MADHAV INFRA PROJECTS
|
MADHAV INFRA PROJECTS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹693 Cr | ₹515 Cr | ₹561 Cr | ₹507 Cr | ₹288 Cr |
| Sales | - | ₹3.25 Cr | ₹0.77 Cr | ₹0.08 Cr | - |
| Job Work/ Contract Receipts | ₹667 Cr | ₹476 Cr | ₹544 Cr | ₹487 Cr | ₹258 Cr |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹26 Cr | ₹35 Cr | ₹17 Cr | ₹20 Cr | ₹30 Cr |
| Less: Excise Duty | ₹82 Cr | ₹54 Cr | ₹48 Cr | ₹47 Cr | ₹14 Cr |
| Net Sales | ₹610 Cr | ₹460 Cr | ₹513 Cr | ₹460 Cr | ₹274 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-0.60 Cr | ₹5.59 Cr | ₹-4.27 Cr | ₹-16 Cr | ₹11 Cr |
| Raw Material Consumed | ₹418 Cr | ₹209 Cr | ₹213 Cr | ₹187 Cr | ₹79 Cr |
| Opening Raw Materials | ₹39 Cr | ₹32 Cr | ₹45 Cr | ₹25 Cr | ₹30 Cr |
| Purchases Raw Materials | ₹419 Cr | ₹215 Cr | ₹201 Cr | ₹207 Cr | ₹74 Cr |
| Closing Raw Materials | ₹40 Cr | ₹39 Cr | ₹32 Cr | ₹45 Cr | ₹25 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.37 Cr | ₹0.56 Cr | ₹0.49 Cr | ₹0.56 Cr | ₹0.53 Cr |
| Electricity & Power | ₹0.37 Cr | ₹0.56 Cr | ₹0.49 Cr | ₹0.56 Cr | ₹0.53 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹12 Cr | ₹13 Cr | ₹15 Cr | ₹17 Cr | ₹17 Cr |
| Salaries, Wages & Bonus | ₹11 Cr | ₹9.50 Cr | ₹11 Cr | ₹14 Cr | ₹14 Cr |
| Contributions to EPF & Pension Funds | ₹1.61 Cr | ₹2.65 Cr | ₹4.61 Cr | ₹0.29 Cr | ₹0.35 Cr |
| Workmen and Staff Welfare Expenses | ₹0.34 Cr | ₹0.36 Cr | ₹0.31 Cr | ₹2.79 Cr | ₹3.05 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹97 Cr | ₹163 Cr | ₹219 Cr | ₹212 Cr | ₹122 Cr |
| Sub-contracted / Out sourced services | - | - | ₹31 Cr | ₹64 Cr | - |
| Processing Charges | ₹4.35 Cr | ₹0.32 Cr | ₹1.68 Cr | ₹0.85 Cr | ₹0.70 Cr |
| Repairs and Maintenance | ₹2.83 Cr | ₹3.77 Cr | ₹6.58 Cr | ₹10 Cr | ₹12 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹90 Cr | ₹159 Cr | ₹180 Cr | ₹137 Cr | ₹110 Cr |
| General and Administration Expenses | ₹13 Cr | ₹8.49 Cr | ₹7.63 Cr | ₹5.82 Cr | ₹5.04 Cr |
| Rent , Rates & Taxes | ₹2.27 Cr | ₹1.47 Cr | ₹1.72 Cr | ₹2.13 Cr | ₹1.53 Cr |
| Insurance | ₹1.60 Cr | ₹1.39 Cr | ₹1.24 Cr | ₹1.09 Cr | ₹0.83 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹8.22 Cr | ₹4.11 Cr | ₹3.43 Cr | ₹1.99 Cr | ₹2.07 Cr |
| Traveling and conveyance | ₹0.90 Cr | ₹1.15 Cr | ₹0.91 Cr | ₹0.32 Cr | ₹0.35 Cr |
| Other Administration | ₹0.35 Cr | ₹0.37 Cr | ₹0.34 Cr | ₹0.28 Cr | ₹0.26 Cr |
| Selling and Distribution Expenses | ₹0.09 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹1.00 Cr | ₹0.88 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹0.09 Cr | ₹0.14 Cr | ₹0.16 Cr | ₹1.00 Cr | ₹0.88 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹2.83 Cr | ₹2.59 Cr | ₹3.31 Cr | ₹1.83 Cr | ₹2.61 Cr |
| Bad debts /advances written off | ₹1.18 Cr | - | - | - | - |
| Provision for doubtful debts | ₹0.13 Cr | ₹0.23 Cr | ₹0.22 Cr | ₹0.10 Cr | ₹0.32 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹0.05 Cr | - | ₹0.09 Cr |
| Losson foreign exchange fluctuations | - | - | - | ₹0.00 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹1.53 Cr | ₹2.36 Cr | ₹3.04 Cr | ₹1.72 Cr | ₹2.21 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹543 Cr | ₹402 Cr | ₹455 Cr | ₹409 Cr | ₹239 Cr |
