MANGALAM SEEDS
|
MANGALAM SEEDS Last 5 Year Income Statement History
[Consolidated]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹114 Cr | ₹65 Cr | ₹41 Cr | ₹41 Cr | ₹41 Cr |
| Sales | ₹113 Cr | ₹65 Cr | ₹41 Cr | ₹41 Cr | ₹40 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹0.60 Cr | - | - | - | ₹0.53 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | - | - | - | - | - |
| Less: Excise Duty | ₹1.73 Cr | ₹0.01 Cr | ₹0.13 Cr | ₹0.04 Cr | ₹0.54 Cr |
| Net Sales | ₹112 Cr | ₹65 Cr | ₹41 Cr | ₹41 Cr | ₹40 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-17 Cr | ₹-2.33 Cr | ₹-8.57 Cr | ₹-0.04 Cr | ₹0.83 Cr |
| Raw Material Consumed | ₹95 Cr | ₹39 Cr | ₹33 Cr | ₹25 Cr | ₹10 Cr |
| Opening Raw Materials | ₹0.02 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹0.44 Cr | ₹0.52 Cr |
| Purchases Raw Materials | ₹47 Cr | ₹6.63 Cr | ₹19 Cr | ₹18 Cr | ₹1.62 Cr |
| Closing Raw Materials | ₹1.05 Cr | ₹0.02 Cr | ₹0.10 Cr | ₹0.03 Cr | ₹0.53 Cr |
| Other Direct Purchases / Brought in cost | ₹49 Cr | ₹33 Cr | ₹14 Cr | ₹7.01 Cr | ₹8.78 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.64 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹1.14 Cr |
| Electricity & Power | ₹0.64 Cr | ₹0.48 Cr | ₹0.43 Cr | ₹0.21 Cr | ₹0.22 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | ₹0.92 Cr |
| Employee Cost | ₹3.63 Cr | ₹2.18 Cr | ₹1.97 Cr | ₹1.83 Cr | ₹2.10 Cr |
| Salaries, Wages & Bonus | ₹3.48 Cr | ₹2.06 Cr | ₹1.85 Cr | ₹1.71 Cr | ₹2.00 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | - | - | - | - | - |
| Other Employees Cost | ₹0.15 Cr | ₹0.13 Cr | ₹0.12 Cr | ₹0.12 Cr | ₹0.10 Cr |
| Other Manufacturing Expenses | ₹4.41 Cr | ₹5.02 Cr | ₹3.36 Cr | ₹3.00 Cr | ₹18 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹0.55 Cr | ₹0.27 Cr | ₹0.16 Cr | ₹0.30 Cr | ₹8.94 Cr |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | ₹0.98 Cr | ₹2.12 Cr | ₹1.30 Cr | ₹1.41 Cr | ₹1.07 Cr |
| Other Mfg Exp | ₹2.88 Cr | ₹2.63 Cr | ₹1.89 Cr | ₹1.29 Cr | ₹7.60 Cr |
| General and Administration Expenses | ₹2.61 Cr | ₹2.09 Cr | ₹1.28 Cr | ₹1.15 Cr | ₹1.67 Cr |
| Rent , Rates & Taxes | ₹0.13 Cr | ₹0.14 Cr | ₹0.20 Cr | ₹0.11 Cr | ₹0.58 Cr |
| Insurance | ₹0.20 Cr | ₹0.16 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.09 Cr |
| Printing and stationery | ₹0.01 Cr | ₹0.02 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Professional and legal fees | ₹0.22 Cr | ₹0.28 Cr | ₹0.10 Cr | ₹0.14 Cr | ₹0.20 Cr |
| Traveling and conveyance | ₹0.56 Cr | ₹0.47 Cr | ₹0.28 Cr | ₹0.34 Cr | ₹0.41 Cr |
| Other Administration | ₹1.49 Cr | ₹1.03 Cr | ₹0.53 Cr | ₹0.48 Cr | ₹0.38 Cr |
| Selling and Distribution Expenses | ₹2.02 Cr | ₹2.28 Cr | ₹0.49 Cr | ₹0.72 Cr | ₹1.05 Cr |
| Advertisement & Sales Promotion | ₹1.59 Cr | ₹1.97 Cr | ₹0.26 Cr | ₹0.52 Cr | ₹0.78 Cr |
| Sales Commissions & Incentives | ₹0.24 Cr | ₹0.10 Cr | ₹0.04 Cr | ₹0.08 Cr | ₹0.21 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | ₹0.19 Cr | ₹0.22 Cr | ₹0.20 Cr | ₹0.13 Cr | ₹0.07 Cr |
| Other Selling Expenses | ₹0.00 Cr | - | - | - | - |
| Miscellaneous Expenses | ₹0.28 Cr | ₹0.21 Cr | ₹0.15 Cr | ₹0.08 Cr | ₹0.01 Cr |
