NMDC
|
NMDC Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹21,308 Cr | ₹17,667 Cr | ₹25,965 Cr | ₹15,370 Cr | ₹11,699 Cr |
| Sales | ₹21,293 Cr | ₹17,613 Cr | ₹25,915 Cr | ₹15,328 Cr | ₹11,663 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹1.84 Cr | ₹42 Cr | ₹45 Cr | ₹37 Cr | ₹30 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹13 Cr | ₹12 Cr | ₹4.99 Cr | ₹5.18 Cr | ₹5.83 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹21,308 Cr | ₹17,667 Cr | ₹25,965 Cr | ₹15,370 Cr | ₹11,699 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-93 Cr | ₹-496 Cr | ₹-1,159 Cr | ₹-162 Cr | ₹-54 Cr |
| Raw Material Consumed | ₹21 Cr | ₹71 Cr | ₹107 Cr | ₹42 Cr | ₹36 Cr |
| Opening Raw Materials | ₹0.22 Cr | ₹1.69 Cr | ₹4.80 Cr | ₹1.66 Cr | ₹0.76 Cr |
| Purchases Raw Materials | ₹21 Cr | ₹69 Cr | ₹104 Cr | ₹45 Cr | ₹37 Cr |
| Closing Raw Materials | ₹0.36 Cr | ₹0.22 Cr | ₹1.69 Cr | ₹4.80 Cr | ₹1.66 Cr |
| Other Direct Purchases / Brought in cost | - | - | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹168 Cr | ₹144 Cr | ₹123 Cr | ₹111 Cr | ₹115 Cr |
| Electricity & Power | ₹163 Cr | ₹140 Cr | ₹119 Cr | ₹107 Cr | ₹112 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | ₹5.38 Cr | ₹3.74 Cr | ₹3.69 Cr | ₹3.39 Cr | ₹2.93 Cr |
| Employee Cost | ₹1,626 Cr | ₹1,531 Cr | ₹1,337 Cr | ₹1,085 Cr | ₹1,049 Cr |
| Salaries, Wages & Bonus | ₹1,205 Cr | ₹1,067 Cr | ₹908 Cr | ₹809 Cr | ₹800 Cr |
| Contributions to EPF & Pension Funds | ₹64 Cr | ₹56 Cr | ₹49 Cr | ₹51 Cr | ₹52 Cr |
| Workmen and Staff Welfare Expenses | ₹295 Cr | ₹350 Cr | ₹331 Cr | ₹177 Cr | ₹144 Cr |
| Other Employees Cost | ₹62 Cr | ₹57 Cr | ₹48 Cr | ₹48 Cr | ₹54 Cr |
| Other Manufacturing Expenses | ₹10,113 Cr | ₹8,491 Cr | ₹10,576 Cr | ₹3,416 Cr | ₹2,549 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹245 Cr | ₹209 Cr | ₹188 Cr | ₹134 Cr | ₹156 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹9,868 Cr | ₹8,282 Cr | ₹10,387 Cr | ₹3,281 Cr | ₹2,393 Cr |
| General and Administration Expenses | ₹804 Cr | ₹739 Cr | ₹565 Cr | ₹576 Cr | ₹659 Cr |
| Rent , Rates & Taxes | ₹79 Cr | ₹69 Cr | ₹75 Cr | ₹64 Cr | ₹55 Cr |
| Insurance | ₹11 Cr | ₹12 Cr | ₹8.14 Cr | ₹7.94 Cr | ₹4.79 Cr |
| Printing and stationery | ₹3.98 Cr | ₹2.21 Cr | ₹2.26 Cr | ₹2.36 Cr | ₹3.04 Cr |
| Professional and legal fees | ₹33 Cr | ₹13 Cr | ₹11 Cr | ₹18 Cr | ₹20 Cr |
| Traveling and conveyance | ₹91 Cr | ₹68 Cr | ₹38 Cr | ₹22 Cr | ₹35 Cr |
| Other Administration | ₹587 Cr | ₹574 Cr | ₹431 Cr | ₹462 Cr | ₹540 Cr |
| Selling and Distribution Expenses | ₹434 Cr | ₹361 Cr | ₹315 Cr | ₹649 Cr | ₹676 Cr |
| Advertisement & Sales Promotion | ₹30 Cr | ₹27 Cr | ₹22 Cr | ₹12 Cr | ₹21 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹136 Cr | ₹135 Cr | ₹132 Cr | ₹476 Cr | ₹460 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹268 Cr | ₹198 Cr | ₹161 Cr | ₹161 Cr | ₹194 Cr |
| Miscellaneous Expenses | ₹942 Cr | ₹774 Cr | ₹1,477 Cr | ₹863 Cr | ₹667 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹2.18 Cr | ₹13 Cr | ₹560 Cr | ₹234 Cr | ₹212 Cr |
| Losson disposal of fixed assets(net) | ₹0.72 Cr | ₹1.21 Cr | ₹1.99 Cr | ₹1.00 Cr | ₹0.75 Cr |
| Losson foreign exchange fluctuations | ₹0.38 Cr | ₹0.15 Cr | ₹0.04 Cr | ₹0.06 Cr | ₹0.06 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹939 Cr | ₹760 Cr | ₹916 Cr | ₹628 Cr | ₹454 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹14,015 Cr | ₹11,614 Cr | ₹13,340 Cr | ₹6,581 Cr | ₹5,697 Cr |
