MADHYA BHARAT AGRO PRODUCTS
|
MADHYA BHARAT AGRO PRODUCTS Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹982 Cr | ₹491 Cr | ₹186 Cr | ₹131 Cr | ₹116 Cr |
Sales | ₹508 Cr | ₹283 Cr | ₹131 Cr | ₹88 Cr | ₹81 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | ₹0.39 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹474 Cr | ₹208 Cr | ₹55 Cr | ₹43 Cr | ₹35 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹982 Cr | ₹491 Cr | ₹186 Cr | ₹131 Cr | ₹116 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-30 Cr | ₹-57 Cr | ₹-3.41 Cr | ₹-9.83 Cr | ₹-3.55 Cr |
Raw Material Consumed | ₹652 Cr | ₹344 Cr | ₹94 Cr | ₹67 Cr | ₹52 Cr |
Opening Raw Materials | ₹68 Cr | ₹24 Cr | ₹7.86 Cr | ₹5.95 Cr | ₹3.41 Cr |
Purchases Raw Materials | ₹676 Cr | ₹388 Cr | ₹110 Cr | ₹69 Cr | ₹54 Cr |
Closing Raw Materials | ₹92 Cr | ₹68 Cr | ₹24 Cr | ₹7.86 Cr | ₹6.12 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹15 Cr | ₹10 Cr | ₹6.42 Cr | ₹4.97 Cr | ₹4.75 Cr |
Electricity & Power | ₹15 Cr | ₹10 Cr | ₹6.42 Cr | ₹4.97 Cr | ₹4.75 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹28 Cr | ₹18 Cr | ₹11 Cr | ₹7.99 Cr | ₹5.66 Cr |
Salaries, Wages & Bonus | ₹26 Cr | ₹17 Cr | ₹11 Cr | ₹7.54 Cr | ₹5.29 Cr |
Contributions to EPF & Pension Funds | ₹0.50 Cr | ₹0.39 Cr | ₹0.26 Cr | ₹0.22 Cr | ₹0.20 Cr |
Workmen and Staff Welfare Expenses | ₹0.58 Cr | ₹0.28 Cr | ₹0.19 Cr | ₹0.19 Cr | ₹0.14 Cr |
Other Employees Cost | ₹0.20 Cr | ₹0.14 Cr | ₹0.07 Cr | ₹0.04 Cr | ₹0.04 Cr |
Other Manufacturing Expenses | ₹44 Cr | ₹29 Cr | ₹11 Cr | ₹8.88 Cr | ₹6.99 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹2.59 Cr | ₹1.99 Cr | ₹0.36 Cr | ₹0.27 Cr | ₹0.19 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹42 Cr | ₹27 Cr | ₹11 Cr | ₹8.61 Cr | ₹6.81 Cr |
General and Administration Expenses | ₹4.82 Cr | ₹2.68 Cr | ₹1.80 Cr | ₹1.65 Cr | ₹0.84 Cr |
Rent , Rates & Taxes | ₹0.71 Cr | ₹0.34 Cr | ₹0.26 Cr | ₹0.17 Cr | ₹0.05 Cr |
Insurance | ₹1.01 Cr | ₹0.59 Cr | ₹0.35 Cr | ₹0.28 Cr | ₹0.17 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | ₹0.36 Cr | ₹0.21 Cr | ₹0.24 Cr | ₹0.21 Cr | ₹0.01 Cr |
Traveling and conveyance | ₹1.41 Cr | ₹0.73 Cr | ₹0.52 Cr | ₹0.75 Cr | ₹0.48 Cr |
Other Administration | ₹1.33 Cr | ₹0.81 Cr | ₹0.43 Cr | ₹0.25 Cr | ₹0.13 Cr |
Selling and Distribution Expenses | ₹54 Cr | ₹36 Cr | ₹22 Cr | ₹15 Cr | ₹20 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | ₹0.61 Cr | ₹1.14 Cr | ₹0.88 Cr | ₹1.89 Cr | ₹8.92 Cr |
Miscellaneous Expenses | ₹4.03 Cr | ₹1.52 Cr | ₹1.15 Cr | ₹0.76 Cr | ₹0.34 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | - | - | - | - | - |
Losson disposal of fixed assets(net) | - | - | - | ₹0.00 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹4.03 Cr | ₹1.52 Cr | ₹1.15 Cr | ₹0.76 Cr | ₹0.34 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹772 Cr | ₹385 Cr | ₹144 Cr | ₹96 Cr | ₹87 Cr |
Operating Profit (Excl OI) | ₹210 Cr | ₹107 Cr | ₹42 Cr | ₹35 Cr | ₹29 Cr |
Other Income | ₹5.19 Cr | ₹0.26 Cr | ₹0.15 Cr | ₹0.23 Cr | ₹0.27 Cr |
Interest Received | ₹1.33 Cr | ₹0.15 Cr | ₹0.06 Cr | ₹0.05 Cr | ₹0.03 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | ₹0.02 Cr | - | ₹0.10 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.17 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.16 Cr | ₹0.09 Cr |
Foreign Exchange Gains | - | - | ₹0.04 Cr | ₹0.02 Cr | ₹-0.01 Cr |
Others | ₹3.68 Cr | ₹0.09 Cr | ₹0.00 Cr | - | ₹0.05 Cr |
Operating Profit | ₹215 Cr | ₹107 Cr | ₹42 Cr | ₹35 Cr | ₹30 Cr |
Interest | ₹16 Cr | ₹7.54 Cr | ₹3.80 Cr | ₹3.07 Cr | ₹3.63 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹3.09 Cr | ₹2.96 Cr | ₹2.70 Cr | ₹1.54 Cr | ₹1.82 Cr |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | ₹1.55 Cr | ₹0.97 Cr | ₹0.10 Cr | ₹0.07 Cr | ₹0.07 Cr |
Other Interest | ₹12 Cr | ₹3.61 Cr | ₹1.01 Cr | ₹1.45 Cr | ₹1.74 Cr |
PBDT | ₹199 Cr | ₹99 Cr | ₹38 Cr | ₹32 Cr | ₹26 Cr |
Depreciation | ₹22 Cr | ₹18 Cr | ₹9.37 Cr | ₹10 Cr | ₹10 Cr |
Profit Before Taxation & Exceptional Items | ₹176 Cr | ₹81 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr |
Exceptional Income / Expenses | - | - | - | - | - |
Profit Before Tax | ₹176 Cr | ₹81 Cr | ₹29 Cr | ₹21 Cr | ₹16 Cr |
Provision for Tax | ₹52 Cr | ₹24 Cr | ₹8.33 Cr | ₹6.63 Cr | ₹4.32 Cr |
Current Income Tax | ₹31 Cr | ₹14 Cr | ₹5.02 Cr | ₹3.79 Cr | ₹3.58 Cr |
Deferred Tax | ₹21 Cr | ₹9.93 Cr | ₹3.32 Cr | ₹2.84 Cr | ₹0.74 Cr |
Other taxes | ₹0.01 Cr | - | - | - | - |
Profit After Tax | ₹124 Cr | ₹57 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹124 Cr | ₹57 Cr | ₹20 Cr | ₹15 Cr | ₹11 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹167 Cr | ₹111 Cr | ₹92 Cr | ₹78 Cr | ₹68 Cr |
Appropriations | ₹291 Cr | ₹168 Cr | ₹112 Cr | ₹93 Cr | ₹79 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹23 Cr | ₹1.10 Cr | ₹1.09 Cr | ₹1.32 Cr | ₹1.32 Cr |
Equity Dividend % | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 | ₹5.00 |
Earnings Per Share | ₹28.35 | ₹26.03 | ₹9.24 | ₹6.77 | ₹5.22 |
Adjusted EPS | ₹14.17 | ₹6.51 | ₹2.31 | ₹1.69 | ₹1.30 |
Compare Income Statement of peers of MADHYA BHARAT AGRO PRODUCTS
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MADHYA BHARAT AGRO PRODUCTS | ₹2,019.2 Cr | 0.4% | -1.4% | -20% | Stock Analytics | |
THE FERTILISERS AND CHEMICALS TRAVANCORE | ₹41,500.0 Cr | -0.1% | -19.4% | 204.7% | Stock Analytics | |
COROMANDEL INTERNATIONAL | ₹32,996.8 Cr | 0.9% | -1.7% | 23.6% | Stock Analytics | |
CHAMBAL FERTILISERS AND CHEMICALS | ₹14,796.1 Cr | 1% | -6.6% | 27.5% | Stock Analytics | |
GUJARAT NARMADA VALLEY FERTILIZERS & CHEMICALS | ₹10,030.2 Cr | 2.7% | -6.9% | 16.7% | Stock Analytics | |
GUJARAT STATE FERTILIZERS & CHEMICALS | ₹8,872.1 Cr | -1% | -14.4% | 60.6% | Stock Analytics |
MADHYA BHARAT AGRO PRODUCTS Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MADHYA BHARAT AGRO PRODUCTS | 0.4% |
-1.4% |
-20% |
SENSEX | -2.6% |
-0% |
21% |
You may also like the below Video Courses