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 | ₹6,960.1 Cr | -8.1% | 3% | -2.3% | Stock Analytics | |
JSW STEEL | ₹274,355.0 Cr | -1.5% | 9.3% | 15.1% | Stock Analytics | |
TATA STEEL | ₹211,033.0 Cr | -2.4% | 9.5% | 3.6% | Stock Analytics | |
JINDAL STAINLESS | ₹60,796.8 Cr | -7.9% | -3.4% | -0.1% | Stock Analytics | |
STEEL AUTHORITY OF INDIA | ₹54,399.0 Cr | -4.1% | 11% | -2.4% | Stock Analytics | |
APL APOLLO TUBES | ₹47,105.1 Cr | 0.7% | 5.7% | 9.7% | Stock Analytics |
MISHRA DHATU NIGAM Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
MISHRA DHATU NIGAM | -8.1% |
3% |
-2.3% |
SENSEX | -2.2% |
0.4% |
-5.4% |
You may also like the below Video Courses