MAGADH SUGAR & ENERGY
|
MAGADH SUGAR & ENERGY Last 5 Year Income Statement History
[Standalone]
Mar2023 | Mar2022 | Mar2021 | Mar2020 | Mar2019 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹953 Cr | ₹995 Cr | ₹952 Cr | ₹916 Cr | ₹739 Cr |
Sales | ₹922 Cr | ₹958 Cr | ₹900 Cr | ₹858 Cr | ₹696 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | - | - | - | - | - |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹32 Cr | ₹37 Cr | ₹52 Cr | ₹58 Cr | ₹43 Cr |
Less: Excise Duty | - | - | - | - | - |
Net Sales | ₹953 Cr | ₹995 Cr | ₹952 Cr | ₹916 Cr | ₹739 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹-65 Cr | ₹203 Cr | ₹111 Cr | ₹-125 Cr | ₹-199 Cr |
Raw Material Consumed | ₹733 Cr | ₹543 Cr | ₹601 Cr | ₹748 Cr | ₹720 Cr |
Opening Raw Materials | ₹14 Cr | ₹4.02 Cr | ₹3.58 Cr | ₹8.46 Cr | ₹15 Cr |
Purchases Raw Materials | ₹763 Cr | ₹553 Cr | ₹602 Cr | ₹743 Cr | ₹713 Cr |
Closing Raw Materials | ₹45 Cr | ₹14 Cr | ₹4.02 Cr | ₹3.58 Cr | ₹8.46 Cr |
Other Direct Purchases / Brought in cost | - | - | - | - | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹8.48 Cr | ₹4.01 Cr | ₹4.19 Cr | ₹5.72 Cr | ₹3.26 Cr |
Electricity & Power | ₹8.48 Cr | ₹4.01 Cr | ₹4.19 Cr | ₹5.72 Cr | ₹3.26 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹62 Cr | ₹48 Cr | ₹48 Cr | ₹48 Cr | ₹45 Cr |
Salaries, Wages & Bonus | ₹56 Cr | ₹43 Cr | ₹42 Cr | ₹43 Cr | ₹39 Cr |
Contributions to EPF & Pension Funds | ₹3.50 Cr | ₹3.05 Cr | ₹2.99 Cr | ₹2.98 Cr | ₹2.85 Cr |
Workmen and Staff Welfare Expenses | ₹1.24 Cr | ₹1.20 Cr | ₹1.16 Cr | ₹1.10 Cr | ₹1.04 Cr |
Other Employees Cost | ₹1.34 Cr | ₹1.29 Cr | ₹1.31 Cr | ₹1.30 Cr | ₹1.17 Cr |
Other Manufacturing Expenses | ₹53 Cr | ₹41 Cr | ₹42 Cr | ₹50 Cr | ₹44 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹29 Cr | ₹23 Cr | ₹25 Cr | ₹30 Cr | ₹24 Cr |
Packing Material Consumed | ₹8.54 Cr | ₹7.27 Cr | ₹7.74 Cr | ₹9.69 Cr | ₹10 Cr |
Other Mfg Exp | ₹15 Cr | ₹11 Cr | ₹9.75 Cr | ₹11 Cr | ₹10 Cr |
General and Administration Expenses | ₹3.37 Cr | ₹3.53 Cr | ₹4.24 Cr | ₹4.50 Cr | ₹2.95 Cr |
Rent , Rates & Taxes | ₹0.75 Cr | ₹1.04 Cr | ₹1.53 Cr | ₹2.51 Cr | ₹1.49 Cr |
Insurance | ₹2.06 Cr | ₹1.62 Cr | ₹1.85 Cr | ₹1.22 Cr | ₹0.68 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹0.55 Cr | ₹0.86 Cr | ₹0.86 Cr | ₹0.77 Cr | ₹0.79 Cr |
Selling and Distribution Expenses | ₹15 Cr | ₹18 Cr | ₹14 Cr | ₹14 Cr | ₹14 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹13 Cr | ₹11 Cr | ₹13 Cr | ₹16 Cr | ₹8.51 Cr |
Bad debts /advances written off | ₹0.20 Cr | ₹0.53 Cr | - | ₹0.01 Cr | ₹0.15 Cr |
Provision for doubtful debts | ₹0.06 Cr | - | ₹0.29 Cr | ₹0.86 Cr | ₹0.05 Cr |
Losson disposal of fixed assets(net) | ₹0.17 Cr | ₹0.25 Cr | ₹0.45 Cr | ₹0.01 Cr | - |
Losson foreign exchange fluctuations | - | - | - | - | - |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹13 Cr | ₹9.81 Cr | ₹12 Cr | ₹15 Cr | ₹8.31 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹823 Cr | ₹871 Cr | ₹837 Cr | ₹761 Cr | ₹638 Cr |
