹53 Cr | ₹24 Cr | ₹14 Cr | ₹1.44 Cr | ₹43 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | ₹0.33 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.01 Cr | ₹0.05 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹103 Cr | ₹221 Cr | ₹198 Cr | ₹4.83 Cr | ₹2.96 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹1.33 Cr | ₹1.84 Cr | ₹1.78 Cr | ₹0.19 Cr | ₹2.54 Cr |
Operating Profit | ₹354 Cr | ₹256 Cr | ₹163 Cr | ₹22 Cr | ₹-155 Cr |
Interest | ₹0.16 Cr | ₹2.83 Cr | ₹7.94 Cr | ₹2.95 Cr | ₹65 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹0.09 Cr | ₹0.38 Cr | - | - | - |
Intereston Fixed deposits | - | - | ₹0.03 Cr | ₹0.00 Cr | ₹0.07 Cr |
Bank Charges etc | ₹0.06 Cr | ₹0.21 Cr | ₹0.79 Cr | ₹0.08 Cr | ₹7.25 Cr |
Other Interest | - | ₹2.23 Cr | ₹7.12 Cr | ₹2.87 Cr | ₹58 Cr |
PBDT | ₹354 Cr | ₹253 Cr | ₹155 Cr | ₹19 Cr | ₹-220 Cr |
Depreciation | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹1.66 Cr | ₹15 Cr |
Profit Before Taxation & Exceptional Items | ₹332 Cr | ₹233 Cr | ₹137 Cr | ₹17 Cr | ₹-235 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹329 Cr | ₹233 Cr | ₹136 Cr | ₹17 Cr | ₹-237 Cr |
Provision for Tax | ₹87 Cr | ₹34 Cr | ₹23 Cr | ₹6.97 Cr | ₹70 Cr |
Current Income Tax | ₹52 Cr | ₹22 Cr | ₹10 Cr | ₹3.07 Cr | ₹50 Cr |
Deferred Tax | ₹36 Cr | ₹12 Cr | ₹2.23 Cr | ₹3.36 Cr | ₹20 Cr |
Other taxes | ₹-0.23 Cr | - | ₹10 Cr | ₹0.55 Cr | ₹0.09 Cr |
Profit After Tax | ₹242 Cr | ₹199 Cr | ₹113 Cr | ₹9.70 Cr | ₹-307 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹242 Cr | ₹199 Cr | ₹113 Cr | ₹9.70 Cr | ₹-307 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹-99 Cr | ₹-195 Cr | ₹-279 Cr | ₹-36 Cr | ₹13 Cr |
Appropriations | ₹143 Cr | ₹4.24 Cr | ₹-166 Cr | ₹-27 Cr | ₹-294 Cr |
General Reserves | - | - | - | ₹0.13 Cr | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹26 Cr | ₹43 Cr | ₹29 Cr | ₹0.98 Cr | ₹71 Cr |
Equity Dividend % | ₹150.00 | ₹129.00 | ₹44.00 | ₹33.00 | - |
Earnings Per Share | ₹34.37 | ₹28.28 | ₹16.05 | ₹13.78 | ₹-43.62 |
Adjusted EPS | ₹34.37 | ₹28.28 | ₹16.05 | ₹13.78 | ₹-43.62 |
Compare Income Statement of peers of MSTC
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MSTC | ₹5,139.2 Cr | -5.9% | 25.2% | 46.8% | Stock Analytics | |
ADANI ENTERPRISES | ₹287,091.0 Cr | 1.3% | -12% | -12.7% | Stock Analytics | |
REDINGTON | ₹16,362.5 Cr | -2.1% | 8.2% | 23.8% | Stock Analytics | |
MMTC | ₹11,700.0 Cr | -3.9% | 3.5% | 28.4% | Stock Analytics | |
HONASA CONSUMER | ₹7,997.2 Cr | -5.4% | -33.4% | -35.9% | Stock Analytics | |
LLOYDS ENTERPRISES | ₹6,228.3 Cr | 0.2% | 11.1% | 21.1% | Stock Analytics |
MSTC Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MSTC | -5.9% |
25.2% |
46.8% |
SENSEX | -1% |
3.9% |
16% |
You may also like the below Video Courses