MISHRA DHATU NIGAM
|
MISHRA DHATU NIGAM Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,074 Cr | ₹1,073 Cr | ₹872 Cr | ₹861 Cr | ₹813 Cr |
| Sales | ₹1,027 Cr | ₹1,011 Cr | ₹828 Cr | ₹830 Cr | ₹798 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹26 Cr | ₹21 Cr | ₹21 Cr | ₹8.51 Cr | ₹6.15 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹21 Cr | ₹41 Cr | ₹22 Cr | ₹23 Cr | ₹8.88 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,074 Cr | ₹1,073 Cr | ₹872 Cr | ₹859 Cr | ₹813 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹8.48 Cr | ₹-75 Cr | ₹-228 Cr | ₹-154 Cr | ₹42 Cr |
| Raw Material Consumed | ₹422 Cr | ₹523 Cr | ₹391 Cr | ₹345 Cr | ₹170 Cr |
| Opening Raw Materials | ₹97 Cr | ₹105 Cr | ₹181 Cr | ₹84 Cr | ₹163 Cr |
| Purchases Raw Materials | ₹419 Cr | ₹516 Cr | ₹315 Cr | ₹441 Cr | ₹91 Cr |
| Closing Raw Materials | ₹94 Cr | ₹97 Cr | ₹105 Cr | ₹181 Cr | ₹84 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹90 Cr | ₹90 Cr | ₹103 Cr | ₹63 Cr | ₹42 Cr |
| Electricity & Power | ₹88 Cr | ₹88 Cr | ₹101 Cr | ₹61 Cr | ₹41 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹2.03 Cr | ₹2.30 Cr | ₹1.98 Cr | ₹1.75 Cr | ₹1.45 Cr |
| Employee Cost | ₹140 Cr | ₹131 Cr | ₹124 Cr | ₹121 Cr | ₹120 Cr |
| Salaries, Wages & Bonus | ₹96 Cr | ₹90 Cr | ₹87 Cr | ₹84 Cr | ₹83 Cr |
| Contributions to EPF & Pension Funds | ₹7.83 Cr | ₹7.50 Cr | ₹7.02 Cr | ₹6.88 Cr | ₹6.51 Cr |
| Workmen and Staff Welfare Expenses | ₹24 Cr | ₹23 Cr | ₹20 Cr | ₹21 Cr | ₹22 Cr |
| Other Employees Cost | ₹12 Cr | ₹11 Cr | ₹9.86 Cr | ₹9.31 Cr | ₹8.90 Cr |
| Other Manufacturing Expenses | ₹151 Cr | ₹161 Cr | ₹166 Cr | ₹168 Cr | ₹153 Cr |
| Sub-contracted / Out sourced services | ₹75 Cr | ₹83 Cr | ₹93 Cr | ₹122 Cr | ₹106 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹17 Cr | ₹18 Cr | ₹16 Cr | ₹12 Cr | ₹9.72 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹60 Cr | ₹59 Cr | ₹56 Cr | ₹34 Cr | ₹37 Cr |
| General and Administration Expenses | ₹24 Cr | ₹24 Cr | ₹22 Cr | ₹21 Cr | ₹17 Cr |
| Rent , Rates & Taxes | ₹0.42 Cr | ₹0.40 Cr | ₹0.48 Cr | ₹0.62 Cr | ₹0.52 Cr |
| Insurance | ₹3.15 Cr | ₹3.12 Cr | ₹2.72 Cr | ₹2.25 Cr | ₹2.16 Cr |
| Printing and stationery | ₹0.15 Cr | ₹0.17 Cr | ₹0.13 Cr | ₹0.10 Cr | ₹0.22 Cr |
| Professional and legal fees | ₹1.33 Cr | ₹1.18 Cr | ₹2.52 Cr | ₹1.60 Cr | ₹1.81 Cr |
| Traveling and conveyance | ₹2.33 Cr | ₹2.29 Cr | ₹2.82 Cr | ₹1.36 Cr | ₹0.46 Cr |
| Other Administration | ₹17 Cr | ₹16 Cr | ₹13 Cr | ₹15 Cr | ₹12 Cr |
| Selling and Distribution Expenses | ₹12 Cr | ₹15 Cr | ₹26 Cr | ₹21 Cr | ₹18 Cr |
| Advertisement & Sales Promotion | ₹2.58 Cr | ₹1.15 Cr | ₹4.83 Cr | ₹1.54 Cr | ₹1.23 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹9.50 Cr | ₹14 Cr | ₹21 Cr | ₹19 Cr | ₹16 Cr |
| Miscellaneous Expenses | ₹6.39 Cr | ₹8.36 Cr | ₹10 Cr | ₹12 Cr | ₹6.05 Cr |
| Bad debts /advances written off | ₹0.56 Cr | ₹1.04 Cr | ₹0.54 Cr | ₹0.52 Cr | ₹1.37 Cr |
| Provision for doubtful debts | ₹0.22 Cr | - | ₹2.92 Cr | ₹1.38 Cr | - |
| Losson disposal of fixed assets(net) | - | - | - | - | - |
| Losson foreign exchange fluctuations | ₹1.61 Cr | ₹0.76 Cr | ₹1.30 Cr | - | ₹0.16 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.00 Cr | ₹6.57 Cr | ₹5.71 Cr | ₹9.99 Cr | ₹4.52 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹855 Cr | ₹878 Cr | ₹613 Cr | ₹596 Cr | ₹567 Cr |
| Operating Profit (Excl OI) | ₹219 Cr | ₹195 Cr | ₹259 Cr | ₹263 Cr | ₹246 Cr |
| Other Income | ₹31 Cr | ₹30 Cr | ₹38 Cr | ₹31 Cr | ₹20 Cr |
| Interest Received | ₹7.20 Cr | ₹5.52 Cr | ₹5.90 Cr | ₹15 Cr | ₹4.30 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | ₹0.06 Cr | - | ₹0.00 Cr | ₹0.00 Cr | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹5.69 Cr | ₹5.78 Cr | ₹6.96 Cr | ₹4.28 Cr | ₹8.25 Cr |
| Foreign Exchange Gains | - | - | - | ₹0.40 Cr | - |
| Others | ₹18 Cr | ₹19 Cr | ₹25 Cr | ₹11 Cr | ₹7.27 Cr |
| Operating Profit | ₹250 Cr | ₹225 Cr | ₹296 Cr | ₹295 Cr | ₹266 Cr |
| Interest | ₹30 Cr | ₹35 Cr | ₹27 Cr | ₹23 Cr | ₹13 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹22 Cr | ₹27 Cr | ₹17 Cr | ₹4.63 Cr | ₹7.97 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹0.98 Cr | ₹0.88 Cr | ₹1.18 Cr | ₹1.07 Cr | ₹0.69 Cr |
| Other Interest | ₹7.36 Cr | ₹7.82 Cr | ₹8.26 Cr | ₹17 Cr | ₹4.03 Cr |
| PBDT | ₹220 Cr | ₹190 Cr | ₹270 Cr | ₹272 Cr | ₹253 Cr |
| Depreciation | ₹63 Cr | ₹59 Cr | ₹53 Cr | ₹33 Cr | ₹27 Cr |
| Profit Before Taxation & Exceptional Items | ₹156 Cr | ₹131 Cr | ₹217 Cr | ₹239 Cr | ₹226 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹157 Cr | ₹131 Cr | ₹217 Cr | ₹239 Cr | ₹226 Cr |
| Provision for Tax | ₹46 Cr | ₹40 Cr | ₹61 Cr | ₹63 Cr | ₹60 Cr |
| Current Income Tax | ₹39 Cr | ₹35 Cr | ₹56 Cr | ₹61 Cr | ₹57 Cr |
| Deferred Tax | ₹7.17 Cr | ₹5.10 Cr | ₹4.40 Cr | ₹1.40 Cr | ₹2.54 Cr |
| Other taxes | ₹-0.01 Cr | ₹0.03 Cr | ₹0.15 Cr | - | ₹-0.22 Cr |
| Profit After Tax | ₹111 Cr | ₹92 Cr | ₹156 Cr | ₹177 Cr | ₹166 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹111 Cr | ₹92 Cr | ₹156 Cr | ₹177 Cr | ₹166 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹67 Cr | ₹98 Cr | ₹102 Cr | ₹88 Cr | ₹63 Cr |
| Appropriations | ₹177 Cr | ₹190 Cr | ₹259 Cr | ₹264 Cr | ₹229 Cr |
| General Reserves | ₹81 Cr | ₹66 Cr | ₹100 Cr | ₹103 Cr | ₹90 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | - | ₹31 Cr | ₹29 Cr | ₹30 Cr | ₹29 Cr |
| Equity Dividend % | ₹7.50 | ₹14.10 | ₹33.50 | ₹31.00 | ₹27.80 |
| Earnings Per Share | ₹5.92 | ₹4.90 | ₹8.34 | ₹9.43 | ₹8.88 |
| Adjusted EPS | ₹5.92 | ₹4.90 | ₹8.34 | ₹9.43 | ₹8.88 |
Compare Income Statement of peers of MISHRA DHATU NIGAM
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MISHRA DHATU NIGAM | ₹7,952.8 Cr | 0.9% | 8.4% | 4.4% | Stock Analytics | |
| JSW STEEL | ₹327,373.0 Cr | 2.9% | 6.9% | 22% | Stock Analytics | |
| TATA STEEL | ₹232,692.0 Cr | 2.8% | 3.2% | 15.1% | Stock Analytics | |
| STEEL AUTHORITY OF INDIA | ₹79,430.0 Cr | 11.4% | 17.5% | 48.4% | Stock Analytics | |
| APL APOLLO TUBES | ₹60,462.9 Cr | 0.8% | 16.9% | 31.5% | Stock Analytics | |
| JINDAL STAINLESS | ₹58,138.1 Cr | -1.1% | -1.9% | -8.4% | Stock Analytics | |
MISHRA DHATU NIGAM Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MISHRA DHATU NIGAM | 0.9% |
8.4% |
4.4% |
| SENSEX | 0.7% |
0.8% |
-5.1% |
You may also like the below Video Courses