MAITHAN ALLOYS
|
MAITHAN ALLOYS Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,806 Cr | ₹1,729 Cr | ₹2,885 Cr | ₹2,992 Cr | ₹1,620 Cr |
| Sales | ₹1,774 Cr | ₹1,696 Cr | ₹2,839 Cr | ₹2,916 Cr | ₹1,577 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | ₹0.01 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹32 Cr | ₹32 Cr | ₹46 Cr | ₹77 Cr | ₹43 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,806 Cr | ₹1,729 Cr | ₹2,885 Cr | ₹2,992 Cr | ₹1,620 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-53 Cr | ₹-79 Cr | ₹32 Cr | ₹-60 Cr | ₹-2.53 Cr |
| Raw Material Consumed | ₹1,060 Cr | ₹982 Cr | ₹1,336 Cr | ₹1,211 Cr | ₹843 Cr |
| Opening Raw Materials | ₹181 Cr | ₹202 Cr | ₹388 Cr | ₹221 Cr | ₹158 Cr |
| Purchases Raw Materials | ₹973 Cr | ₹900 Cr | ₹1,044 Cr | ₹1,176 Cr | ₹783 Cr |
| Closing Raw Materials | ₹285 Cr | ₹181 Cr | ₹202 Cr | ₹388 Cr | ₹221 Cr |
| Other Direct Purchases / Brought in cost | ₹191 Cr | ₹62 Cr | ₹106 Cr | ₹202 Cr | ₹123 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹415 Cr | ₹500 Cr | ₹525 Cr | ₹375 Cr | ₹332 Cr |
| Electricity & Power | ₹415 Cr | ₹500 Cr | ₹525 Cr | ₹375 Cr | ₹332 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹28 Cr | ₹29 Cr | ₹38 Cr | ₹33 Cr | ₹26 Cr |
| Salaries, Wages & Bonus | ₹26 Cr | ₹27 Cr | ₹36 Cr | ₹32 Cr | ₹25 Cr |
| Contributions to EPF & Pension Funds | ₹1.32 Cr | ₹1.15 Cr | ₹1.20 Cr | ₹1.00 Cr | ₹0.90 Cr |
| Workmen and Staff Welfare Expenses | ₹0.77 Cr | ₹1.25 Cr | ₹0.69 Cr | ₹0.39 Cr | ₹0.34 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹39 Cr | ₹38 Cr | ₹66 Cr | ₹42 Cr | ₹31 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹11 Cr | ₹11 Cr | ₹15 Cr | ₹12 Cr | ₹8.40 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹28 Cr | ₹28 Cr | ₹51 Cr | ₹30 Cr | ₹23 Cr |
| General and Administration Expenses | ₹20 Cr | ₹26 Cr | ₹39 Cr | ₹62 Cr | ₹19 Cr |
| Rent , Rates & Taxes | ₹5.96 Cr | ₹6.45 Cr | ₹7.71 Cr | ₹7.62 Cr | ₹1.42 Cr |
| Insurance | ₹0.97 Cr | ₹1.09 Cr | ₹1.40 Cr | ₹0.97 Cr | ₹1.14 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.84 Cr | ₹1.91 Cr | ₹2.05 Cr | ₹1.43 Cr | ₹1.13 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹11 Cr | ₹16 Cr | ₹28 Cr | ₹52 Cr | ₹15 Cr |
| Selling and Distribution Expenses | ₹81 Cr | ₹82 Cr | ₹235 Cr | ₹239 Cr | ₹60 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹17 Cr | ₹24 Cr | ₹24 Cr | ₹20 Cr | ₹14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹64 Cr | ₹58 Cr | ₹211 Cr | ₹219 Cr | ₹46 Cr |
| Miscellaneous Expenses | ₹221 Cr | ₹35 Cr | ₹25 Cr | ₹20 Cr | ₹17 Cr |
| Bad debts /advances written off | ₹0.33 Cr | ₹0.25 Cr | ₹1.17 Cr | ₹1.04 Cr | ₹3.14 Cr |
| Provision for doubtful debts | - | ₹6.43 Cr | - | - | - |
| Losson disposal of fixed assets(net) | ₹0.20 Cr | - | ₹0.62 Cr | ₹4.68 Cr | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | ₹1.41 Cr |
| Losson sale of non-trade current investments | ₹184 Cr | - | - | - | - |
| Other Miscellaneous Expenses | ₹37 Cr | ₹28 Cr | ₹23 Cr | ₹15 Cr | ₹13 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,811 Cr | ₹1,613 Cr | ₹2,296 Cr | ₹1,922 Cr | ₹1,325 Cr |
