MASTER TRUST
|
MASTER TRUST Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹584 Cr | ₹500 Cr | ₹337 Cr | ₹331 Cr | ₹225 Cr |
| Sale of Shares / Units | - | - | - | - | - |
| Interest income | ₹162 Cr | ₹126 Cr | ₹79 Cr | ₹66 Cr | ₹38 Cr |
| Portfolio management services | ₹16 Cr | ₹16 Cr | ₹18 Cr | ₹18 Cr | ₹4.23 Cr |
| Dividend income | ₹0.17 Cr | ₹0.11 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹6.86 Cr |
| Brokerages & commissions | ₹177 Cr | ₹166 Cr | ₹129 Cr | ₹138 Cr | ₹104 Cr |
| Processing fees and other charges | - | - | - | - | - |
| Other Operating Income | ₹229 Cr | ₹193 Cr | ₹111 Cr | ₹110 Cr | ₹71 Cr |
| Operating Income (Net) | ₹584 Cr | ₹500 Cr | ₹337 Cr | ₹331 Cr | ₹225 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Employee Cost | ₹86 Cr | ₹86 Cr | ₹56 Cr | ₹69 Cr | ₹53 Cr |
| Salaries, Wages & Bonus | ₹85 Cr | ₹85 Cr | ₹55 Cr | ₹69 Cr | ₹53 Cr |
| Contributions to EPF & Pension Funds | ₹0.51 Cr | ₹0.41 Cr | ₹0.21 Cr | ₹0.20 Cr | ₹0.17 Cr |
| Workmen and Staff Welfare Expenses | ₹0.87 Cr | ₹1.02 Cr | ₹1.02 Cr | ₹0.40 Cr | ₹0.23 Cr |
| Other Employees Cost | - | - | - | - | - |
| Operating & Establishment Expenses | ₹130 Cr | ₹108 Cr | ₹81 Cr | ₹76 Cr | ₹50 Cr |
| Depository Charges | ₹1.08 Cr | ₹1.09 Cr | ₹0.98 Cr | ₹1.10 Cr | ₹1.02 Cr |
| Security Transaction tax | - | - | - | - | - |
| Software & Technical expenses | ₹42 Cr | ₹28 Cr | ₹15 Cr | ₹10 Cr | ₹7.54 Cr |
| Commission, Brokerage & Discounts | ₹74 Cr | ₹68 Cr | ₹57 Cr | ₹58 Cr | ₹36 Cr |
| Rent , Rates & Taxes | ₹8.21 Cr | ₹6.69 Cr | ₹5.18 Cr | ₹4.50 Cr | ₹3.50 Cr |
| Repairs and Maintenance | ₹5.14 Cr | ₹4.48 Cr | ₹3.75 Cr | ₹2.46 Cr | ₹1.93 Cr |
| Insurance | - | - | - | - | - |
| Electricity & Power | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Administrations & Other Expenses | ₹124 Cr | ₹97 Cr | ₹81 Cr | ₹76 Cr | ₹48 Cr |
| Printing and stationery | ₹0.61 Cr | ₹0.64 Cr | ₹0.53 Cr | ₹0.43 Cr | ₹0.36 Cr |
| Professional and legal fees | ₹31 Cr | ₹20 Cr | ₹14 Cr | ₹8.09 Cr | ₹6.47 Cr |
| Advertisement & Sales Promotion | ₹0.03 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.01 Cr | ₹0.00 Cr |
| Other General Expenses | ₹92 Cr | ₹77 Cr | ₹66 Cr | ₹67 Cr | ₹41 Cr |
| Provisions and Contingencies | ₹0.13 Cr | ₹5.20 Cr | ₹0.97 Cr | ₹1.28 Cr | ₹11 Cr |
| Provisions for contingencies | - | - | - | - | - |
| Provisions against NPAs | - | - | - | ₹0.14 Cr | - |
| Bad debts /advances written off | ₹0.13 Cr | - | ₹0.97 Cr | ₹1.14 Cr | ₹11 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 | - | ₹5.20 Cr | - | - | - |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹341 Cr | ₹297 Cr | ₹219 Cr | ₹222 Cr | ₹162 Cr |
| Operating Profit (Excl OI) | ₹243 Cr | ₹204 Cr | ₹118 Cr | ₹109 Cr | ₹62 Cr |
| Other Income | ₹0.06 Cr | ₹0.09 Cr | ₹2.52 Cr | - | ₹0.95 Cr |
| Other Interest Income | - | - | - | - | - |
| Other Commission | - | - | - | - | - |
| Discounts | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Income from investments | - | - | ₹2.25 Cr | - | - |
| Provision Written Back | - | - | ₹0.14 Cr | - | ₹0.95 Cr |
| Others | ₹0.06 Cr | ₹0.09 Cr | ₹0.12 Cr | - | - |
| Operating Profit | ₹243 Cr | ₹204 Cr | ₹120 Cr | ₹109 Cr | ₹63 Cr |
| Interest | ₹61 Cr | ₹56 Cr | ₹33 Cr | ₹35 Cr | ₹19 Cr |
| Loans | - | - | - | - | - |
| Deposits | - | - | - | - | - |
| Bonds / Debentures | - | - | - | - | - |
| Other Interest | ₹61 Cr | ₹56 Cr | ₹33 Cr | ₹35 Cr | ₹19 Cr |
| Depreciation | ₹3.74 Cr | ₹3.59 Cr | ₹2.62 Cr | ₹1.97 Cr | ₹1.32 Cr |
| Profit Before Taxation & Exceptional Items | ₹179 Cr | ₹144 Cr | ₹85 Cr | ₹72 Cr | ₹43 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹179 Cr | ₹144 Cr | ₹85 Cr | ₹72 Cr | ₹43 Cr |
| Provision for Tax | ₹47 Cr | ₹36 Cr | ₹19 Cr | ₹17 Cr | ₹8.53 Cr |
| Current Income Tax | ₹46 Cr | ₹36 Cr | ₹20 Cr | ₹16 Cr | ₹8.45 Cr |
| Deferred Tax | ₹0.99 Cr | ₹0.00 Cr | ₹-0.99 Cr | ₹0.05 Cr | ₹0.35 Cr |
| Other taxes | ₹0.47 Cr | ₹0.14 Cr | ₹0.07 Cr | ₹0.45 Cr | ₹-0.27 Cr |
| Profit After Tax | ₹131 Cr | ₹108 Cr | ₹66 Cr | ₹55 Cr | ₹34 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.00 Cr | ₹0.00 Cr | ₹0.00 Cr | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹131 Cr | ₹108 Cr | ₹66 Cr | ₹55 Cr | ₹34 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹404 Cr | ₹297 Cr | ₹234 Cr | ₹180 Cr | ₹146 Cr |
| Appropriations | ₹535 Cr | ₹405 Cr | ₹300 Cr | ₹235 Cr | ₹181 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹535 Cr | ₹405 Cr | ₹300 Cr | ₹235 Cr | ₹181 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹11.69 | ₹49.69 | ₹30.29 | ₹25.37 | ₹15.80 |
| Adjusted EPS | ₹11.69 | ₹9.94 | ₹6.06 | ₹5.07 | ₹3.16 |
Compare Income Statement of peers of MASTER TRUST
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MASTER TRUST | ₹1,530.7 Cr | 11.8% | -6% | -29.1% | Stock Analytics | |
| BAJAJ FINANCE | ₹637,960.0 Cr | 3.5% | -3% | 54.8% | Stock Analytics | |
| JIO FINANCIAL SERVICES | ₹193,644.0 Cr | 1.2% | -1.7% | -6.9% | Stock Analytics | |
| SHRIRAM FINANCE | ₹158,658.0 Cr | 1.6% | 15.3% | 40.8% | Stock Analytics | |
| CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY | ₹144,404.0 Cr | 2.4% | 0.8% | 35.7% | Stock Analytics | |
| BAJAJ HOLDINGS & INVESTMENT | ₹122,959.0 Cr | -2.7% | -9% | 12.6% | Stock Analytics | |
MASTER TRUST Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MASTER TRUST | 11.8% |
-6% |
-29.1% |
| SENSEX | 0.7% |
0.9% |
6.1% |
You may also like the below Video Courses