MAHAMAYA STEEL INDUSTRIES
|
MAHAMAYA STEEL INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹802 Cr | ₹784 Cr | ₹650 Cr | ₹495 Cr | ₹251 Cr |
| Sales | ₹801 Cr | ₹782 Cr | ₹646 Cr | ₹493 Cr | ₹250 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.24 Cr | ₹1.70 Cr | ₹4.18 Cr | ₹2.10 Cr | ₹0.78 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹802 Cr | ₹784 Cr | ₹650 Cr | ₹495 Cr | ₹251 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹7.25 Cr | ₹-14 Cr | ₹-3.38 Cr | ₹5.89 Cr | ₹-5.25 Cr |
| Raw Material Consumed | ₹644 Cr | ₹661 Cr | ₹505 Cr | ₹374 Cr | ₹195 Cr |
| Opening Raw Materials | ₹38 Cr | ₹46 Cr | ₹9.68 Cr | ₹29 Cr | ₹27 Cr |
| Purchases Raw Materials | ₹642 Cr | ₹653 Cr | ₹541 Cr | ₹345 Cr | ₹190 Cr |
| Closing Raw Materials | ₹38 Cr | ₹38 Cr | ₹46 Cr | ₹9.68 Cr | ₹29 Cr |
| Other Direct Purchases / Brought in cost | ₹2.16 Cr | ₹0.58 Cr | ₹0.37 Cr | ₹8.87 Cr | ₹7.71 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹102 Cr | ₹98 Cr | ₹74 Cr | ₹55 Cr | ₹27 Cr |
| Electricity & Power | ₹102 Cr | ₹98 Cr | ₹74 Cr | ₹55 Cr | ₹27 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹14 Cr | ₹9.88 Cr | ₹6.74 Cr | ₹5.07 Cr | ₹5.66 Cr |
| Salaries, Wages & Bonus | ₹14 Cr | ₹9.29 Cr | ₹6.24 Cr | ₹4.44 Cr | ₹5.12 Cr |
| Contributions to EPF & Pension Funds | ₹0.13 Cr | ₹0.12 Cr | ₹0.09 Cr | ₹0.12 Cr | ₹0.16 Cr |
| Workmen and Staff Welfare Expenses | ₹0.18 Cr | ₹0.25 Cr | ₹0.26 Cr | ₹0.34 Cr | ₹0.17 Cr |
| Other Employees Cost | ₹0.23 Cr | ₹0.22 Cr | ₹0.16 Cr | ₹0.17 Cr | ₹0.21 Cr |
| Other Manufacturing Expenses | ₹9.08 Cr | ₹5.67 Cr | ₹42 Cr | ₹30 Cr | ₹13 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹1.01 Cr | ₹1.09 Cr | ₹3.41 Cr | ₹3.39 Cr | - |
| Repairs and Maintenance | ₹0.61 Cr | ₹1.03 Cr | ₹1.52 Cr | ₹0.13 Cr | ₹0.15 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹7.46 Cr | ₹3.56 Cr | ₹37 Cr | ₹27 Cr | ₹13 Cr |
| General and Administration Expenses | ₹3.88 Cr | ₹3.96 Cr | ₹3.16 Cr | ₹2.54 Cr | ₹1.92 Cr |
| Rent , Rates & Taxes | ₹0.11 Cr | ₹0.11 Cr | ₹0.08 Cr | ₹0.16 Cr | ₹0.06 Cr |
| Insurance | ₹0.14 Cr | ₹0.34 Cr | ₹0.32 Cr | ₹0.32 Cr | ₹0.26 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.32 Cr | ₹0.22 Cr | ₹0.17 Cr | ₹0.29 Cr | ₹0.26 Cr |
| Traveling and conveyance | ₹0.08 Cr | ₹0.08 Cr | ₹0.11 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Other Administration | ₹3.24 Cr | ₹3.21 Cr | ₹2.48 Cr | ₹1.73 Cr | ₹1.31 Cr |
| Selling and Distribution Expenses | ₹2.72 Cr | ₹2.52 Cr | ₹3.54 Cr | ₹1.95 Cr | ₹0.78 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹2.72 Cr | ₹2.52 Cr | ₹3.54 Cr | ₹1.95 Cr | ₹0.78 Cr |
| Miscellaneous Expenses | - | - | ₹4.28 Cr | ₹5.82 Cr | - |
| Bad debts /advances written off | - | - | ₹4.28 Cr | ₹5.82 Cr | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | - | - | - | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹783 Cr | ₹768 Cr | ₹636 Cr | ₹480 Cr | ₹238 Cr |
| Operating Profit (Excl OI) | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹15 Cr | ₹13 Cr |
| Other Income | ₹1.23 Cr | ₹1.42 Cr | ₹0.97 Cr | ₹0.44 Cr | ₹0.45 Cr |
| Interest Received | ₹1.22 Cr | ₹1.41 Cr | ₹0.95 Cr | ₹0.44 Cr | ₹0.45 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr | - |
| Others | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | - | - |
| Operating Profit | ₹20 Cr | ₹18 Cr | ₹15 Cr | ₹16 Cr | ₹13 Cr |
| Interest | ₹3.89 Cr | ₹5.15 Cr | ₹3.20 Cr | ₹5.03 Cr | ₹6.46 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.26 Cr | ₹0.21 Cr | ₹0.27 Cr | ₹0.40 Cr | ₹0.49 Cr |
| Other Interest | ₹3.63 Cr | ₹4.94 Cr | ₹2.93 Cr | ₹4.63 Cr | ₹5.97 Cr |
| PBDT | ₹16 Cr | ₹13 Cr | ₹12 Cr | ₹11 Cr | ₹6.63 Cr |
| Depreciation | ₹7.87 Cr | ₹7.00 Cr | ₹6.30 Cr | ₹5.93 Cr | ₹5.54 Cr |
| Profit Before Taxation & Exceptional Items | ₹8.20 Cr | ₹5.59 Cr | ₹5.28 Cr | ₹4.92 Cr | ₹1.08 Cr |
| Exceptional Income / Expenses | ₹0.45 Cr | ₹1.14 Cr | ₹0.73 Cr | - | ₹0.18 Cr |
| Profit Before Tax | ₹10 Cr | ₹8.65 Cr | ₹6.01 Cr | ₹4.92 Cr | ₹1.27 Cr |
| Provision for Tax | ₹2.45 Cr | ₹1.93 Cr | ₹1.84 Cr | ₹1.78 Cr | ₹0.72 Cr |
| Current Income Tax | ₹2.77 Cr | ₹2.06 Cr | ₹2.02 Cr | ₹2.24 Cr | ₹1.28 Cr |
| Deferred Tax | ₹-0.31 Cr | ₹-0.13 Cr | ₹-0.18 Cr | ₹-0.46 Cr | ₹-0.57 Cr |
| Other taxes | - | - | - | - | - |
| Profit After Tax | ₹7.60 Cr | ₹6.72 Cr | ₹4.17 Cr | ₹3.15 Cr | ₹0.55 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | ₹1.27 Cr | ₹1.75 Cr | ₹0.33 Cr |
| Other Consolidated Items | - | - | ₹0.17 Cr | ₹0.21 Cr | ₹0.18 Cr |
| Consolidated Net Profit | ₹7.60 Cr | ₹6.72 Cr | ₹5.61 Cr | ₹5.11 Cr | ₹1.05 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹28 Cr | ₹21 Cr | ₹15 Cr | ₹9.90 Cr | ₹8.84 Cr |
| Appropriations | ₹35 Cr | ₹27 Cr | ₹21 Cr | ₹15 Cr | ₹9.90 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-0.12 Cr | ₹-0.14 Cr | - | ₹-0.14 Cr | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹4.62 | ₹4.09 | ₹3.41 | ₹3.11 | ₹0.71 |
| Adjusted EPS | ₹4.62 | ₹4.09 | ₹3.41 | ₹3.11 | ₹0.71 |
Compare Income Statement of peers of MAHAMAYA STEEL INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAHAMAYA STEEL INDUSTRIES | ₹1,171.6 Cr | -7.8% | 26.4% | 228.4% | Stock Analytics | |
| JSW STEEL | ₹278,904.0 Cr | -3% | -1% | 23.2% | Stock Analytics | |
| TATA STEEL | ₹209,722.0 Cr | -2.9% | -2.8% | 22.1% | Stock Analytics | |
| JINDAL STAINLESS | ₹61,959.2 Cr | 0.4% | -5.7% | 11.4% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹55,266.4 Cr | -5.4% | 3% | 22.5% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,968.6 Cr | -2.8% | -1.4% | 16.9% | Stock Analytics | |
MAHAMAYA STEEL INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAHAMAYA STEEL INDUSTRIES | -7.8% |
26.4% |
228.4% |
| SENSEX | 0.8% |
1% |
9.9% |
You may also like the below Video Courses