MASTEK
|
MASTEK Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3,455 Cr | ₹3,055 Cr | ₹2,563 Cr | ₹2,184 Cr | ₹1,722 Cr |
| Software Services & Operating Revenues | ₹3,448 Cr | ₹3,049 Cr | ₹2,558 Cr | ₹2,180 Cr | ₹1,721 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Sale of Equipments & licenses | - | - | - | - | - |
| Processing Charges / ServiceIncome | - | - | - | - | - |
| Other Operational Income | ₹7.41 Cr | ₹5.55 Cr | ₹5.19 Cr | ₹3.98 Cr | ₹1.09 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3,455 Cr | ₹3,055 Cr | ₹2,563 Cr | ₹2,184 Cr | ₹1,722 Cr |
| EXPENDITURE : | |||||
| Stock Adjustments | - | - | - | - | - |
| Raw Material Consumed | - | - | - | - | - |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Others raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.62 Cr | ₹2.84 Cr | ₹2.61 Cr | ₹1.98 Cr | ₹1.99 Cr |
| Electricity & Power | ₹2.62 Cr | ₹2.84 Cr | ₹2.61 Cr | ₹1.98 Cr | ₹1.99 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹1,859 Cr | ₹1,671 Cr | ₹1,377 Cr | ₹1,095 Cr | ₹883 Cr |
| Salaries, Wages & Bonus | ₹1,685 Cr | ₹1,518 Cr | ₹1,252 Cr | ₹993 Cr | ₹793 Cr |
| Contributions to EPF & Pension Funds | ₹113 Cr | ₹97 Cr | ₹78 Cr | ₹74 Cr | ₹58 Cr |
| Wheeling & Transmission Charges recoverable | ₹52 Cr | ₹48 Cr | ₹41 Cr | ₹25 Cr | ₹17 Cr |
| Other Employees Cost | ₹8.77 Cr | ₹8.95 Cr | ₹5.59 Cr | ₹3.93 Cr | ₹15 Cr |
| Cost of Software developments | ₹14 Cr | ₹18 Cr | ₹5.86 Cr | ₹10 Cr | ₹18 Cr |
| Software Purchase | ₹14 Cr | ₹18 Cr | ₹5.86 Cr | ₹10 Cr | ₹18 Cr |
| Technical sub-contractors | - | - | - | - | - |
| Training Expenses | - | - | - | - | - |
| Software License cost | - | - | - | - | - |
| Other software development expenses | - | - | - | - | - |
| Operating Expenses | ₹813 Cr | ₹632 Cr | ₹570 Cr | ₹478 Cr | ₹351 Cr |
| Repairs and Maintenance | ₹37 Cr | ₹31 Cr | ₹27 Cr | ₹19 Cr | ₹13 Cr |
| Travel Expenses | - | - | - | - | - |
| Overseas Group Health Insurance | - | - | - | - | - |
| Visa & Other Charges | - | - | - | - | - |
| Post contract support services | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Operating Expenses | ₹775 Cr | ₹601 Cr | ₹543 Cr | ₹458 Cr | ₹338 Cr |
| General and Administration Expenses | ₹159 Cr | ₹156 Cr | ₹103 Cr | ₹89 Cr | ₹78 Cr |
| Rates & Taxes | - | - | - | - | ₹9.19 Cr |
| Insurance | ₹7.99 Cr | ₹8.30 Cr | ₹6.48 Cr | ₹6.44 Cr | ₹5.18 Cr |
| Printing and stationery | ₹0.61 Cr | ₹0.54 Cr | ₹0.39 Cr | ₹0.29 Cr | ₹0.17 Cr |
| Professional and legal fees | ₹40 Cr | ₹51 Cr | ₹13 Cr | ₹32 Cr | ₹31 Cr |
| Other Administration | ₹103 Cr | ₹89 Cr | ₹74 Cr | ₹44 Cr | ₹27 Cr |
| Selling and Marketing Expenses | ₹9.04 Cr | ₹9.53 Cr | ₹9.54 Cr | ₹5.79 Cr | ₹3.17 Cr |
| Advertisement & Sales Promotion | ₹9.04 Cr | ₹9.53 Cr | ₹9.54 Cr | ₹5.79 Cr | ₹3.17 Cr |
| Commission, Brokerage & Discounts | - | - | - | - | - |
| Freight outwards | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹57 Cr | ₹56 Cr | ₹40 Cr | ₹41 Cr | ₹26 Cr |
| Bad debts /advances written off | ₹26 Cr | ₹17 Cr | ₹2.72 Cr | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | - | - | ₹0.02 Cr | - |
| Losson foreign exchange fluctuations | - | - | - | - | ₹14 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹32 Cr | ₹40 Cr | ₹37 Cr | ₹41 Cr | ₹12 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,914 Cr | ₹2,546 Cr | ₹2,108 Cr | ₹1,721 Cr | ₹1,361 Cr |