| Bad debts /advances written off | ₹0.10 Cr | ₹0.09 Cr | ₹0.05 Cr | ₹0.07 Cr | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.00 Cr | - | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.18 Cr | ₹0.12 Cr | ₹0.11 Cr | ₹0.01 Cr | ₹0.01 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹92 Cr | ₹49 Cr | ₹33 Cr | ₹32 Cr | ₹35 Cr |
| Operating Profit (Excl OI) | ₹21 Cr | ₹16 Cr | ₹8.25 Cr | ₹8.87 Cr | ₹5.51 Cr |
| Other Income | ₹0.09 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Interest Received | - | - | - | - | ₹0.00 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | ₹0.00 Cr | - | - |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.03 Cr | - | ₹0.04 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹0.06 Cr | ₹0.02 Cr | - | - | - |
| Operating Profit | ₹21 Cr | ₹16 Cr | ₹8.29 Cr | ₹8.89 Cr | ₹5.53 Cr |
| Interest | ₹3.18 Cr | ₹1.53 Cr | ₹1.23 Cr | ₹0.94 Cr | ₹0.97 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹0.49 Cr | ₹0.63 Cr | ₹0.47 Cr | ₹0.40 Cr | ₹0.03 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.27 Cr | ₹0.02 Cr | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Other Interest | ₹2.42 Cr | ₹0.87 Cr | ₹0.75 Cr | ₹0.54 Cr | ₹0.94 Cr |
| PBDT | ₹17 Cr | ₹15 Cr | ₹7.06 Cr | ₹7.95 Cr | ₹4.56 Cr |
| Depreciation | ₹1.59 Cr | ₹1.17 Cr | ₹0.89 Cr | ₹0.78 Cr | ₹0.40 Cr |
| Profit Before Taxation & Exceptional Items | ₹16 Cr | ₹13 Cr | ₹6.17 Cr | ₹7.17 Cr | ₹4.16 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹16 Cr | ₹13 Cr | ₹6.17 Cr | ₹7.17 Cr | ₹4.16 Cr |
| Provision for Tax | ₹2.71 Cr | ₹2.28 Cr | ₹1.00 Cr | ₹1.03 Cr | ₹0.41 Cr |
| Current Income Tax | ₹2.66 Cr | ₹2.12 Cr | ₹0.85 Cr | ₹0.83 Cr | ₹0.19 Cr |
| Deferred Tax | ₹0.06 Cr | ₹0.17 Cr | ₹0.15 Cr | ₹0.14 Cr | ₹0.22 Cr |
| Other taxes | ₹0.00 Cr | ₹-0.01 Cr | ₹0.00 Cr | ₹0.06 Cr | - |
| Profit After Tax | ₹13 Cr | ₹11 Cr | ₹5.17 Cr | ₹6.14 Cr | ₹3.75 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹13 Cr | ₹11 Cr | ₹5.17 Cr | ₹6.14 Cr | ₹3.75 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹38 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr | ₹12 Cr |
| Appropriations | ₹52 Cr | ₹38 Cr | ₹27 Cr | ₹22 Cr | ₹16 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹0.07 Cr | - | - | - | - |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹12.01 | ₹10.08 | ₹4.71 | ₹5.59 | ₹3.41 |
| Adjusted EPS | ₹12.01 | ₹10.08 | ₹4.71 | ₹5.59 | ₹3.41 |
Compare Income Statement of peers of MANGALAM SEEDS
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MANGALAM SEEDS | ₹172.3 Cr | -2.1% | -3.4% | -31.9% | Stock Analytics | |
| BOMBAY BURMAH TRADING CORPORATION | ₹14,073.7 Cr | -4.1% | 13% | -28.2% | Stock Analytics | |
| KAVERI SEED COMPANY | ₹5,420.9 Cr | -0.5% | 0.1% | 23% | Stock Analytics | |
| VENKYS (INDIA) | ₹2,070.6 Cr | 0.3% | 0.7% | -13.9% | Stock Analytics | |
| BOMBAY SUPER HYBRID SEEDS | ₹1,285.8 Cr | -1.7% | -6.8% | -23.4% | Stock Analytics | |
| INDO US BIOTECH | ₹282.7 Cr | -0% | 7.6% | -43.5% | Stock Analytics | |
MANGALAM SEEDS Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MANGALAM SEEDS | -2.1% |
-3.4% |
-31.9% |
| SENSEX | 0.7% |
4.7% |
6.1% |
You may also like the below Video Courses