MACROTECH DEVELOPERS
|
MACROTECH DEVELOPERS Last 5 Year Income Statement History
[Consolidated]
Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
---|---|---|---|---|---|
INCOME : | |||||
Operating Income | ₹10,316 Cr | ₹9,470 Cr | ₹9,233 Cr | ₹5,449 Cr | ₹12,443 Cr |
Revenue from property development | ₹9,741 Cr | ₹8,864 Cr | ₹8,386 Cr | ₹5,027 Cr | ₹12,021 Cr |
Sale of Development Rights | ₹419 Cr | ₹428 Cr | ₹681 Cr | ₹256 Cr | ₹123 Cr |
Development Charges | - | - | - | - | - |
Income From Investment in Properties | - | - | - | - | - |
Other Operational Income | ₹156 Cr | ₹179 Cr | ₹167 Cr | ₹165 Cr | ₹299 Cr |
Less: Excise Duty | - | - | - | - | - |
Operating Income (Net) | ₹10,316 Cr | ₹9,470 Cr | ₹9,233 Cr | ₹5,449 Cr | ₹12,443 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-3,878 Cr | ₹-2,768 Cr | ₹950 Cr | ₹701 Cr | ₹12,453 Cr |
Cost of Construction and Development | - | - | - | - | - |
Opening Raw Materials | - | - | - | - | - |
Cost of Land & Construction Materials | - | - | - | - | - |
Closing Stock | - | - | - | - | - |
Cost of Constructed property Sold | - | - | - | - | - |
Development Rights | - | - | - | - | - |
Other Construction Expenses | - | - | - | - | - |
Power & Fuel Cost | ₹18 Cr | ₹16 Cr | ₹1.60 Cr | ₹0.89 Cr | ₹3.81 Cr |
Electricity & Power | ₹18 Cr | ₹16 Cr | ₹1.60 Cr | ₹0.89 Cr | ₹3.81 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹471 Cr | ₹424 Cr | ₹354 Cr | ₹286 Cr | ₹390 Cr |
Salaries, Wages & Bonus | ₹658 Cr | ₹592 Cr | ₹537 Cr | ₹445 Cr | ₹624 Cr |
Contributions to EPF & Pension Funds | ₹26 Cr | ₹19 Cr | ₹14 Cr | ₹10 Cr | ₹23 Cr |
Workmen and Staff Welfare Expenses | ₹9.50 Cr | ₹7.50 Cr | ₹5.10 Cr | ₹3.52 Cr | ₹9.41 Cr |
Other Employees Cost | ₹-222 Cr | ₹-195 Cr | ₹-202 Cr | ₹-173 Cr | ₹-267 Cr |
Operating Expenses | ₹10,112 Cr | ₹8,848 Cr | ₹5,112 Cr | ₹2,903 Cr | ₹7,201 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | - | - | - | - | - |
Packing Material Consumed | - | - | - | - | - |
Other Manufacturing expenses | ₹10,112 Cr | ₹8,848 Cr | ₹5,112 Cr | ₹2,903 Cr | ₹7,201 Cr |
General and Administration Expenses | ₹295 Cr | ₹304 Cr | ₹385 Cr | ₹232 Cr | ₹393 Cr |
Rent , Rates & Taxes | ₹30 Cr | ₹46 Cr | ₹25 Cr | ₹24 Cr | ₹38 Cr |
Insurance | ₹2.40 Cr | ₹1.90 Cr | ₹1.30 Cr | ₹2.14 Cr | ₹5.94 Cr |
Printing and stationery | ₹2.10 Cr | ₹1.90 Cr | ₹1.10 Cr | ₹0.16 Cr | ₹6.19 Cr |
Professional and legal fees | ₹82 Cr | ₹99 Cr | ₹44 Cr | ₹39 Cr | ₹73 Cr |
Other Administration | ₹178 Cr | ₹156 Cr | ₹314 Cr | ₹167 Cr | ₹270 Cr |
Selling and Distribution Expenses | ₹596 Cr | ₹571 Cr | ₹245 Cr | ₹157 Cr | ₹259 Cr |
Advertisement & Sales Promotion | ₹409 Cr | ₹403 Cr | ₹117 Cr | ₹79 Cr | ₹108 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | - | - | - | - | - |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹186 Cr | ₹169 Cr | ₹128 Cr | ₹79 Cr | ₹151 Cr |
Miscellaneous Expenses | ₹1,697 Cr | ₹158 Cr | ₹1,087 Cr | ₹29 Cr | ₹74 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹8.10 Cr | ₹5.40 Cr | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | - | - |
Losson foreign exchange fluctuations | - | ₹103 Cr | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1,689 Cr | ₹50 Cr | ₹1,087 Cr | ₹29 Cr | ₹74 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹9,310 Cr | ₹7,554 Cr | ₹8,134 Cr | ₹4,310 Cr | ₹20,774 Cr |