| Operating Profit (Excl OI) | ₹-5.37 Cr | ₹116 Cr | ₹589 Cr | ₹1,071 Cr | ₹294 Cr |
| Other Income | ₹905 Cr | ₹358 Cr | ₹175 Cr | ₹32 Cr | ₹24 Cr |
| Interest Received | ₹19 Cr | ₹52 Cr | ₹37 Cr | ₹1.73 Cr | ₹8.58 Cr |
| Dividend Received | ₹46 Cr | ₹9.13 Cr | ₹0.30 Cr | ₹0.51 Cr | ₹0.20 Cr |
| Profit on sale of Fixed Assets | ₹0.45 Cr | ₹2.72 Cr | - | - | - |
| Profits on sale of Investments | - | ₹94 Cr | ₹85 Cr | - | ₹15 Cr |
| Provision Written Back | ₹2.95 Cr | ₹11 Cr | ₹29 Cr | - | - |
| Foreign Exchange Gains | ₹6.54 Cr | ₹4.30 Cr | ₹14 Cr | ₹9.19 Cr | - |
| Others | ₹830 Cr | ₹183 Cr | ₹10 Cr | ₹21 Cr | ₹0.44 Cr |
| Operating Profit | ₹900 Cr | ₹473 Cr | ₹764 Cr | ₹1,103 Cr | ₹318 Cr |
| Interest | ₹24 Cr | ₹3.03 Cr | ₹4.78 Cr | ₹3.44 Cr | ₹3.19 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | ₹0.84 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹2.51 Cr | ₹1.40 Cr | ₹2.54 Cr | ₹2.30 Cr | ₹1.99 Cr |
| Other Interest | ₹22 Cr | ₹1.63 Cr | ₹2.24 Cr | ₹1.14 Cr | ₹0.36 Cr |
| PBDT | ₹876 Cr | ₹470 Cr | ₹759 Cr | ₹1,099 Cr | ₹315 Cr |
| Depreciation | ₹23 Cr | ₹21 Cr | ₹20 Cr | ₹17 Cr | ₹16 Cr |
| Profit Before Taxation & Exceptional Items | ₹852 Cr | ₹450 Cr | ₹739 Cr | ₹1,082 Cr | ₹299 Cr |
| Exceptional Income / Expenses | - | - | ₹-102 Cr | - | - |
| Profit Before Tax | ₹852 Cr | ₹450 Cr | ₹637 Cr | ₹1,082 Cr | ₹299 Cr |
| Provision for Tax | ₹222 Cr | ₹101 Cr | ₹138 Cr | ₹264 Cr | ₹69 Cr |
| Current Income Tax | ₹51 Cr | ₹73 Cr | ₹138 Cr | ₹269 Cr | ₹68 Cr |
| Deferred Tax | ₹177 Cr | ₹27 Cr | ₹-0.46 Cr | ₹-5.14 Cr | ₹1.58 Cr |
| Other taxes | ₹-6.66 Cr | ₹0.18 Cr | - | - | - |
| Profit After Tax | ₹631 Cr | ₹349 Cr | ₹499 Cr | ₹818 Cr | ₹230 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.73 Cr | - | ₹0.08 Cr | ₹0.02 Cr | ₹0.81 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹630 Cr | ₹349 Cr | ₹499 Cr | ₹818 Cr | ₹231 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹2,991 Cr | ₹2,659 Cr | ₹2,260 Cr | ₹1,460 Cr | ₹1,228 Cr |
| Appropriations | ₹3,621 Cr | ₹3,008 Cr | ₹2,759 Cr | ₹2,278 Cr | ₹1,459 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹17 Cr | ₹17 Cr | ₹100 Cr | ₹17 Cr | ₹-0.33 Cr |
| Equity Dividend % | ₹160.00 | ₹60.00 | ₹60.00 | ₹60.00 | ₹60.00 |
| Earnings Per Share | ₹216.48 | ₹119.88 | ₹171.44 | ₹281.02 | ₹79.30 |
| Adjusted EPS | ₹216.48 | ₹119.88 | ₹171.44 | ₹281.02 | ₹79.30 |
Compare Income Statement of peers of MAITHAN ALLOYS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAITHAN ALLOYS | ₹3,202.2 Cr | 1.9% | -0.2% | 9.1% | Stock Analytics | |
| INDIAN METALS & FERRO ALLOYS | ₹6,472.3 Cr | 9.2% | 8.2% | 77.8% | Stock Analytics | |
| SHYAM CENTURY FERROUS | ₹147.5 Cr | -0.6% | -1.4% | -57.5% | Stock Analytics | |
| INDSIL HYDRO POWER AND MANGANESE | ₹138.0 Cr | 2.3% | 7.8% | -7.5% | Stock Analytics | |
| NAGPUR POWER & INDUSTRIES | ₹134.4 Cr | 1.4% | -1.1% | -12.8% | Stock Analytics | |
MAITHAN ALLOYS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAITHAN ALLOYS | 1.9% |
-0.2% |
9.1% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses