MAGADH SUGAR & ENERGY
|
MAGADH SUGAR & ENERGY Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| 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 | ₹780.6 Cr | 0.5% | -1.6% | -28.8% | Stock Analytics | |
| EID PARRY (INDIA) | ₹18,469.1 Cr | 1.6% | -2.6% | 31.9% | Stock Analytics | |
| BALRAMPUR CHINI MILLS | ₹9,372.2 Cr | 0% | -6.5% | -25.8% | Stock Analytics | |
| TRIVENI ENGINEERING & INDUSTRIES | ₹7,793.9 Cr | 0.2% | 3.6% | -13.3% | Stock Analytics | |
| SHREE RENUKA SUGARS | ₹6,357.8 Cr | 2.2% | -4.9% | -30.1% | Stock Analytics | |
| BANNARI AMMAN SUGARS | ₹4,409.0 Cr | 3.8% | -4.1% | 3.2% | Stock Analytics | |
MAGADH SUGAR & ENERGY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAGADH SUGAR & ENERGY | 0.5% |
-1.6% |
-28.8% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses