MUNJAL AUTO INDUSTRIES
|
MUNJAL AUTO INDUSTRIES Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹1,882 Cr | ₹1,984 Cr | ₹1,916 Cr | ₹2,123 Cr | ₹1,236 Cr |
| Sales | ₹1,868 Cr | ₹1,968 Cr | ₹1,898 Cr | ₹2,104 Cr | ₹1,137 Cr |
| Job Work/ Contract Receipts | ₹1.51 Cr | - | - | - | - |
| Processing Charges / Service Income | - | - | - | - | ₹88 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹12 Cr | ₹16 Cr | ₹18 Cr | ₹19 Cr | ₹10 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹1,882 Cr | ₹1,984 Cr | ₹1,916 Cr | ₹2,123 Cr | ₹1,236 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹19 Cr | ₹-68 Cr | ₹-5.55 Cr | ₹-5.85 Cr | ₹12 Cr |
| Raw Material Consumed | ₹1,303 Cr | ₹1,574 Cr | ₹1,578 Cr | ₹1,821 Cr | ₹925 Cr |
| Opening Raw Materials | ₹81 Cr | ₹54 Cr | ₹34 Cr | ₹48 Cr | ₹19 Cr |
| Purchases Raw Materials | ₹1,314 Cr | ₹1,602 Cr | ₹1,597 Cr | ₹1,807 Cr | ₹955 Cr |
| Closing Raw Materials | ₹92 Cr | ₹81 Cr | ₹54 Cr | ₹34 Cr | ₹48 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹53 Cr | ₹46 Cr | ₹30 Cr | ₹29 Cr | ₹30 Cr |
| Electricity & Power | ₹53 Cr | ₹46 Cr | ₹30 Cr | ₹29 Cr | ₹30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹185 Cr | ₹169 Cr | ₹109 Cr | ₹92 Cr | ₹111 Cr |
| Salaries, Wages & Bonus | ₹169 Cr | ₹154 Cr | ₹98 Cr | ₹82 Cr | ₹98 Cr |
| Contributions to EPF & Pension Funds | ₹13 Cr | ₹12 Cr | ₹8.09 Cr | ₹7.26 Cr | ₹9.28 Cr |
| Workmen and Staff Welfare Expenses | ₹3.70 Cr | ₹3.32 Cr | ₹3.01 Cr | ₹2.51 Cr | ₹3.35 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹118 Cr | ₹108 Cr | ₹81 Cr | ₹70 Cr | ₹76 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | ₹63 Cr | ₹52 Cr | ₹34 Cr | ₹28 Cr | ₹26 Cr |
| Repairs and Maintenance | ₹4.35 Cr | ₹5.81 Cr | ₹5.04 Cr | ₹4.33 Cr | ₹6.36 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹51 Cr | ₹51 Cr | ₹41 Cr | ₹38 Cr | ₹44 Cr |
| General and Administration Expenses | ₹18 Cr | ₹12 Cr | ₹7.70 Cr | ₹6.30 Cr | ₹6.54 Cr |
| Rent , Rates & Taxes | ₹2.68 Cr | ₹4.98 Cr | ₹2.40 Cr | ₹1.45 Cr | ₹1.57 Cr |
| Insurance | ₹3.57 Cr | ₹3.30 Cr | ₹2.44 Cr | ₹2.45 Cr | ₹1.94 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | ₹11 Cr | ₹3.05 Cr | ₹2.63 Cr | ₹2.06 Cr | ₹2.60 Cr |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹0.45 Cr | ₹0.26 Cr | ₹0.23 Cr | ₹0.36 Cr | ₹0.43 Cr |
| Selling and Distribution Expenses | ₹0.94 Cr | ₹0.54 Cr | ₹0.27 Cr | ₹0.57 Cr | ₹0.70 Cr |
| Advertisement & Sales Promotion | - | - | - | - | - |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹0.94 Cr | ₹0.54 Cr | ₹0.27 Cr | ₹0.57 Cr | ₹0.70 Cr |
| Miscellaneous Expenses | ₹64 Cr | ₹53 Cr | ₹34 Cr | ₹27 Cr | ₹29 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | - | ₹0.67 Cr | - | - | - |
| Losson disposal of fixed assets(net) | - | ₹0.14 Cr | - | ₹0.56 Cr | ₹0.00 Cr |
| Losson foreign exchange fluctuations | ₹0.58 Cr | ₹0.49 Cr | ₹0.25 Cr | ₹0.08 Cr | ₹0.03 Cr |
| Losson sale of non-trade current investments | - | ₹0.09 Cr | - | - | - |
| Other Miscellaneous Expenses | ₹64 Cr | ₹52 Cr | ₹34 Cr | ₹26 Cr | ₹29 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹1,761 Cr | ₹1,894 Cr | ₹1,833 Cr | ₹2,040 Cr | ₹1,190 Cr |
| Operating Profit (Excl OI) | ₹120 Cr | ₹90 Cr | ₹83 Cr | ₹82 Cr | ₹45 Cr |
| Other Income | ₹36 Cr | ₹13 Cr | ₹5.46 Cr | ₹5.33 Cr | ₹5.42 Cr |
| Interest Received | ₹0.37 Cr | ₹0.33 Cr | ₹0.34 Cr | ₹0.23 Cr | ₹0.14 Cr |
| Dividend Received | ₹0.79 Cr | - | - | ₹0.04 Cr | ₹0.14 Cr |
| Profit on sale of Fixed Assets | ₹0.19 Cr | - | ₹0.38 Cr | - | - |
| Profits on sale of Investments | ₹4.73 Cr | ₹5.79 Cr | ₹1.96 Cr | ₹0.85 Cr | ₹0.36 Cr |
| Provision Written Back | ₹0.01 Cr | ₹1.14 Cr | - | ₹0.10 Cr | ₹0.05 Cr |
| Foreign Exchange Gains | - | ₹0.08 Cr | ₹0.04 Cr | ₹0.02 Cr | - |
| Others | ₹30 Cr | ₹5.39 Cr | ₹2.75 Cr | ₹4.08 Cr | ₹4.73 Cr |
| Operating Profit | ₹156 Cr | ₹103 Cr | ₹88 Cr | ₹88 Cr | ₹51 Cr |
| Interest | ₹28 Cr | ₹27 Cr | ₹12 Cr | ₹16 Cr | ₹12 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹8.09 Cr | ₹7.25 Cr | ₹7.84 Cr | ₹12 Cr | ₹7.37 Cr |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹4.53 Cr | ₹4.89 Cr | ₹0.96 Cr | - | ₹0.77 Cr |
| Other Interest | ₹15 Cr | ₹15 Cr | ₹2.96 Cr | ₹3.61 Cr | ₹3.91 Cr |
| PBDT | ₹129 Cr | ₹76 Cr | ₹76 Cr | ₹72 Cr | ₹39 Cr |
| Depreciation | ₹56 Cr | ₹53 Cr | ₹36 Cr | ₹39 Cr | ₹32 Cr |
| Profit Before Taxation & Exceptional Items | ₹73 Cr | ₹23 Cr | ₹41 Cr | ₹33 Cr | ₹7.06 Cr |
| Exceptional Income / Expenses | ₹-12 Cr | ₹48 Cr | - | - | ₹-0.33 Cr |
| Profit Before Tax | ₹61 Cr | ₹70 Cr | ₹41 Cr | ₹33 Cr | ₹6.74 Cr |
| Provision for Tax | ₹23 Cr | ₹19 Cr | ₹11 Cr | ₹13 Cr | ₹3.00 Cr |
| Current Income Tax | ₹18 Cr | ₹26 Cr | ₹13 Cr | ₹9.99 Cr | ₹1.23 Cr |
| Deferred Tax | ₹4.32 Cr | ₹-8.57 Cr | ₹-1.84 Cr | ₹2.68 Cr | ₹1.73 Cr |
| Other taxes | ₹0.83 Cr | ₹1.49 Cr | ₹-0.15 Cr | ₹0.07 Cr | ₹0.04 Cr |
| Profit After Tax | ₹38 Cr | ₹52 Cr | ₹30 Cr | ₹20 Cr | ₹3.74 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹0.46 Cr | ₹4.52 Cr | ₹-2.82 Cr | ₹0.19 Cr | ₹0.38 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹38 Cr | ₹56 Cr | ₹27 Cr | ₹21 Cr | ₹4.12 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹344 Cr | ₹298 Cr | ₹272 Cr | ₹251 Cr | ₹259 Cr |
| Appropriations | ₹383 Cr | ₹354 Cr | ₹298 Cr | ₹272 Cr | ₹263 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹20 Cr | ₹10.00 Cr | - | - | ₹12 Cr |
| Equity Dividend % | ₹100.00 | ₹100.00 | ₹50.00 | - | - |
| Earnings Per Share | ₹3.85 | ₹5.61 | ₹2.68 | ₹2.06 | ₹0.41 |
| Adjusted EPS | ₹3.85 | ₹5.61 | ₹2.68 | ₹2.06 | ₹0.41 |
Compare Income Statement of peers of MUNJAL AUTO INDUSTRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| MUNJAL AUTO INDUSTRIES | ₹810.2 Cr | -7.8% | -11.2% | -19.5% | Stock Analytics | |
| SAMVARDHANA MOTHERSON INTERNATIONAL | ₹116,363.0 Cr | -1.7% | 3.7% | 1.3% | Stock Analytics | |
| BOSCH | ₹105,466.0 Cr | -3% | -7.5% | 6.2% | Stock Analytics | |
| UNO MINDA | ₹74,034.3 Cr | -1.6% | 7.7% | 18.6% | Stock Analytics | |
| ENDURANCE TECHNOLOGIES | ₹37,859.4 Cr | -1.6% | -7.4% | 13.6% | Stock Analytics | |
| SONA BLW PRECISION FORGINGS | ₹31,179.3 Cr | -1.1% | 4.8% | -26.1% | Stock Analytics | |
MUNJAL AUTO INDUSTRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| MUNJAL AUTO INDUSTRIES | -7.8% |
-11.2% |
-19.5% |
| SENSEX | -0.1% |
0% |
9% |
You may also like the below Video Courses