MISHRA DHATU NIGAM
|
MISHRA DHATU NIGAM Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,073 Cr | ₹872 Cr | ₹861 Cr | ₹813 Cr | ₹713 Cr |
| Sales | ₹1,011 Cr | ₹828 Cr | ₹830 Cr | ₹798 Cr | ₹703 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹21 Cr | ₹21 Cr | ₹8.51 Cr | ₹6.15 Cr | ₹6.05 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹41 Cr | ₹22 Cr | ₹23 Cr | ₹8.88 Cr | ₹4.03 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,073 Cr | ₹872 Cr | ₹859 Cr | ₹813 Cr | ₹713 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-75 Cr | ₹-228 Cr | ₹-154 Cr | ₹42 Cr | ₹-257 Cr |
| Raw Material Consumed | ₹523 Cr | ₹391 Cr | ₹345 Cr | ₹170 Cr | ₹377 Cr |
| Opening Raw Materials | ₹105 Cr | ₹181 Cr | ₹84 Cr | ₹163 Cr | ₹135 Cr |
| Purchases Raw Materials | ₹516 Cr | ₹315 Cr | ₹441 Cr | ₹91 Cr | ₹404 Cr |
| Closing Raw Materials | ₹97 Cr | ₹105 Cr | ₹181 Cr | ₹84 Cr | ₹163 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹90 Cr | ₹103 Cr | ₹63 Cr | ₹42 Cr | ₹62 Cr |
| Electricity & Power | ₹88 Cr | ₹101 Cr | ₹61 Cr | ₹41 Cr | ₹61 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹2.30 Cr | ₹1.98 Cr | ₹1.75 Cr | ₹1.45 Cr | ₹1.45 Cr |
| Employee Cost | ₹131 Cr | ₹124 Cr | ₹121 Cr | ₹120 Cr | ₹121 Cr |
| Salaries, Wages & Bonus | ₹90 Cr | ₹87 Cr | ₹84 Cr | ₹83 Cr | ₹82 Cr |
| Contributions to EPF & Pension Funds | ₹7.50 Cr | ₹7.02 Cr | ₹6.88 Cr | ₹6.51 Cr | ₹6.40 Cr |
| Workmen and Staff Welfare Expenses | ₹23 Cr | ₹20 Cr | ₹21 Cr | ₹22 Cr | ₹21 Cr |
| Other Employees Cost | ₹11 Cr | ₹9.86 Cr | ₹9.31 Cr | ₹8.90 Cr | ₹12 Cr |
| Other Manufacturing Expenses | ₹161 Cr | ₹166 Cr | ₹168 Cr | ₹153 Cr | ₹159 Cr |
| Sub-contracted / Out sourced services | ₹83 Cr | ₹93 Cr | ₹122 Cr | ₹106 Cr | ₹99 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹9.72 Cr | ₹8.63 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹59 Cr | ₹56 Cr | ₹34 Cr | ₹37 Cr | ₹51 Cr |
| General and Administration Expenses | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr | ₹22 Cr |
| Rent , Rates & Taxes | ₹0.40 Cr | ₹0.48 Cr | ₹0.62 Cr | ₹0.52 Cr | ₹0.46 Cr |
| Insurance | ₹3.12 Cr | ₹2.72 Cr | ₹2.25 Cr | ₹2.16 Cr | ₹1.71 Cr |
| Printing and stationery | ₹0.17 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.22 Cr | ₹0.31 Cr |
| Professional and legal fees | ₹1.18 Cr | ₹2.52 Cr | ₹1.60 Cr | ₹1.81 Cr | ₹2.25 Cr |
| Traveling and conveyance | ₹2.29 Cr | ₹2.82 Cr | ₹1.36 Cr | ₹0.46 Cr | ₹3.03 Cr |
| Other Administration | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹12 Cr | ₹15 Cr |
| Selling and Distribution Expenses | ₹15 Cr | ₹26 Cr | ₹21 Cr | ₹18 Cr | ₹23 Cr |
| Advertisement & Sales Promotion | ₹1.15 Cr | ₹4.83 Cr | ₹1.54 Cr | ₹1.23 Cr | ₹3.21 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹14 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr | ₹20 Cr |
| Miscellaneous Expenses | ₹8.36 Cr | ₹10 Cr | ₹12 Cr | ₹6.05 Cr | ₹7.40 Cr |
| Bad debts /advances written off | ₹1.04 Cr | ₹0.54 Cr | ₹0.52 Cr | ₹1.37 Cr | ₹0.70 Cr |
