MSTC
|
MSTC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹316 Cr | ₹721 Cr | ₹876 Cr | ₹780 Cr | ₹123 Cr |
| Sales | - | - | ₹160 Cr | ₹176 Cr | ₹57 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹282 Cr | ₹687 Cr | ₹672 Cr | ₹559 Cr | ₹59 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹34 Cr | ₹34 Cr | ₹44 Cr | ₹46 Cr | ₹7.00 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹316 Cr | ₹721 Cr | ₹876 Cr | ₹780 Cr | ₹123 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | - | - | - | - | - |
| Raw Material Consumed | - | ₹64 Cr | ₹214 Cr | ₹218 Cr | ₹62 Cr |
| Opening Raw Materials | - | - | - | - | - |
| Purchases Raw Materials | - | - | - | - | - |
| Closing Raw Materials | - | - | - | - | - |
| Other Direct Purchases / Brought in cost | - | ₹64 Cr | ₹214 Cr | ₹218 Cr | ₹62 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹1.35 Cr | ₹1.39 Cr | ₹1.29 Cr | ₹0.96 Cr | ₹0.12 Cr |
| Electricity & Power | ₹1.35 Cr | ₹1.39 Cr | ₹1.29 Cr | ₹0.96 Cr | ₹0.12 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹88 Cr | ₹172 Cr | ₹193 Cr | ₹173 Cr | ₹18 Cr |
| Salaries, Wages & Bonus | ₹74 Cr | ₹139 Cr | ₹159 Cr | ₹141 Cr | ₹15 Cr |
| Contributions to EPF & Pension Funds | ₹5.96 Cr | ₹14 Cr | ₹15 Cr | ₹15 Cr | ₹1.49 Cr |
| Workmen and Staff Welfare Expenses | ₹7.94 Cr | ₹19 Cr | ₹19 Cr | ₹18 Cr | ₹1.76 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹0.39 Cr | ₹21 Cr | ₹19 Cr | ₹148 Cr | ₹17 Cr |
| Sub-contracted / Out sourced services | - | - | - | ₹133 Cr | ₹15 Cr |
| Processing Charges | - | ₹11 Cr | ₹9.49 Cr | ₹7.23 Cr | ₹0.88 Cr |
| Repairs and Maintenance | - | ₹9.57 Cr | ₹8.47 Cr | ₹6.65 Cr | ₹0.91 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹0.39 Cr | ₹0.38 Cr | ₹0.66 Cr | ₹1.39 Cr | ₹0.10 Cr |
| General and Administration Expenses | ₹28 Cr | ₹176 Cr | ₹173 Cr | ₹22 Cr | ₹2.82 Cr |
| Rent , Rates & Taxes | ₹4.03 Cr | ₹4.94 Cr | ₹4.06 Cr | ₹4.20 Cr | ₹0.47 Cr |
| Insurance | ₹0.06 Cr | ₹1.61 Cr | ₹1.49 Cr | ₹1.55 Cr | ₹0.11 Cr |
| Printing and stationery | ₹0.37 Cr | ₹0.35 Cr | ₹0.59 Cr | ₹0.54 Cr | ₹0.08 Cr |
| Professional and legal fees | ₹4.44 Cr | ₹5.45 Cr | ₹3.65 Cr | ₹2.32 Cr | ₹0.39 Cr |
| Traveling and conveyance | ₹2.36 Cr | ₹3.08 Cr | ₹0.81 Cr | ₹0.74 Cr | ₹0.34 Cr |
| Other Administration | ₹17 Cr | ₹161 Cr | ₹163 Cr | ₹13 Cr | ₹1.44 Cr |
| Selling and Distribution Expenses | ₹1.63 Cr | ₹1.61 Cr | ₹1.09 Cr | ₹1.56 Cr | ₹0.12 Cr |
| Advertisement & Sales Promotion | ₹1.63 Cr | ₹1.37 Cr | ₹0.93 Cr | ₹0.46 Cr | ₹0.07 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | ₹0.24 Cr | ₹0.17 Cr | ₹0.62 Cr | ₹0.05 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | ₹0.48 Cr | - |
| Miscellaneous Expenses | ₹108 Cr | ₹90 Cr | ₹265 Cr | ₹267 Cr | ₹8.19 Cr |
| Bad debts /advances written off | ₹103 Cr | ₹77 Cr | ₹220 Cr | ₹180 Cr | ₹3.74 Cr |
| Provision for doubtful debts | - | ₹5.18 Cr | ₹40 Cr | ₹72 Cr | ₹3.87 Cr |
| Losson disposal of fixed assets(net) | - | ₹0.03 Cr | ₹0.32 Cr | ₹0.26 Cr | ₹0.01 Cr |
| Losson foreign exchange fluctuations | - | - | - | - | - |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹4.88 Cr | ₹7.48 Cr | ₹4.96 Cr | ₹14 Cr | ₹0.57 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹227 Cr | ₹525 Cr | ₹867 Cr | ₹831 Cr | ₹108 Cr |
| Operating Profit (Excl OI) | ₹89 Cr | ₹196 Cr | ₹9.09 Cr | ₹-50 Cr | ₹15 Cr |
| Other Income | ₹203 Cr | ₹158 Cr | ₹247 Cr | ₹214 Cr | ₹6.46 Cr |
| Interest Received | ₹65 Cr | ₹53 Cr | ₹24 Cr | ₹14 Cr | ₹1.44 Cr |
| Dividend Received | ₹26 Cr | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.33 Cr | ₹0.15 Cr | ₹0.21 Cr | ₹0.01 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | ₹105 Cr | ₹103 Cr | ₹221 Cr | ₹198 Cr | ₹4.83 Cr |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹6.71 Cr | ₹1.33 Cr | ₹1.84 Cr | ₹1.78 Cr | ₹0.19 Cr |
| Operating Profit | ₹292 Cr | ₹354 Cr | ₹256 Cr | ₹163 Cr | ₹22 Cr |
| Interest | ₹0.49 Cr | ₹0.16 Cr | ₹2.83 Cr | ₹7.94 Cr | ₹2.95 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | ₹0.09 Cr | ₹0.38 Cr | - | - |
| Intereston Fixed deposits | - | - | - | ₹0.03 Cr | ₹0.00 Cr |
| Bank Charges etc | ₹0.07 Cr | ₹0.06 Cr | ₹0.21 Cr | ₹0.79 Cr | ₹0.08 Cr |
| Other Interest | ₹0.41 Cr | - | ₹2.23 Cr | ₹7.12 Cr | ₹2.87 Cr |
| PBDT | ₹292 Cr | ₹354 Cr | ₹253 Cr | ₹155 Cr | ₹19 Cr |
| Depreciation | ₹7.32 Cr | ₹22 Cr | ₹21 Cr | ₹19 Cr | ₹1.66 Cr |
| Profit Before Taxation & Exceptional Items | ₹284 Cr | ₹332 Cr | ₹233 Cr | ₹137 Cr | ₹17 Cr |
| Exceptional Income / Expenses | - | - | - | - | - |
| Profit Before Tax | ₹278 Cr | ₹329 Cr | ₹233 Cr | ₹136 Cr | ₹17 Cr |
| Provision for Tax | ₹113 Cr | ₹87 Cr | ₹34 Cr | ₹23 Cr | ₹6.97 Cr |
| Current Income Tax | ₹39 Cr | ₹52 Cr | ₹22 Cr | ₹10 Cr | ₹3.07 Cr |
| Deferred Tax | ₹74 Cr | ₹36 Cr | ₹12 Cr | ₹2.23 Cr | ₹3.36 Cr |
| Other taxes | - | ₹-0.23 Cr | - | ₹10 Cr | ₹0.55 Cr |
| Profit After Tax | ₹165 Cr | ₹242 Cr | ₹199 Cr | ₹113 Cr | ₹9.70 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹165 Cr | ₹242 Cr | ₹199 Cr | ₹113 Cr | ₹9.70 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹17 Cr | ₹-99 Cr | ₹-195 Cr | ₹-279 Cr | ₹-36 Cr |
| Appropriations | ₹182 Cr | ₹143 Cr | ₹4.24 Cr | ₹-166 Cr | ₹-27 Cr |
| General Reserves | - | - | - | - | ₹0.13 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹27 Cr | ₹26 Cr | ₹43 Cr | ₹29 Cr | ₹0.98 Cr |
| Equity Dividend % | ₹155.00 | ₹150.00 | ₹129.00 | ₹44.00 | ₹33.00 |
| Earnings Per Share | ₹23.44 | ₹34.37 | ₹28.28 | ₹16.05 | ₹13.78 |
| Adjusted EPS | ₹23.44 | ₹34.37 | ₹28.28 | ₹16.05 | ₹13.78 |
Compare Income Statement of peers of MSTC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MSTC | ₹3,775.9 Cr | -1.1% | 0.9% | -20.9% | Stock Analytics | |
| ADANI ENTERPRISES | ₹293,958.0 Cr | -0.4% | -3.2% | -15.1% | Stock Analytics | |
| REDINGTON | ₹20,748.3 Cr | -2.3% | -8.7% | 53.9% | Stock Analytics | |
| LLOYDS ENTERPRISES | ₹10,521.0 Cr | 1.1% | 2.4% | 45.8% | Stock Analytics | |
| MMTC | ₹10,122.0 Cr | -0.8% | -4.9% | -17.1% | Stock Analytics | |
| HONASA CONSUMER | ₹8,931.4 Cr | -2.3% | -8.4% | -33.8% | Stock Analytics | |
MSTC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MSTC | -1.1% |
0.9% |
-20.9% |
| SENSEX | 2.4% |
2.3% |
4.4% |
You may also like the below Video Courses