MAZDA
|
MAZDA Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹194 Cr | ₹227 Cr | ₹192 Cr | ₹166 Cr | ₹153 Cr |
| Sales | ₹192 Cr | ₹223 Cr | ₹187 Cr | ₹161 Cr | ₹151 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.09 Cr | ₹1.53 Cr | ₹3.33 Cr | ₹3.54 Cr | ₹0.85 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹1.28 Cr | ₹1.67 Cr | ₹1.93 Cr | ₹1.33 Cr | ₹0.69 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹193 Cr | ₹225 Cr | ₹192 Cr | ₹165 Cr | ₹152 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-5.69 Cr | ₹17 Cr | ₹-15 Cr | ₹-3.60 Cr | ₹4.72 Cr |
| Raw Material Consumed | ₹95 Cr | ₹99 Cr | ₹108 Cr | ₹85 Cr | ₹75 Cr |
| Opening Raw Materials | ₹19 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr | ₹18 Cr |
| Purchases Raw Materials | ₹97 Cr | ₹99 Cr | ₹111 Cr | ₹87 Cr | ₹71 Cr |
| Closing Raw Materials | ₹21 Cr | ₹19 Cr | ₹19 Cr | ₹16 Cr | ₹14 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.32 Cr | ₹1.34 Cr | ₹1.05 Cr | ₹0.82 Cr | ₹0.74 Cr |
| Electricity & Power | ₹1.32 Cr | ₹1.34 Cr | ₹1.05 Cr | ₹0.82 Cr | ₹0.74 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹29 Cr | ₹27 Cr | ₹24 Cr | ₹21 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹28 Cr | ₹25 Cr | ₹22 Cr | ₹20 Cr | ₹17 Cr |
| Contributions to EPF & Pension Funds | ₹0.56 Cr | ₹0.55 Cr | ₹0.55 Cr | ₹0.70 Cr | ₹0.56 Cr |
| Workmen and Staff Welfare Expenses | ₹0.29 Cr | ₹0.63 Cr | ₹0.28 Cr | ₹0.20 Cr | ₹0.15 Cr |
| Other Employees Cost | ₹0.52 Cr | ₹0.42 Cr | ₹0.42 Cr | ₹0.40 Cr | ₹0.43 Cr |
| Other Manufacturing Expenses | ₹22 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹16 Cr | ₹16 Cr | ₹15 Cr | ₹14 Cr | ₹13 Cr |
| Repairs and Maintenance | ₹1.13 Cr | ₹0.62 Cr | ₹0.53 Cr | ₹0.55 Cr | ₹0.73 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹4.93 Cr | ₹5.37 Cr | ₹5.54 Cr | ₹4.34 Cr | ₹3.54 Cr |
| General and Administration Expenses | ₹13 Cr | ₹11 Cr | ₹9.63 Cr | ₹8.48 Cr | ₹8.31 Cr |
| Rent , Rates & Taxes | ₹2.97 Cr | ₹2.21 Cr | ₹2.25 Cr | ₹1.81 Cr | ₹1.71 Cr |
| Insurance | ₹1.50 Cr | ₹1.29 Cr | ₹1.46 Cr | ₹1.37 Cr | ₹1.29 Cr |
| Printing and stationery | ₹0.45 Cr | ₹0.35 Cr | ₹0.27 Cr | - | - |
| Professional and legal fees | ₹0.84 Cr | ₹1.01 Cr | ₹1.04 Cr | ₹1.24 Cr | ₹1.18 Cr |
| Traveling and conveyance | ₹1.62 Cr | ₹1.45 Cr | ₹1.23 Cr | ₹1.07 Cr | ₹0.76 Cr |
| Other Administration | ₹5.47 Cr | ₹4.77 Cr | ₹3.38 Cr | ₹2.99 Cr | ₹3.38 Cr |
| Selling and Distribution Expenses | ₹7.05 Cr | ₹5.41 Cr | ₹4.55 Cr | ₹5.99 Cr | ₹3.67 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹5.31 Cr | ₹4.33 Cr | ₹3.64 Cr | ₹5.17 Cr | ₹3.06 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹1.74 Cr | ₹1.08 Cr | ₹0.91 Cr | ₹0.81 Cr | ₹0.62 Cr |
| Miscellaneous Expenses | ₹0.93 Cr | ₹3.16 Cr | ₹1.29 Cr | ₹0.43 Cr | ₹0.35 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | - | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.07 Cr | ₹0.40 Cr | ₹0.02 Cr | ₹0.02 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹0.93 Cr | ₹3.10 Cr | ₹0.90 Cr | ₹0.41 Cr | ₹0.34 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹163 Cr | ₹186 Cr | ₹154 Cr | ₹137 Cr | ₹129 Cr |
