MAXIMUS INTERNATIONAL
|
MAXIMUS INTERNATIONAL Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹109 Cr | ₹100 Cr | ₹69 Cr | ₹52 Cr | ₹31 Cr |
| Sales | ₹109 Cr | ₹95 Cr | ₹66 Cr | ₹52 Cr | ₹31 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | ₹4.51 Cr | ₹3.35 Cr | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.25 Cr | - | - | - | - |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹109 Cr | ₹100 Cr | ₹69 Cr | ₹52 Cr | ₹31 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.32 Cr | ₹-0.79 Cr | ₹0.36 Cr | ₹0.43 Cr | ₹-1.49 Cr |
| Raw Material Consumed | ₹90 Cr | ₹82 Cr | ₹54 Cr | ₹38 Cr | ₹26 Cr |
| Opening Raw Materials | ₹3.31 Cr | ₹1.89 Cr | ₹2.96 Cr | ₹3.49 Cr | - |
| Purchases Raw Materials | ₹67 Cr | ₹67 Cr | ₹49 Cr | ₹35 Cr | - |
| Closing Raw Materials | ₹2.89 Cr | ₹3.31 Cr | ₹1.89 Cr | ₹3.97 Cr | - |
| Other Direct Purchases / Brought in cost | ₹23 Cr | ₹17 Cr | ₹3.89 Cr | ₹3.63 Cr | ₹26 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹0.07 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Electricity & Power | ₹0.07 Cr | ₹0.07 Cr | ₹0.05 Cr | ₹0.04 Cr | ₹0.02 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹4.24 Cr | ₹4.29 Cr | ₹3.88 Cr | ₹4.32 Cr | ₹1.69 Cr |
| Salaries, Wages & Bonus | ₹3.61 Cr | ₹3.51 Cr | ₹3.74 Cr | ₹4.23 Cr | ₹1.64 Cr |
| Contributions to EPF & Pension Funds | - | - | - | - | - |
| Workmen and Staff Welfare Expenses | ₹0.63 Cr | ₹0.78 Cr | ₹0.14 Cr | ₹0.09 Cr | ₹0.04 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | - | - | - | - | - |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | - | - | - | - | - |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | - | - | - | - | - |
| General and Administration Expenses | ₹3.47 Cr | ₹3.06 Cr | ₹2.53 Cr | ₹2.26 Cr | ₹1.08 Cr |
| Rent , Rates & Taxes | ₹0.63 Cr | ₹0.48 Cr | ₹0.53 Cr | ₹0.49 Cr | ₹0.19 Cr |
| Insurance | ₹0.10 Cr | ₹0.10 Cr | ₹0.08 Cr | ₹0.10 Cr | ₹0.05 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹1.23 Cr | ₹1.08 Cr | ₹1.15 Cr | ₹1.07 Cr | ₹0.52 Cr |
| Traveling and conveyance | ₹0.48 Cr | ₹0.43 Cr | ₹0.30 Cr | ₹0.22 Cr | ₹0.17 Cr |
| Other Administration | ₹1.04 Cr | ₹0.97 Cr | ₹0.47 Cr | ₹0.38 Cr | ₹0.15 Cr |
| Selling and Distribution Expenses | ₹1.97 Cr | ₹0.90 Cr | ₹1.48 Cr | ₹1.12 Cr | ₹0.56 Cr |
| Advertisement & Sales Promotion | ₹0.60 Cr | ₹0.35 Cr | ₹0.46 Cr | ₹0.34 Cr | ₹0.11 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | ₹0.03 Cr | ₹0.02 Cr | ₹0.21 Cr | ₹0.23 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.38 Cr | ₹0.52 Cr | ₹1.01 Cr | ₹0.57 Cr | ₹0.22 Cr |
| Miscellaneous Expenses | ₹0.70 Cr | ₹1.16 Cr | ₹0.80 Cr | ₹0.92 Cr | ₹0.31 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹0.06 Cr | ₹0.07 Cr | ₹0.21 Cr | - | - |
| Losson disposal of fixed assets(net) | ₹0.01 Cr | ₹0.02 Cr | - | - | - |
| Losson foreign exchange fluctuations | ₹0.44 Cr | ₹0.92 Cr | - | ₹0.30 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.19 Cr | ₹0.16 Cr | ₹0.59 Cr | ₹0.63 Cr | ₹0.31 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹101 Cr | ₹90 Cr | ₹63 Cr | ₹47 Cr | ₹28 Cr |