| Operating Profit (Excl OI) | ₹7,293 Cr | ₹6,053 Cr | ₹12,624 Cr | ₹8,789 Cr | ₹6,002 Cr |
| Other Income | ₹1,371 Cr | ₹768 Cr | ₹719 Cr | ₹352 Cr | ₹514 Cr |
| Interest Received | ₹1,034 Cr | ₹544 Cr | ₹429 Cr | ₹239 Cr | ₹368 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹1.30 Cr | ₹0.12 Cr | ₹0.26 Cr | ₹0.77 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | ₹1.49 Cr | ₹0.96 Cr | ₹0.01 Cr | ₹0.09 Cr |
| Others | ₹337 Cr | ₹221 Cr | ₹288 Cr | ₹112 Cr | ₹146 Cr |
| Operating Profit | ₹8,664 Cr | ₹6,821 Cr | ₹13,343 Cr | ₹9,141 Cr | ₹6,516 Cr |
| Interest | ₹78 Cr | ₹75 Cr | ₹39 Cr | ₹17 Cr | ₹9.88 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | ₹0.27 Cr | ₹0.24 Cr | ₹0.18 Cr | ₹0.18 Cr | ₹0.18 Cr |
| Bank Charges etc | - | - | - | - | - |
| Other Interest | ₹78 Cr | ₹75 Cr | ₹39 Cr | ₹17 Cr | ₹9.70 Cr |
| PBDT | ₹8,585 Cr | ₹6,746 Cr | ₹13,304 Cr | ₹9,124 Cr | ₹6,506 Cr |
| Depreciation | ₹351 Cr | ₹336 Cr | ₹288 Cr | ₹229 Cr | ₹295 Cr |
| Profit Before Taxation & Exceptional Items | ₹8,235 Cr | ₹6,409 Cr | ₹13,016 Cr | ₹8,896 Cr | ₹6,211 Cr |
| Exceptional Income / Expenses | ₹-282 Cr | ₹1,237 Cr | - | - | ₹-96 Cr |
| Profit Before Tax | ₹7,953 Cr | ₹7,647 Cr | ₹13,016 Cr | ₹8,896 Cr | ₹6,115 Cr |
| Provision for Tax | ₹2,380 Cr | ₹2,108 Cr | ₹3,575 Cr | ₹2,648 Cr | ₹2,513 Cr |
| Current Income Tax | ₹2,118 Cr | ₹1,665 Cr | ₹3,444 Cr | ₹2,316 Cr | ₹1,556 Cr |
| Deferred Tax | ₹32 Cr | ₹271 Cr | ₹-130 Cr | ₹-11 Cr | ₹186 Cr |
| Other taxes | ₹231 Cr | ₹172 Cr | ₹261 Cr | ₹343 Cr | ₹771 Cr |
| Profit After Tax | ₹5,572 Cr | ₹5,538 Cr | ₹9,441 Cr | ₹6,247 Cr | ₹3,602 Cr |
| Extra items | ₹-0.99 Cr | ₹-0.68 Cr | ₹-0.68 Cr | ₹0.40 Cr | ₹-0.79 Cr |
| Minority Interest | ₹4.19 Cr | ₹-1.10 Cr | ₹0.55 Cr | ₹0.37 Cr | ₹0.33 Cr |
| Share of Associate | ₹-0.38 Cr | ₹65 Cr | ₹-12 Cr | ₹29 Cr | ₹-29 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹5,575 Cr | ₹5,601 Cr | ₹9,429 Cr | ₹6,277 Cr | ₹3,573 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹1,862 Cr | ₹1,762 Cr | ₹1,655 Cr | ₹1,519 Cr | ₹1,397 Cr |
| Appropriations | ₹7,437 Cr | ₹7,363 Cr | ₹11,083 Cr | ₹7,796 Cr | ₹4,971 Cr |
| General Reserves | ₹3,000 Cr | ₹4,400 Cr | ₹5,000 Cr | ₹3,900 Cr | ₹1,500 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹333 Cr |
| Other Appropriation | ₹828 Cr | ₹2.06 Cr | ₹2.18 Cr | ₹-2.34 Cr | ₹-0.73 Cr |
| Equity Dividend % | ₹725.00 | ₹660.00 | ₹1,474.00 | ₹776.00 | ₹529.00 |
| Earnings Per Share | ₹19.02 | ₹19.11 | ₹32.17 | ₹21.42 | ₹11.67 |
| Adjusted EPS | ₹6.34 | ₹6.37 | ₹10.72 | ₹7.14 | ₹3.89 |
Compare Income Statement of peers of NMDC
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| NMDC | ₹71,565.3 Cr | 6.4% | 12% | 14.6% | Stock Analytics | |
| COAL INDIA | ₹248,050.0 Cr | 4.5% | 8.8% | 4.6% | Stock Analytics | |
| KIOCL | ₹23,203.9 Cr | 16.6% | 13.3% | 0.1% | Stock Analytics | |
| GUJARAT MINERAL DEVELOPMENT CORPORATION | ₹17,351.7 Cr | 5.9% | 12% | 62% | Stock Analytics | |
| SANDUR MANGANESE & IRON ORES | ₹11,715.1 Cr | 14.1% | 20.8% | 67.3% | Stock Analytics | |
| MOIL | ₹7,077.2 Cr | 8.7% | 7.9% | 1.4% | Stock Analytics | |
NMDC Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| NMDC | 6.4% |
12% |
14.6% |
| SENSEX | 1% |
0.6% |
7.8% |
You may also like the below Video Courses