Operating Profit (Excl OI) | ₹1,006 Cr | ₹1,917 Cr | ₹1,099 Cr | ₹1,139 Cr | ₹-8,332 Cr |
Other Income | ₹1,823 Cr | ₹291 Cr | ₹1,379 Cr | ₹567 Cr | ₹10,367 Cr |
Interest Received | ₹112 Cr | ₹123 Cr | ₹313 Cr | ₹296 Cr | ₹75 Cr |
Dividend Received | - | - | ₹5.30 Cr | ₹0.47 Cr | ₹1.13 Cr |
Profit on sale of Fixed Assets | ₹0.90 Cr | ₹1.20 Cr | ₹-0.20 Cr | ₹6.44 Cr | ₹3.16 Cr |
Profits on sale of Investments | ₹14 Cr | ₹119 Cr | ₹3.00 Cr | - | ₹9.66 Cr |
Provision Written Back | ₹1,639 Cr | ₹23 Cr | ₹1,088 Cr | ₹73 Cr | ₹70 Cr |
Foreign Exchange Gains | ₹0.90 Cr | - | ₹-54 Cr | ₹171 Cr | ₹297 Cr |
Others | ₹57 Cr | ₹25 Cr | ₹24 Cr | ₹20 Cr | ₹9,911 Cr |
Operating Profit | ₹2,829 Cr | ₹2,207 Cr | ₹2,478 Cr | ₹1,706 Cr | ₹2,035 Cr |
Interest | ₹480 Cr | ₹479 Cr | ₹688 Cr | ₹1,136 Cr | ₹740 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹998 Cr | ₹1,328 Cr | ₹1,935 Cr | ₹2,476 Cr | ₹3,008 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | ₹7.60 Cr | ₹11 Cr | ₹9.35 Cr |
Other Interest | ₹-518 Cr | ₹-849 Cr | ₹-1,255 Cr | ₹-1,350 Cr | ₹-2,278 Cr |
PBDT | ₹2,349 Cr | ₹1,728 Cr | ₹1,790 Cr | ₹569 Cr | ₹1,295 Cr |
Depreciation | ₹204 Cr | ₹93 Cr | ₹75 Cr | ₹73 Cr | ₹292 Cr |
Profit Before Taxation & Exceptional Items | ₹2,145 Cr | ₹1,635 Cr | ₹1,716 Cr | ₹496 Cr | ₹1,003 Cr |
Exceptional Income / Expenses | ₹-105 Cr | ₹-1,177 Cr | - | ₹-463 Cr | ₹0.16 Cr |
Profit Before Tax | ₹2,028 Cr | ₹453 Cr | ₹1,717 Cr | ₹33 Cr | ₹1,003 Cr |
Provision for Tax | ₹473 Cr | ₹-37 Cr | ₹508 Cr | ₹-15 Cr | ₹261 Cr |
Current Income Tax | ₹130 Cr | ₹270 Cr | ₹-12 Cr | ₹106 Cr | ₹34 Cr |
Deferred Tax | ₹390 Cr | ₹-215 Cr | ₹462 Cr | ₹-117 Cr | ₹228 Cr |
Other taxes | ₹-46 Cr | ₹-92 Cr | ₹58 Cr | ₹-3.73 Cr | - |
Profit After Tax | ₹1,554 Cr | ₹490 Cr | ₹1,209 Cr | ₹48 Cr | ₹742 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹-5.10 Cr | ₹-2.80 Cr | ₹-6.10 Cr | ₹-7.73 Cr | ₹-14 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹1,549 Cr | ₹487 Cr | ₹1,202 Cr | ₹40 Cr | ₹728 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹5,153 Cr | ₹4,608 Cr | ₹2,961 Cr | ₹2,148 Cr | ₹1,430 Cr |
Appropriations | ₹6,702 Cr | ₹5,094 Cr | ₹4,163 Cr | ₹2,188 Cr | ₹2,157 Cr |
General Reserve | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹6,702 Cr | ₹5,094 Cr | ₹4,163 Cr | ₹2,188 Cr | ₹2,157 Cr |
Equity Dividend % | ₹22.50 | ₹20.00 | - | - | - |
Earnings Per Share | ₹15.58 | ₹10.10 | ₹24.97 | ₹1.01 | ₹18.38 |
Adjusted EPS | ₹15.58 | ₹5.05 | ₹12.49 | ₹0.51 | ₹9.19 |
Compare Income Statement of peers of MACROTECH DEVELOPERS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MACROTECH DEVELOPERS | ₹118,125.3 Cr | -9.9% | -3.8% | 46.9% | Stock Analytics | |
DLF | ₹209,151.0 Cr | -7.5% | -0.7% | 62.9% | Stock Analytics | |
GODREJ PROPERTIES | ₹80,574.1 Cr | -9.2% | -0.1% | 97.4% | Stock Analytics | |
PRESTIGE ESTATES PROJECTS | ₹74,856.6 Cr | -6.4% | -6.4% | 190.9% | Stock Analytics | |
OBEROI REALTY | ₹63,550.4 Cr | -4.8% | 1.3% | 59.9% | Stock Analytics | |
THE PHOENIX MILLS | ₹59,792.0 Cr | -11.3% | -7.7% | 82.6% | Stock Analytics |
MACROTECH DEVELOPERS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MACROTECH DEVELOPERS | -9.9% |
-3.8% |
46.9% |
SENSEX | -5.3% |
-1.6% |
23.1% |
You may also like the below Video Courses