Operating Profit (Excl OI) | ₹131 Cr | ₹124 Cr | ₹115 Cr | ₹155 Cr | ₹101 Cr |
Other Income | ₹1.93 Cr | ₹3.27 Cr | ₹2.26 Cr | ₹3.27 Cr | ₹5.91 Cr |
Interest Received | ₹0.53 Cr | ₹0.66 Cr | ₹0.81 Cr | ₹0.26 Cr | ₹0.51 Cr |
Dividend Received | - | - | - | - | - |
Profit on sale of Fixed Assets | - | - | - | - | ₹0.58 Cr |
Profits on sale of Investments | - | - | - | - | - |
Provision Written Back | ₹0.67 Cr | ₹1.51 Cr | ₹0.23 Cr | ₹0.41 Cr | ₹0.49 Cr |
Foreign Exchange Gains | - | - | - | - | - |
Others | ₹0.73 Cr | ₹1.10 Cr | ₹1.22 Cr | ₹2.60 Cr | ₹4.33 Cr |
Operating Profit | ₹133 Cr | ₹127 Cr | ₹117 Cr | ₹158 Cr | ₹107 Cr |
Interest | ₹30 Cr | ₹40 Cr | ₹55 Cr | ₹48 Cr | ₹35 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | - | - | - | - | - |
Intereston Fixed deposits | - | - | - | - | - |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹30 Cr | ₹40 Cr | ₹55 Cr | ₹48 Cr | ₹35 Cr |
PBDT | ₹102 Cr | ₹87 Cr | ₹61 Cr | ₹110 Cr | ₹72 Cr |
Depreciation | ₹25 Cr | ₹21 Cr | ₹19 Cr | ₹18 Cr | ₹18 Cr |
Profit Before Taxation & Exceptional Items | ₹77 Cr | ₹66 Cr | ₹42 Cr | ₹92 Cr | ₹54 Cr |
Exceptional Income / Expenses | - | - | - | ₹16 Cr | - |
Profit Before Tax | ₹77 Cr | ₹66 Cr | ₹42 Cr | ₹108 Cr | ₹54 Cr |
Provision for Tax | ₹27 Cr | ₹20 Cr | ₹15 Cr | ₹25 Cr | ₹20 Cr |
Current Income Tax | ₹13 Cr | ₹11 Cr | ₹7.51 Cr | ₹19 Cr | ₹11 Cr |
Deferred Tax | ₹13 Cr | ₹8.96 Cr | ₹7.72 Cr | ₹5.73 Cr | ₹8.23 Cr |
Other taxes | ₹0.00 Cr | ₹0.00 Cr | - | ₹0.00 Cr | ₹-0.03 Cr |
Profit After Tax | ₹50 Cr | ₹46 Cr | ₹27 Cr | ₹83 Cr | ₹34 Cr |
Extra items | - | - | - | - | - |
Minority Interest | - | - | - | - | - |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹50 Cr | ₹46 Cr | ₹27 Cr | ₹83 Cr | ₹34 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹208 Cr | ₹167 Cr | ₹146 Cr | ₹66 Cr | ₹33 Cr |
Appropriations | ₹258 Cr | ₹213 Cr | ₹173 Cr | ₹149 Cr | ₹68 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | - |
Other Appropriation | ₹9.21 Cr | ₹5.34 Cr | ₹5.76 Cr | ₹3.18 Cr | ₹1.64 Cr |
Equity Dividend % | ₹70.00 | ₹65.00 | ₹40.00 | ₹40.00 | ₹20.00 |
Earnings Per Share | ₹35.67 | ₹32.66 | ₹19.22 | ₹58.93 | ₹33.99 |
Adjusted EPS | ₹35.67 | ₹32.66 | ₹19.22 | ₹58.93 | ₹24.28 |
Compare Income Statement of peers of MAGADH SUGAR & ENERGY
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
MAGADH SUGAR & ENERGY | ₹825.1 Cr | -0.9% | -17.1% | 79.4% | Stock Analytics | |
EID PARRY (INDIA) | ₹10,814.4 Cr | -1.1% | -13.7% | 15.4% | Stock Analytics | |
SHREE RENUKA SUGARS | ₹9,129.1 Cr | -1.6% | -15.9% | -5.4% | Stock Analytics | |
BALRAMPUR CHINI MILLS | ₹7,528.3 Cr | 0.8% | -3.7% | 0.1% | Stock Analytics | |
TRIVENI ENGINEERING & INDUSTRIES | ₹7,158.0 Cr | 1% | -7.8% | 16.7% | Stock Analytics | |
BAJAJ HINDUSTHAN SUGAR | ₹3,945.8 Cr | 1% | -21.8% | 141.9% | Stock Analytics |
MAGADH SUGAR & ENERGY Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MAGADH SUGAR & ENERGY | -0.9% |
-17.1% |
79.4% |
SENSEX | -2.4% |
-1% |
21.3% |
You may also like the below Video Courses