Home > Income Statement > MAGADH SUGAR & ENERGY

MAGADH SUGAR & ENERGY
Income Statement

COMMUNITY POLL
for MAGADH SUGAR & ENERGY
Please provide your vote to see the results

MAGADH SUGAR & ENERGY Last 5 Year Income Statement History

[Standalone]

Mar2025Mar2024Mar2023Mar2022Mar2021
INCOME :
Gross Sales ₹1,322 Cr₹1,097 Cr₹953 Cr₹995 Cr₹952 Cr
     Sales ₹1,268 Cr₹1,063 Cr₹922 Cr₹958 Cr₹900 Cr
     Job Work/ Contract Receipts -----
     Processing Charges / Service Income -----
     Revenue from property development -----
     Other Operational Income ₹54 Cr₹34 Cr₹32 Cr₹37 Cr₹52 Cr
Less: Excise Duty -----
Net Sales ₹1,322 Cr₹1,097 Cr₹953 Cr₹995 Cr₹952 Cr
EXPENDITURE :
Increase/Decrease in Stock ₹47 Cr₹-203 Cr₹-65 Cr₹203 Cr₹111 Cr
Raw Material Consumed ₹858 Cr₹905 Cr₹733 Cr₹543 Cr₹601 Cr
     Opening Raw Materials ₹24 Cr₹45 Cr₹14 Cr₹4.02 Cr₹3.58 Cr
     Purchases Raw Materials ₹854 Cr₹884 Cr₹763 Cr₹553 Cr₹602 Cr
     Closing Raw Materials ₹28 Cr₹24 Cr₹45 Cr₹14 Cr₹4.02 Cr
     Other Direct Purchases / Brought in cost ₹8.41 Cr----
     Other raw material cost -----
Power & Fuel Cost ₹18 Cr₹10 Cr₹8.48 Cr₹4.01 Cr₹4.19 Cr
     Electricity & Power ₹18 Cr₹10 Cr₹8.48 Cr₹4.01 Cr₹4.19 Cr
     Oil, Fuel & Natural gas -----
     Coals etc -----
     Other power & fuel -----
Employee Cost ₹67 Cr₹63 Cr₹62 Cr₹48 Cr₹48 Cr
     Salaries, Wages & Bonus ₹59 Cr₹55 Cr₹56 Cr₹43 Cr₹42 Cr
     Contributions to EPF & Pension Funds ₹4.17 Cr₹4.26 Cr₹3.50 Cr₹3.05 Cr₹2.99 Cr
     Workmen and Staff Welfare Expenses ₹2.04 Cr₹1.81 Cr₹1.24 Cr₹1.20 Cr₹1.16 Cr
     Other Employees Cost ₹1.40 Cr₹1.36 Cr₹1.34 Cr₹1.29 Cr₹1.31 Cr
Other Manufacturing Expenses ₹62 Cr₹67 Cr₹53 Cr₹41 Cr₹42 Cr
     Sub-contracted / Out sourced services -----
     Processing Charges -----
     Repairs and Maintenance ₹38 Cr₹37 Cr₹29 Cr₹23 Cr₹25 Cr
     Packing Material Consumed ₹9.91 Cr₹14 Cr₹8.54 Cr₹7.27 Cr₹7.74 Cr
     Other Mfg Exp ₹14 Cr₹16 Cr₹15 Cr₹11 Cr₹9.75 Cr
General and Administration Expenses ₹4.62 Cr₹4.03 Cr₹3.37 Cr₹3.53 Cr₹4.24 Cr
     Rent , Rates & Taxes ₹0.80 Cr₹0.82 Cr₹0.75 Cr₹1.04 Cr₹1.53 Cr
     Insurance ₹2.18 Cr₹1.70 Cr₹2.06 Cr₹1.62 Cr₹1.85 Cr
     Printing and stationery -----
     Professional and legal fees -----
     Traveling and conveyance -----
     Other Administration ₹1.65 Cr₹1.51 Cr₹0.55 Cr₹0.86 Cr₹0.86 Cr
Selling and Distribution Expenses ₹30 Cr₹23 Cr₹15 Cr₹18 Cr₹14 Cr
     Advertisement & Sales Promotion -----
     Sales Commissions & Incentives ₹4.25 Cr₹3.01 Cr₹2.26 Cr₹2.96 Cr₹3.11 Cr
     Freight and Forwarding ₹26 Cr₹20 Cr₹13 Cr₹15 Cr₹11 Cr
     Handling and Clearing Charges -----
     Other Selling Expenses -----
Miscellaneous Expenses ₹24 Cr₹16 Cr₹13 Cr₹11 Cr₹13 Cr
     Bad debts /advances written off ₹1.72 Cr₹0.87 Cr₹0.20 Cr₹0.53 Cr-
     Provision for doubtful debts ₹4.01 Cr₹0.03 Cr₹0.06 Cr-₹0.29 Cr
