MCLEOD RUSSEL INDIA
|
MCLEOD RUSSEL INDIA Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,185 Cr | ₹1,136 Cr | ₹1,370 Cr | ₹1,356 Cr | ₹1,438 Cr |
| Sales | ₹1,172 Cr | ₹1,118 Cr | ₹1,329 Cr | ₹1,329 Cr | ₹1,402 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | ₹2.44 Cr | ₹2.75 Cr | ₹1.43 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹18 Cr | ₹38 Cr | ₹24 Cr | ₹35 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,185 Cr | ₹1,136 Cr | ₹1,370 Cr | ₹1,356 Cr | ₹1,438 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-1.07 Cr | ₹20 Cr | ₹21 Cr | ₹36 Cr | ₹1.60 Cr |
| Raw Material Consumed | ₹49 Cr | ₹81 Cr | ₹106 Cr | ₹194 Cr | ₹211 Cr |
| Opening Raw Materials | ₹0.08 Cr | ₹1.42 Cr | ₹2.88 Cr | ₹2.00 Cr | - |
| Purchases Raw Materials | ₹12 Cr | ₹41 Cr | ₹75 Cr | ₹180 Cr | ₹176 Cr |
| Closing Raw Materials | ₹0.93 Cr | ₹0.08 Cr | ₹1.42 Cr | ₹2.88 Cr | ₹2.00 Cr |
| Other Direct Purchases / Brought in cost | ₹38 Cr | ₹39 Cr | ₹30 Cr | ₹15 Cr | ₹36 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹131 Cr | ₹147 Cr | ₹161 Cr | ₹155 Cr | ₹150 Cr |
| Electricity & Power | ₹131 Cr | ₹147 Cr | ₹161 Cr | ₹155 Cr | ₹150 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹740 Cr | ₹744 Cr | ₹722 Cr | ₹637 Cr | ₹597 Cr |
| Salaries, Wages & Bonus | ₹604 Cr | ₹601 Cr | ₹599 Cr | ₹525 Cr | ₹490 Cr |
| Contributions to EPF & Pension Funds | ₹75 Cr | ₹76 Cr | ₹66 Cr | ₹61 Cr | ₹53 Cr |
| Workmen and Staff Welfare Expenses | ₹61 Cr | ₹67 Cr | ₹58 Cr | ₹51 Cr | ₹54 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹139 Cr | ₹129 Cr | ₹134 Cr | ₹144 Cr | ₹163 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹41 Cr | ₹33 Cr | ₹38 Cr | ₹37 Cr | ₹60 Cr |
| Packing Material Consumed | ₹8.87 Cr | ₹10 Cr | ₹8.72 Cr | ₹12 Cr | ₹14 Cr |
| Other Mfg Exp | ₹89 Cr | ₹85 Cr | ₹87 Cr | ₹94 Cr | ₹89 Cr |
| General and Administration Expenses | ₹32 Cr | ₹39 Cr | ₹40 Cr | ₹29 Cr | ₹34 Cr |
| Rent , Rates & Taxes | ₹5.82 Cr | ₹6.01 Cr | ₹7.11 Cr | ₹3.89 Cr | ₹4.17 Cr |
| Insurance | ₹3.64 Cr | ₹3.92 Cr | ₹4.46 Cr | ₹4.63 Cr | ₹5.58 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹15 Cr | ₹21 Cr | ₹20 Cr | ₹12 Cr | ₹17 Cr |
| Traveling and conveyance | ₹4.67 Cr | ₹5.25 Cr | ₹6.11 Cr | ₹6.56 Cr | ₹5.52 Cr |
| Other Administration | ₹2.68 Cr | ₹2.40 Cr | ₹1.97 Cr | ₹1.75 Cr | ₹1.90 Cr |
| Selling and Distribution Expenses | ₹49 Cr | ₹50 Cr | ₹69 Cr | ₹67 Cr | ₹66 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹42 Cr | ₹43 Cr | ₹61 Cr | ₹60 Cr | ₹58 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹7.20 Cr | ₹7.09 Cr | ₹7.62 Cr | ₹7.85 Cr | ₹7.70 Cr |
| Miscellaneous Expenses | ₹28 Cr | ₹35 Cr | ₹23 Cr | ₹26 Cr | ₹25 Cr |
| Bad debts /advances written off | ₹5.75 Cr | ₹0.37 Cr | ₹0.16 Cr | ₹4.11 Cr | ₹2.22 Cr |
| Provision for doubtful debts | ₹8.51 Cr | ₹19 Cr | ₹1.62 Cr | - | ₹4.46 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹1.54 Cr | - | - |
| Losson foreign exchange fluctuations | ₹2.17 Cr | ₹1.76 Cr | ₹2.06 Cr | ₹3.75 Cr | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹12 Cr | ₹14 Cr | ₹18 Cr | ₹18 Cr | ₹18 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,167 Cr | ₹1,245 Cr | ₹1,276 Cr | ₹1,289 Cr | ₹1,247 Cr |
| Operating Profit (Excl OI) | ₹18 Cr | ₹-109 Cr | ₹93 Cr | ₹67 Cr | ₹191 Cr |
| Other Income | ₹5.20 Cr | ₹12 Cr | ₹17 Cr | ₹12 Cr | ₹24 Cr |
| Interest Received | ₹2.62 Cr | ₹4.81 Cr | ₹4.01 Cr | ₹4.78 Cr | ₹6.21 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.12 Cr | ₹0.20 Cr | - | ₹0.50 Cr | ₹0.78 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹9.24 Cr | ₹0.35 Cr | - |
| Foreign Exchange Gains | - | - | - | - | ₹7.16 Cr |
| Others | ₹2.47 Cr | ₹6.57 Cr | ₹3.79 Cr | ₹5.88 Cr | ₹10 Cr |
| Operating Profit | ₹24 Cr | ₹-97 Cr | ₹110 Cr | ₹78 Cr | ₹215 Cr |
| Interest | ₹226 Cr | ₹203 Cr | ₹201 Cr | ₹165 Cr | ₹205 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.55 Cr | ₹1.66 Cr | ₹1.01 Cr | ₹0.99 Cr | ₹0.89 Cr |
| Other Interest | ₹225 Cr | ₹202 Cr | ₹200 Cr | ₹165 Cr | ₹204 Cr |
| PBDT | ₹-203 Cr | ₹-301 Cr | ₹-90 Cr | ₹-87 Cr | ₹11 Cr |
| Depreciation | ₹61 Cr | ₹66 Cr | ₹70 Cr | ₹75 Cr | ₹90 Cr |
| Profit Before Taxation & Exceptional Items | ₹-264 Cr | ₹-367 Cr | ₹-160 Cr | ₹-162 Cr | ₹-80 Cr |
| Exceptional Income / Expenses | ₹19 Cr | ₹5.08 Cr | ₹-933 Cr | - | - |
| Profit Before Tax | ₹-245 Cr | ₹-362 Cr | ₹-1,093 Cr | ₹-162 Cr | ₹-80 Cr |
| Provision for Tax | ₹-47 Cr | ₹-50 Cr | ₹-37 Cr | ₹19 Cr | ₹-27 Cr |
| Current Income Tax | ₹0.78 Cr | ₹2.07 Cr | ₹1.69 Cr | ₹-1.40 Cr | ₹1.61 Cr |
| Deferred Tax | ₹-47 Cr | ₹-52 Cr | ₹-39 Cr | ₹20 Cr | ₹-47 Cr |
| Other taxes | - | ₹0.03 Cr | ₹0.03 Cr | ₹0.44 Cr | ₹18 Cr |
| Profit After Tax | ₹-198 Cr | ₹-312 Cr | ₹-1,057 Cr | ₹-181 Cr | ₹-52 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹-198 Cr | ₹-312 Cr | ₹-1,057 Cr | ₹-181 Cr | ₹-52 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹-1,341 Cr | ₹-1,020 Cr | ₹53 Cr | ₹242 Cr | ₹308 Cr |
| Appropriations | ₹-1,539 Cr | ₹-1,331 Cr | ₹-1,004 Cr | ₹61 Cr | ₹255 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹-10 Cr | ₹10 Cr | ₹16 Cr | ₹8.57 Cr | ₹13 Cr |
| Equity Dividend % | - | - | - | - | - |
| Earnings Per Share | ₹-18.94 | ₹-29.83 | ₹-101.14 | ₹-17.32 | ₹-5.02 |
| Adjusted EPS | ₹-18.94 | ₹-29.83 | ₹-101.14 | ₹-17.32 | ₹-5.02 |
Compare Income Statement of peers of MCLEOD RUSSEL INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MCLEOD RUSSEL INDIA | ₹574.5 Cr | -6.9% | 4.1% | 81% | Stock Analytics | |
| TATA CONSUMER PRODUCTS | ₹116,667.0 Cr | 2% | 5.8% | 18.6% | Stock Analytics | |
| CCL PRODUCTS (INDIA) | ₹14,041.1 Cr | 1.7% | 26% | 47.7% | Stock Analytics | |
| ANDREW YULE & COMPANY | ₹1,250.7 Cr | 0.7% | -1.8% | -37.2% | Stock Analytics | |
| GOODRICKE GROUP | ₹416.7 Cr | 2.3% | 1.1% | -46% | Stock Analytics | |
| JAY SHREE TEA & INDUSTRIES | ₹281.4 Cr | 4.5% | 4.6% | -30.5% | Stock Analytics | |
MCLEOD RUSSEL INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MCLEOD RUSSEL INDIA | -6.9% |
4.1% |
81% |
| SENSEX | 1.7% |
3.6% |
6.9% |
You may also like the below Video Courses