MORGANITE CRUCIBLE (INDIA)
|
MORGANITE CRUCIBLE (INDIA) Last 5 Year Income Statement History
[Standalone]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹168 Cr | ₹155 Cr | ₹153 Cr | ₹107 Cr | ₹129 Cr |
| Sales | ₹168 Cr | ₹154 Cr | ₹152 Cr | ₹107 Cr | ₹129 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | - |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹0.63 Cr | ₹0.63 Cr | ₹0.56 Cr | ₹0.19 Cr | ₹0.17 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹168 Cr | ₹155 Cr | ₹152 Cr | ₹107 Cr | ₹129 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹0.66 Cr | ₹-0.28 Cr | ₹-2.97 Cr | ₹1.92 Cr | ₹-1.75 Cr |
| Raw Material Consumed | ₹65 Cr | ₹69 Cr | ₹64 Cr | ₹43 Cr | ₹52 Cr |
| Opening Raw Materials | ₹7.98 Cr | ₹7.53 Cr | ₹5.85 Cr | ₹7.68 Cr | ₹8.32 Cr |
| Purchases Raw Materials | ₹62 Cr | ₹69 Cr | ₹63 Cr | ₹37 Cr | ₹47 Cr |
| Closing Raw Materials | ₹6.29 Cr | ₹7.98 Cr | ₹7.53 Cr | ₹5.85 Cr | ₹7.68 Cr |
| Other Direct Purchases / Brought in cost | ₹1.18 Cr | ₹0.32 Cr | ₹2.96 Cr | ₹3.91 Cr | ₹3.79 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹2.26 Cr | ₹2.11 Cr | ₹2.01 Cr | ₹1.74 Cr | ₹2.10 Cr |
| Electricity & Power | ₹2.26 Cr | ₹2.11 Cr | ₹2.01 Cr | ₹1.74 Cr | ₹2.10 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹18 Cr | ₹16 Cr | ₹18 Cr | ₹16 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹15 Cr | ₹14 Cr | ₹16 Cr | ₹14 Cr | ₹16 Cr |
| Contributions to EPF & Pension Funds | ₹1.11 Cr | ₹0.95 Cr | ₹0.81 Cr | ₹0.73 Cr | ₹0.96 Cr |
| Workmen and Staff Welfare Expenses | ₹1.83 Cr | ₹1.56 Cr | ₹1.37 Cr | ₹1.14 Cr | ₹1.62 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹21 Cr | ₹23 Cr | ₹22 Cr | ₹18 Cr | ₹26 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹6.03 Cr | ₹6.49 Cr | ₹6.57 Cr | ₹5.13 Cr | ₹5.06 Cr |
| Repairs and Maintenance | ₹5.00 Cr | ₹4.42 Cr | ₹3.44 Cr | ₹3.80 Cr | ₹3.37 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9.79 Cr | ₹12 Cr | ₹12 Cr | ₹8.65 Cr | ₹17 Cr |
| General and Administration Expenses | ₹15 Cr | ₹11 Cr | ₹10 Cr | ₹9.26 Cr | ₹9.11 Cr |
| Rent , Rates & Taxes | ₹0.25 Cr | ₹0.26 Cr | ₹0.24 Cr | ₹0.13 Cr | ₹0.53 Cr |
| Insurance | ₹0.50 Cr | ₹0.49 Cr | ₹0.53 Cr | ₹0.39 Cr | ₹0.43 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹0.96 Cr | ₹0.59 Cr | ₹0.92 Cr | ₹0.81 Cr | ₹1.09 Cr |
| Traveling and conveyance | ₹0.56 Cr | ₹0.49 Cr | ₹0.35 Cr | ₹0.30 Cr | ₹1.47 Cr |
| Other Administration | ₹13 Cr | ₹9.35 Cr | ₹8.22 Cr | ₹7.64 Cr | ₹5.59 Cr |
| Selling and Distribution Expenses | ₹4.59 Cr | ₹5.39 Cr | ₹6.64 Cr | ₹4.58 Cr | ₹3.63 Cr |
| Advertisement & Sales Promotion | ₹0.25 Cr | ₹0.52 Cr | ₹0.60 Cr | ₹0.25 Cr | ₹0.58 Cr |
| Sales Commissions & Incentives | ₹0.54 Cr | ₹0.88 Cr | ₹0.95 Cr | ₹0.68 Cr | ₹0.67 Cr |
| Freight and Forwarding | ₹3.73 Cr | ₹3.90 Cr | ₹5.01 Cr | ₹3.66 Cr | ₹2.14 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.07 Cr | ₹0.09 Cr | ₹0.09 Cr | - | ₹0.24 Cr |
| Miscellaneous Expenses | ₹3.64 Cr | ₹2.72 Cr | ₹2.49 Cr | ₹2.50 Cr | ₹3.03 Cr |
| Bad debts /advances written off | ₹0.01 Cr | - | - | - | ₹0.05 Cr |
| Provision for doubtful debts | ₹0.02 Cr | ₹0.10 Cr | - | ₹0.25 Cr | ₹0.25 Cr |
| Losson disposal of fixed assets(net) | ₹0.15 Cr | ₹0.01 Cr | ₹0.51 Cr | - | - |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹3.46 Cr | ₹2.61 Cr | ₹1.98 Cr | ₹2.25 Cr | ₹2.73 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹129 Cr | ₹129 Cr | ₹123 Cr | ₹96 Cr | ₹111 Cr |
| Operating Profit (Excl OI) | ₹38 Cr | ₹25 Cr | ₹30 Cr | ₹11 Cr | ₹17 Cr |
| Other Income | ₹6.10 Cr | ₹4.83 Cr | ₹29 Cr | ₹4.09 Cr | ₹6.64 Cr |
| Interest Received | ₹1.03 Cr | ₹0.31 Cr | ₹0.45 Cr | ₹0.12 Cr | ₹1.11 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.08 Cr | ₹8.11 Cr | ₹0.03 Cr | ₹0.03 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | ₹0.10 Cr | ₹1.92 Cr | ₹0.32 Cr | - |
| Foreign Exchange Gains | ₹1.66 Cr | ₹1.40 Cr | ₹0.86 Cr | ₹1.19 Cr | ₹2.16 Cr |
| Others | ₹3.42 Cr | ₹2.95 Cr | ₹18 Cr | ₹2.43 Cr | ₹3.34 Cr |
| Operating Profit | ₹45 Cr | ₹30 Cr | ₹59 Cr | ₹15 Cr | ₹24 Cr |
| Interest | ₹0.14 Cr | - | - | - | ₹0.01 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹0.14 Cr | - | - | - | ₹0.01 Cr |
| PBDT | ₹44 Cr | ₹30 Cr | ₹59 Cr | ₹15 Cr | ₹24 Cr |
| Depreciation | ₹8.45 Cr | ₹7.75 Cr | ₹7.40 Cr | ₹5.66 Cr | ₹5.34 Cr |
| Profit Before Taxation & Exceptional Items | ₹36 Cr | ₹22 Cr | ₹51 Cr | ₹8.94 Cr | ₹18 Cr |
| Exceptional Income / Expenses | ₹-3.21 Cr | - | ₹3.10 Cr | ₹-3.10 Cr | - |
| Profit Before Tax | ₹33 Cr | ₹22 Cr | ₹54 Cr | ₹5.84 Cr | ₹18 Cr |
| Provision for Tax | ₹9.30 Cr | ₹6.20 Cr | ₹11 Cr | ₹6.77 Cr | ₹5.29 Cr |
| Current Income Tax | ₹9.97 Cr | ₹6.10 Cr | ₹9.02 Cr | ₹3.11 Cr | ₹5.20 Cr |
| Deferred Tax | ₹-0.52 Cr | ₹0.10 Cr | ₹0.59 Cr | ₹-0.87 Cr | ₹-0.21 Cr |
| Other taxes | ₹-0.15 Cr | - | ₹1.47 Cr | ₹4.53 Cr | ₹0.31 Cr |
| Profit After Tax | ₹23 Cr | ₹16 Cr | ₹43 Cr | ₹-0.94 Cr | ₹13 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹115 Cr | ₹111 Cr | ₹91 Cr | ₹96 Cr | ₹87 Cr |
| Appropriations | ₹139 Cr | ₹127 Cr | ₹134 Cr | ₹95 Cr | ₹100 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹6.97 Cr | ₹6.72 Cr | - | ₹4.48 Cr | ₹4.05 Cr |
| Equity Dividend % | ₹800.00 | ₹400.00 | ₹1,080.00 | - | ₹160.00 |
| Earnings Per Share | ₹41.94 | ₹28.78 | ₹77.49 | ₹-1.67 | ₹46.85 |
| Adjusted EPS | ₹41.94 | ₹28.78 | ₹77.49 | ₹-1.67 | ₹23.42 |
Compare Income Statement of peers of MORGANITE CRUCIBLE (INDIA)
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MORGANITE CRUCIBLE (INDIA) | ₹863.4 Cr | -1.2% | -3.2% | -13% | Stock Analytics | |
| VESUVIUS INDIA | ₹9,881.2 Cr | -1.2% | -5.2% | -7% | Stock Analytics | |
| RHI MAGNESITA INDIA | ₹9,747.9 Cr | -0.9% | -3.4% | -21.2% | Stock Analytics | |
| IFGL REFRACTORIES | ₹1,693.9 Cr | -5.1% | -19% | -15.4% | Stock Analytics | |
| ORIENT CERATECH | ₹436.7 Cr | -1.1% | -0.4% | -25.7% | Stock Analytics | |
MORGANITE CRUCIBLE (INDIA) Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MORGANITE CRUCIBLE (INDIA) | -1.2% |
-3.2% |
-13% |
| SENSEX | -1.4% |
1.7% |
4.8% |
You may also like the below Video Courses