     Losson disposal of fixed assets(net) -₹0.39 Cr₹0.17 Cr₹0.25 Cr₹0.45 Cr
     Losson foreign exchange fluctuations -----
     Losson sale of non-trade current investments -----
     Other Miscellaneous Expenses ₹19 Cr₹14 Cr₹13 Cr₹9.81 Cr₹12 Cr
Less: Expenses Capitalised -----
Total Expenditure ₹1,111 Cr₹884 Cr₹823 Cr₹871 Cr₹837 Cr
Operating Profit (Excl OI) ₹211 Cr₹212 Cr₹131 Cr₹124 Cr₹115 Cr
Other Income ₹2.82 Cr₹2.42 Cr₹1.93 Cr₹3.27 Cr₹2.26 Cr
     Interest Received ₹0.42 Cr₹0.36 Cr₹0.53 Cr₹0.66 Cr₹0.81 Cr
     Dividend Received -----
     Profit on sale of Fixed Assets ₹0.59 Cr----
     Profits on sale of Investments -----
     Provision Written Back ₹1.25 Cr₹1.28 Cr₹0.67 Cr₹1.51 Cr₹0.23 Cr
     Foreign Exchange Gains -----
     Others ₹0.56 Cr₹0.78 Cr₹0.73 Cr₹1.10 Cr₹1.22 Cr
Operating Profit ₹214 Cr₹215 Cr₹133 Cr₹127 Cr₹117 Cr
Interest ₹38 Cr₹33 Cr₹30 Cr₹40 Cr₹55 Cr
     InterestonDebenture / Bonds -----
     Interest on Term Loan -----
     Intereston Fixed deposits -----
     Bank Charges etc -----
     Other Interest ₹38 Cr₹33 Cr₹30 Cr₹40 Cr₹55 Cr
PBDT ₹175 Cr₹182 Cr₹102 Cr₹87 Cr₹61 Cr
Depreciation ₹27 Cr₹25 Cr₹25 Cr₹21 Cr₹19 Cr
Profit Before Taxation & Exceptional Items ₹148 Cr₹157 Cr₹77 Cr₹66 Cr₹42 Cr
Exceptional Income / Expenses -----
Profit Before Tax ₹148 Cr₹157 Cr₹77 Cr₹66 Cr₹42 Cr
Provision for Tax ₹38 Cr₹40 Cr₹27 Cr₹20 Cr₹15 Cr
     Current Income Tax ₹31 Cr₹43 Cr₹13 Cr₹11 Cr₹7.51 Cr
     Deferred Tax ₹6.58 Cr₹-2.46 Cr₹13 Cr₹8.96 Cr₹7.72 Cr
     Other taxes ₹0.48 Cr₹0.01 Cr₹0.00 Cr₹0.00 Cr-
Profit After Tax ₹109 Cr₹116 Cr₹50 Cr₹46 Cr₹27 Cr
Extra items -----
Adjustments to PAT -----
Profit Balance B/F ₹355 Cr₹249 Cr₹208 Cr₹167 Cr₹146 Cr
Appropriations ₹465 Cr₹365 Cr₹258 Cr₹213 Cr₹173 Cr
     General Reserves -----
     Proposed Equity Dividend -----
     Corporate dividend tax -----
     Other Appropriation ₹21 Cr₹10 Cr₹9.21 Cr₹5.34 Cr₹5.76 Cr
Equity Dividend % ₹125.00₹150.00₹70.00₹65.00₹40.00
Earnings Per Share ₹77.67₹82.61₹35.67₹32.66₹19.22
Adjusted EPS ₹77.67₹82.61₹35.67₹32.66₹19.22

Compare Income Statement of peers of MAGADH SUGAR & ENERGY

Peers & Returns Market Capitalization 1 Week 1 Month 1 Year
MAGADH SUGAR & ENERGY ₹740.7 Cr -1.3% -19.2% -30.8% Stock Analytics
EID PARRY (INDIA) ₹19,828.7 Cr -6.4% 0.4% 50.5% Stock Analytics
BALRAMPUR CHINI MILLS ₹11,007.7 Cr -4.4% -11% 11.7% Stock Analytics
TRIVENI ENGINEERING & INDUSTRIES ₹7,374.7 Cr -2.3% -8.8% -13.3% Stock Analytics
SHREE RENUKA SUGARS ₹6,064.1 Cr -5.2% -13.6% -37.4% Stock Analytics
BANNARI AMMAN SUGARS ₹4,718.7 Cr -0.6% -5.8% 12.8% Stock Analytics


MAGADH SUGAR & ENERGY Share Price vs Sensex

Share Price Returns(%) 1 Week 1 Month 1 Year
MAGADH SUGAR & ENERGY

-1.3%

-19.2%

-30.8%

SENSEX

-0.9%

-4.4%

1.6%


You may also like the below Video Courses