| Provision for doubtful debts | - | ₹2.92 Cr | ₹1.38 Cr | - | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹0.76 Cr | ₹1.30 Cr | - | ₹0.16 Cr | ₹0.55 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹6.57 Cr | ₹5.71 Cr | ₹9.99 Cr | ₹4.52 Cr | ₹6.15 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹878 Cr | ₹613 Cr | ₹596 Cr | ₹567 Cr | ₹514 Cr |
| Operating Profit (Excl OI) | ₹195 Cr | ₹259 Cr | ₹263 Cr | ₹246 Cr | ₹199 Cr |
| Other Income | ₹30 Cr | ₹38 Cr | ₹31 Cr | ₹20 Cr | ₹36 Cr |
| Interest Received | ₹5.52 Cr | ₹5.90 Cr | ₹15 Cr | ₹4.30 Cr | ₹13 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr | ₹0.11 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹5.78 Cr | ₹6.96 Cr | ₹4.28 Cr | ₹8.25 Cr | ₹12 Cr |
| Foreign Exchange Gains | - | - | ₹0.40 Cr | - | - |
| Others | ₹19 Cr | ₹25 Cr | ₹11 Cr | ₹7.27 Cr | ₹11 Cr |
| Operating Profit | ₹225 Cr | ₹296 Cr | ₹295 Cr | ₹266 Cr | ₹235 Cr |
| Interest | ₹35 Cr | ₹27 Cr | ₹23 Cr | ₹13 Cr | ₹7.28 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹27 Cr | ₹17 Cr | ₹4.63 Cr | ₹7.97 Cr | ₹0.31 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.88 Cr | ₹1.18 Cr | ₹1.07 Cr | ₹0.69 Cr | ₹1.37 Cr |
| Other Interest | ₹7.82 Cr | ₹8.26 Cr | ₹17 Cr | ₹4.03 Cr | ₹5.60 Cr |
| PBDT | ₹190 Cr | ₹270 Cr | ₹272 Cr | ₹253 Cr | ₹228 Cr |
| Depreciation | ₹59 Cr | ₹53 Cr | ₹33 Cr | ₹27 Cr | ₹26 Cr |
| Profit Before Taxation & Exceptional Items | ₹131 Cr | ₹217 Cr | ₹239 Cr | ₹226 Cr | ₹202 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹131 Cr | ₹217 Cr | ₹239 Cr | ₹226 Cr | ₹200 Cr |
| Provision for Tax | ₹40 Cr | ₹61 Cr | ₹63 Cr | ₹60 Cr | ₹42 Cr |
| Current Income Tax | ₹35 Cr | ₹56 Cr | ₹61 Cr | ₹57 Cr | ₹51 Cr |
| Deferred Tax | ₹5.10 Cr | ₹4.40 Cr | ₹1.40 Cr | ₹2.54 Cr | ₹-8.57 Cr |
| Other taxes | ₹0.03 Cr | ₹0.15 Cr | - | ₹-0.22 Cr | ₹0.19 Cr |
| Profit After Tax | ₹92 Cr | ₹156 Cr | ₹177 Cr | ₹166 Cr | ₹158 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹92 Cr | ₹156 Cr | ₹177 Cr | ₹166 Cr | ₹158 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹98 Cr | ₹102 Cr | ₹88 Cr | ₹63 Cr | ₹3.99 Cr |
| Appropriations | ₹190 Cr | ₹259 Cr | ₹264 Cr | ₹229 Cr | ₹162 Cr |
| General Reserves | ₹66 Cr | ₹100 Cr | ₹103 Cr | ₹90 Cr | ₹65 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹3.85 Cr |
| Other Appropriation | ₹31 Cr | ₹29 Cr | ₹30 Cr | ₹29 Cr | ₹12 Cr |
| Equity Dividend % | ₹14.10 | ₹33.50 | ₹31.00 | ₹27.80 | ₹25.60 |
| Earnings Per Share | ₹4.90 | ₹8.34 | ₹9.43 | ₹8.88 | ₹8.44 |
| Adjusted EPS | ₹4.90 | ₹8.34 | ₹9.43 | ₹8.88 | ₹8.44 |
Compare Income Statement of peers of MISHRA DHATU NIGAM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MISHRA DHATU NIGAM | ₹6,583.6 Cr | -8.1% | -7.5% | 15.2% | Stock Analytics | |
| JSW STEEL | ₹284,810.0 Cr | -1.6% | 0.2% | 24.1% | Stock Analytics | |
| TATA STEEL | ₹216,089.0 Cr | -2% | 0.5% | 23.8% | Stock Analytics | |
| JINDAL STAINLESS | ₹63,583.4 Cr | 4.4% | -2.6% | 8.8% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹57,806.7 Cr | -3.1% | 8.8% | 24.3% | Stock Analytics | |
| APL APOLLO TUBES | ₹47,808.9 Cr | -2.4% | -1.8% | 17.8% | Stock Analytics | |
MISHRA DHATU NIGAM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MISHRA DHATU NIGAM | -8.1% |
-7.5% |
15.2% |
| SENSEX | 0.9% |
2.1% |
8.3% |
You may also like the below Video Courses