| Operating Profit (Excl OI) | ₹541 Cr | ₹509 Cr | ₹456 Cr | ₹463 Cr | ₹361 Cr |
| Other Income | ₹27 Cr | ₹16 Cr | ₹38 Cr | ₹36 Cr | ₹31 Cr |
| Interest Received | ₹6.80 Cr | ₹2.48 Cr | ₹1.49 Cr | ₹2.92 Cr | ₹4.28 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.25 Cr | ₹0.43 Cr | ₹0.37 Cr | - | ₹0.18 Cr |
| Profits on sale of Investments | ₹4.96 Cr | ₹3.45 Cr | ₹4.20 Cr | ₹17 Cr | ₹7.51 Cr |
| Provision Written Back | ₹5.06 Cr | - | - | - | ₹3.44 Cr |
| Foreign Exchange Gains | ₹2.51 Cr | ₹4.53 Cr | ₹26 Cr | ₹12 Cr | - |
| Others | ₹7.76 Cr | ₹5.12 Cr | ₹6.26 Cr | ₹4.18 Cr | ₹16 Cr |
| Operating Profit | ₹569 Cr | ₹525 Cr | ₹494 Cr | ₹499 Cr | ₹392 Cr |
| Interest | ₹42 Cr | ₹44 Cr | ₹25 Cr | ₹7.68 Cr | ₹8.10 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Intereston Term Loan | ₹38 Cr | ₹31 Cr | ₹15 Cr | ₹4.76 Cr | ₹5.28 Cr |
| Intereston Fixed deposits | - | - | ₹0.07 Cr | ₹0.12 Cr | - |
| Bank Charges etc | ₹1.75 Cr | ₹1.91 Cr | ₹0.31 Cr | ₹1.26 Cr | ₹1.38 Cr |
| Other Interest | ₹2.15 Cr | ₹12 Cr | ₹8.98 Cr | ₹1.54 Cr | ₹1.44 Cr |
| PBDT | ₹527 Cr | ₹480 Cr | ₹469 Cr | ₹491 Cr | ₹384 Cr |
| Depreciation | ₹75 Cr | ₹90 Cr | ₹67 Cr | ₹43 Cr | ₹45 Cr |
| Profit Before Taxation & Exceptional Items | ₹452 Cr | ₹390 Cr | ₹402 Cr | ₹448 Cr | ₹339 Cr |
| Exceptional Income / Expenses | ₹7.61 Cr | ₹-4.11 Cr | ₹25 Cr | - | - |
| Profit Before Tax | ₹459 Cr | ₹386 Cr | ₹427 Cr | ₹448 Cr | ₹339 Cr |
| Provision for Tax | ₹83 Cr | ₹75 Cr | ₹117 Cr | ₹115 Cr | ₹88 Cr |
| Current Income Tax | ₹145 Cr | ₹124 Cr | ₹144 Cr | ₹126 Cr | ₹81 Cr |
| Deferred Tax | ₹-62 Cr | ₹8.55 Cr | ₹-34 Cr | ₹-12 Cr | ₹-1.31 Cr |
| Other taxes | ₹0.69 Cr | ₹-57 Cr | ₹6.57 Cr | - | ₹7.53 Cr |
| Profit After Tax | ₹376 Cr | ₹311 Cr | ₹310 Cr | ₹333 Cr | ₹252 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | ₹-11 Cr | ₹-17 Cr | ₹-38 Cr | ₹-42 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹376 Cr | ₹300 Cr | ₹293 Cr | ₹295 Cr | ₹209 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,500 Cr | ₹1,712 Cr | ₹1,396 Cr | ₹1,078 Cr | ₹654 Cr |
| Appropriations | ₹1,875 Cr | ₹2,012 Cr | ₹1,689 Cr | ₹1,373 Cr | ₹863 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹1,875 Cr | ₹2,012 Cr | ₹1,689 Cr | ₹1,373 Cr | ₹863 Cr |
| Equity Dividend % | ₹460.00 | ₹380.00 | ₹380.00 | ₹380.00 | ₹290.00 |
| Earnings Per Share | ₹121.50 | ₹97.37 | ₹96.01 | ₹98.31 | ₹82.94 |
| Adjusted EPS | ₹121.50 | ₹97.37 | ₹96.01 | ₹98.31 | ₹82.94 |
Compare Income Statement of peers of MASTEK
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MASTEK | ₹6,677.2 Cr | -1.6% | -7% | -33.5% | Stock Analytics | |
| TATA CONSULTANCY SERVICES | ₹1,187,670.0 Cr | 1.9% | 4.2% | -27.1% | Stock Analytics | |
| INFOSYS | ₹664,796.0 Cr | 1.7% | 5.5% | -19.1% | Stock Analytics | |
| HCL TECHNOLOGIES | ₹445,720.0 Cr | -0.7% | -0.1% | -15.3% | Stock Analytics | |
| WIPRO | ₹277,216.0 Cr | 1.2% | 7.2% | -15.5% | Stock Analytics | |
| TECH MAHINDRA | ₹158,019.0 Cr | 1.6% | 11.6% | -11.2% | Stock Analytics | |
MASTEK Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MASTEK | -1.6% |
-7% |
-33.5% |
| SENSEX | -0.4% |
-0.3% |
3.9% |
You may also like the below Video Courses