| Operating Profit (Excl OI) | ₹7.76 Cr | ₹9.28 Cr | ₹6.24 Cr | ₹5.72 Cr | ₹2.99 Cr |
| Other Income | ₹4.31 Cr | ₹1.54 Cr | ₹1.45 Cr | ₹0.65 Cr | ₹1.25 Cr |
| Interest Received | ₹0.58 Cr | ₹0.72 Cr | ₹0.63 Cr | ₹0.48 Cr | ₹0.49 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.06 Cr | - | ₹0.05 Cr | - | ₹0.02 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹0.01 Cr | ₹0.12 Cr | - | - | - |
| Foreign Exchange Gains | - | ₹0.30 Cr | ₹0.03 Cr | - | ₹0.44 Cr |
| Others | ₹3.66 Cr | ₹0.40 Cr | ₹0.74 Cr | ₹0.17 Cr | ₹0.31 Cr |
| Operating Profit | ₹12 Cr | ₹11 Cr | ₹7.69 Cr | ₹6.37 Cr | ₹4.25 Cr |
| Interest | ₹2.29 Cr | ₹1.65 Cr | ₹1.30 Cr | ₹1.16 Cr | ₹0.70 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1.45 Cr | ₹1.37 Cr | ₹1.10 Cr | ₹0.17 Cr | ₹0.22 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.79 Cr | ₹0.26 Cr | - | - | ₹0.45 Cr |
| Other Interest | ₹0.04 Cr | ₹0.02 Cr | ₹0.20 Cr | ₹0.99 Cr | ₹0.03 Cr |
| PBDT | ₹9.79 Cr | ₹9.17 Cr | ₹6.39 Cr | ₹5.21 Cr | ₹3.55 Cr |
| Depreciation | ₹1.36 Cr | ₹1.27 Cr | ₹1.24 Cr | ₹1.26 Cr | ₹0.48 Cr |
| Profit Before Taxation & Exceptional Items | ₹8.43 Cr | ₹7.90 Cr | ₹5.15 Cr | ₹3.95 Cr | ₹3.07 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹8.43 Cr | ₹7.90 Cr | ₹5.15 Cr | ₹3.95 Cr | ₹3.07 Cr |
| Provision for Tax | ₹0.44 Cr | ₹0.62 Cr | ₹0.49 Cr | ₹0.42 Cr | ₹0.36 Cr |
| Current Income Tax | ₹0.41 Cr | ₹0.65 Cr | ₹0.56 Cr | ₹0.32 Cr | ₹0.19 Cr |
| Deferred Tax | ₹0.03 Cr | ₹0.02 Cr | ₹-0.06 Cr | ₹0.09 Cr | ₹0.17 Cr |
| Other taxes | ₹0.01 Cr | ₹-0.06 Cr | ₹-0.01 Cr | ₹0.01 Cr | - |
| Profit After Tax | ₹7.99 Cr | ₹7.29 Cr | ₹4.66 Cr | ₹3.53 Cr | ₹2.71 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-0.06 Cr | ₹-0.34 Cr | ₹-0.45 Cr | ₹-0.42 Cr | ₹-0.21 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹7.93 Cr | ₹6.95 Cr | ₹4.21 Cr | ₹3.11 Cr | ₹2.50 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹19 Cr | ₹14 Cr | ₹8.79 Cr | ₹5.67 Cr | ₹2.93 Cr |
| Appropriations | ₹27 Cr | ₹20 Cr | ₹13 Cr | ₹8.79 Cr | ₹5.43 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹1.50 Cr | ₹-0.50 Cr | - | ₹-0.25 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹0.63 | ₹0.55 | ₹3.35 | ₹2.48 | ₹1.99 |
| Adjusted EPS | ₹0.63 | ₹0.55 | ₹0.33 | ₹0.25 | ₹0.20 |
Compare Income Statement of peers of MAXIMUS INTERNATIONAL
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAXIMUS INTERNATIONAL | ₹150.3 Cr | 0.4% | -2.6% | -26.7% | Stock Analytics | |
| ADANI ENTERPRISES | ₹284,778.0 Cr | -2.7% | -2.1% | -3% | Stock Analytics | |
| REDINGTON | ₹20,963.3 Cr | -2.4% | -5.5% | 29.8% | Stock Analytics | |
| MMTC | ₹10,599.0 Cr | 25.1% | 16.1% | -11.8% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹9,313.5 Cr | -16.8% | 5.7% | 51.8% | Stock Analytics | |
| HONASA CONSUMER | ₹9,004.6 Cr | 3.8% | -4.4% | 5.8% | Stock Analytics | |
MAXIMUS INTERNATIONAL Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAXIMUS INTERNATIONAL | 0.4% |
-2.6% |
-26.7% |
| SENSEX | -0.3% |
-1.1% |
7.8% |
You may also like the below Video Courses