| Operating Profit (Excl OI) | ₹30 Cr | ₹40 Cr | ₹37 Cr | ₹28 Cr | ₹24 Cr |
| Other Income | ₹7.47 Cr | ₹6.58 Cr | ₹2.34 Cr | ₹3.19 Cr | ₹2.41 Cr |
| Interest Received | ₹0.02 Cr | ₹0.02 Cr | ₹0.02 Cr | ₹0.04 Cr | ₹0.05 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹1.08 Cr | ₹1.11 Cr | ₹0.31 Cr | ₹0.55 Cr | ₹0.35 Cr |
| Provision Written Back | - | - | - | ₹0.76 Cr | - |
| Foreign Exchange Gains | ₹0.80 Cr | ₹0.59 Cr | ₹0.51 Cr | ₹0.43 Cr | ₹0.47 Cr |
| Others | ₹5.58 Cr | ₹4.86 Cr | ₹1.50 Cr | ₹1.40 Cr | ₹1.54 Cr |
| Operating Profit | ₹37 Cr | ₹46 Cr | ₹40 Cr | ₹31 Cr | ₹26 Cr |
| Interest | ₹0.54 Cr | ₹0.54 Cr | ₹0.63 Cr | ₹0.67 Cr | ₹0.71 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | ₹0.03 Cr | ₹0.07 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.54 Cr | ₹0.53 Cr | ₹0.60 Cr | ₹0.59 Cr | ₹0.52 Cr |
| Other Interest | ₹0.00 Cr | ₹0.02 Cr | ₹0.03 Cr | ₹0.06 Cr | ₹0.13 Cr |
| PBDT | ₹37 Cr | ₹46 Cr | ₹39 Cr | ₹30 Cr | ₹25 Cr |
| Depreciation | ₹3.89 Cr | ₹4.02 Cr | ₹3.15 Cr | ₹2.42 Cr | ₹3.27 Cr |
| Profit Before Taxation & Exceptional Items | ₹33 Cr | ₹42 Cr | ₹36 Cr | ₹28 Cr | ₹22 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹33 Cr | ₹42 Cr | ₹36 Cr | ₹28 Cr | ₹22 Cr |
| Provision for Tax | ₹8.15 Cr | ₹10 Cr | ₹9.10 Cr | ₹6.41 Cr | ₹5.76 Cr |
| Current Income Tax | ₹6.40 Cr | ₹8.82 Cr | ₹7.90 Cr | ₹6.21 Cr | ₹5.62 Cr |
| Deferred Tax | ₹1.76 Cr | ₹1.20 Cr | ₹1.13 Cr | ₹0.36 Cr | ₹0.08 Cr |
| Other taxes | ₹0.00 Cr | ₹0.25 Cr | ₹0.06 Cr | ₹-0.16 Cr | ₹0.06 Cr |
| Profit After Tax | ₹25 Cr | ₹32 Cr | ₹27 Cr | ₹21 Cr | ₹16 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹203 Cr | ₹177 Cr | ₹156 Cr | ₹139 Cr | ₹124 Cr |
| Appropriations | ₹227 Cr | ₹209 Cr | ₹182 Cr | ₹161 Cr | ₹140 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹7.05 Cr | ₹6.05 Cr | ₹5.05 Cr | ₹5.05 Cr | ₹0.72 Cr |
| Equity Dividend % | ₹180.00 | ₹160.00 | ₹140.00 | ₹121.00 | ₹110.00 |
| Earnings Per Share | ₹12.41 | ₹78.70 | ₹66.48 | ₹53.04 | ₹40.77 |
| Adjusted EPS | ₹12.41 | ₹15.74 | ₹13.30 | ₹10.61 | ₹8.15 |
Compare Income Statement of peers of MAZDA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MAZDA | ₹540.0 Cr | -3.6% | 3.1% | 11.7% | Stock Analytics | |
| BHARAT HEAVY ELECTRICALS | ₹92,709.9 Cr | 13.2% | 11.7% | 13.7% | Stock Analytics | |
| THERMAX | ₹38,367.7 Cr | -2.8% | 1.7% | -38.9% | Stock Analytics | |
| JYOTI CNC AUTOMATION | ₹19,658.4 Cr | -3.7% | 1.4% | -13.7% | Stock Analytics | |
| TRIVENI TURBINE | ₹17,011.4 Cr | 2.7% | 3.2% | -21% | Stock Analytics | |
| KIRLOSKAR BROTHERS | ₹14,868.5 Cr | -1% | -3.1% | 9.2% | Stock Analytics | |
MAZDA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MAZDA | -3.6% |
3.1% |
11.7% |
| SENSEX | -0.3% |
4.5% |
5.7% |
You may also like the below Video Courses