| Operating Profit (Excl OI) | ₹67 Cr | ₹58 Cr | ₹58 Cr | ₹51 Cr | ₹35 Cr |
| Other Income | ₹5.94 Cr | ₹6.13 Cr | ₹29 Cr | ₹2.56 Cr | ₹3.34 Cr |
| Interest Received | ₹3.35 Cr | ₹2.59 Cr | ₹2.47 Cr | ₹1.96 Cr | ₹2.90 Cr |
| Dividend Received | ₹0.84 Cr | ₹2.16 Cr | - | - | - |
| Profit on sale of Fixed Assets | ₹0.81 Cr | ₹0.11 Cr | ₹25 Cr | ₹0.29 Cr | - |
| Profits on sale of Investments | - | ₹0.08 Cr | ₹0.40 Cr | ₹0.11 Cr | - |
| Provision Written Back | ₹0.63 Cr | ₹0.75 Cr | - | - | ₹0.00 Cr |
| Foreign Exchange Gains | - | - | - | - | ₹0.02 Cr |
| Others | ₹0.31 Cr | ₹0.44 Cr | ₹0.55 Cr | ₹0.19 Cr | ₹0.41 Cr |
| Operating Profit | ₹73 Cr | ₹64 Cr | ₹86 Cr | ₹54 Cr | ₹38 Cr |
| Interest | ₹28 Cr | ₹24 Cr | ₹25 Cr | ₹28 Cr | ₹32 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.57 Cr | ₹11 Cr | ₹12 Cr | ₹14 Cr | ₹18 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹10 Cr | ₹7.46 Cr | ₹7.26 Cr | ₹6.28 Cr | ₹6.45 Cr |
| Other Interest | ₹8.63 Cr | ₹5.75 Cr | ₹6.24 Cr | ₹7.87 Cr | ₹7.96 Cr |
| PBDT | ₹45 Cr | ₹41 Cr | ₹61 Cr | ₹25 Cr | ₹6.02 Cr |
| Depreciation | ₹15 Cr | ₹16 Cr | ₹13 Cr | ₹16 Cr | ₹21 Cr |
| Profit Before Taxation & Exceptional Items | ₹30 Cr | ₹25 Cr | ₹48 Cr | ₹9.49 Cr | ₹-15 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹30 Cr | ₹25 Cr | ₹48 Cr | ₹9.49 Cr | ₹-15 Cr |
| Provision for Tax | ₹5.40 Cr | ₹2.58 Cr | ₹11 Cr | ₹2.79 Cr | ₹-3.03 Cr |
| Current Income Tax | ₹5.42 Cr | ₹3.70 Cr | ₹10 Cr | ₹3.06 Cr | ₹0.04 Cr |
| Deferred Tax | ₹-0.10 Cr | ₹-0.52 Cr | ₹2.36 Cr | ₹-0.27 Cr | ₹-3.73 Cr |
| Other taxes | ₹0.08 Cr | ₹-0.60 Cr | ₹-1.14 Cr | ₹0.00 Cr | ₹0.66 Cr |
| Profit After Tax | ₹24 Cr | ₹22 Cr | ₹37 Cr | ₹6.70 Cr | ₹-12 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.94 Cr | ₹-1.20 Cr | ₹-2.21 Cr | ₹-0.09 Cr | ₹-0.03 Cr |
| Share of Associate | ₹0.45 Cr | ₹0.70 Cr | ₹-0.44 Cr | ₹-0.37 Cr | ₹-0.54 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹26 Cr | ₹22 Cr | ₹34 Cr | ₹6.24 Cr | ₹-13 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹114 Cr | ₹84 Cr | ₹50 Cr | ₹44 Cr | ₹57 Cr |
| Appropriations | ₹140 Cr | ₹106 Cr | ₹84 Cr | ₹51 Cr | ₹44 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1.53 Cr | ₹-8.64 Cr | ₹0.03 Cr | ₹0.66 Cr | ₹-0.45 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.96 | ₹0.80 | ₹1.26 | ₹0.24 | ₹-0.49 |
| Adjusted EPS | ₹0.96 | ₹0.80 | ₹1.26 | ₹0.24 | ₹-0.49 |
Compare Income Statement of peers of MADHAV INFRA PROJECTS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MADHAV INFRA PROJECTS | ₹316.8 Cr | 4.8% | 2.4% | -23.7% | Stock Analytics | |
| LARSEN & TOUBRO | ₹572,641.0 Cr | 3.1% | 4.4% | 14.7% | Stock Analytics | |
| RAIL VIKAS NIGAM | ₹76,280.5 Cr | -0.5% | 17.4% | -14.4% | Stock Analytics | |
| IRB INFRASTRUCTURE DEVELOPERS | ₹25,846.9 Cr | 2.8% | -0.4% | -26.3% | Stock Analytics | |
| KEC INTERNATIONAL | ₹19,882.5 Cr | 1.7% | 3.8% | -38.4% | Stock Analytics | |
| AFCONS INFRASTRUCTURE | ₹14,382.2 Cr | 1.5% | -3% | -28% | Stock Analytics | |
MADHAV INFRA PROJECTS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MADHAV INFRA PROJECTS | 4.8% |
2.4% |
-23.7% |
| SENSEX | 0.9% |
0.7% |
9.6% |
You may also like the below Video Courses