Maheshwari
MAHESHWARI.NSMaheshwari Logistics Limited Price (MAHESHWARI.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
29,597,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Maheshwari Logistics LimitedCurrency: INR
| YEAR | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
3,267,613,000.00
+0% |
3,396,917,000.00
+4% |
4,143,814,000.00
+22% |
5,334,860,000.00
+29% |
6,016,039,000.00
+13% |
7,380,054,250.00
+23% |
8,701,077,377.00
+18% |
10,372,263,037.00
+19% |
7,599,982,000.00
-27% |
6,761,852,000.00
-11% |
10,348,897,000.00
+53% |
11,490,479,000.00
+11% |
10,480,042,000.00
-9% |
||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 1,807,151,000.00 | 1,918,806,000.00 | 2,630,551,000.00 | 3,287,179,000.00 | 3,458,529,000.00 | 4,373,131,258.00 | 6,188,383,816.00 | 5,828,993,934.00 | 5,447,049,000.00 | 5,270,417,000.00 | 8,571,551,000.00 | 9,662,790,000.00 | 9,843,959,000.00 | ||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
1,460,462,000.00
+0% |
1,478,111,000.00
+1% |
1,513,263,000.00
+2% |
2,047,681,000.00
+35% |
2,557,510,000.00
+25% |
3,006,922,992.00
+18% |
2,512,693,561.00
-16% |
4,543,269,103.00
+81% |
2,152,933,000.00
-53% |
1,491,435,000.00
-31% |
1,777,346,000.00
+19% |
1,827,689,000.00
+3% |
636,083,000.00
-65% |
||||||
| Gross Profit Ratio | (0.45%) | (0.44%) | (0.37%) | (0.38%) | (0.43%) | (0.41%) | (0.29%) | (0.44%) | (0.28%) | (0.22%) | (0.17%) | (0.16%) | (0.06%) | ||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 85,071,089.00 | 16,406,824.00 | 13,963,097.00 | 17,741,691.00 | 18,417,000.00 | 25,740,000.00 | 29,741,000.00 | 25,743,000.00 | 28,088,000.00 | ||||||
| Selling, General & Admin... | 0.00 | 62,493,000.00 | 79,538,000.00 | 71,836,000.00 | 85,893,701.00 | 23,521,583.00 | 26,432,551.00 | 43,939,026.00 | 23,686,000.00 | 30,775,000.00 | 46,039,000.00 | 31,437,000.00 | 37,244,000.00 | ||||||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 822,612.00 | 7,114,759.00 | 12,469,454.00 | 26,197,335.00 | 5,269,000.00 | 5,035,000.00 | 16,298,000.00 | 5,694,000.00 | 9,156,000.00 | ||||||
| Depreciation and Amortiz... | 73,651,000.00 | 51,211,000.00 | 35,412,000.00 | 25,123,000.00 | 23,947,000.00 | 48,863,464.00 | 74,088,605.00 | 81,369,000.00 | 118,768,000.00 | 128,503,999.00 | 122,073,000.00 | 118,463,000.00 | 119,732,000.00 | ||||||
| Other Expenses | 1,374,550,000.00 | 312,000.00 | 762,000.00 | 1,630,000.00 | 4,700,000.00 | 850,000.00 | 2,205,949,251.00 | 9,151,097.00 | 1,217,000.00 | 184,000.00 | 9,609,000.00 | 24,885,000.00 | 1,742,436,000.00 | ||||||
| Total Operating Expenses | 1,374,550,000.00 | 1,364,627,000.00 | 1,371,050,000.00 | 1,895,342,000.00 | 2,384,747,000.00 | 2,767,001,664.00 | 2,232,381,802.00 | 4,121,253,087.00 | 1,757,061,000.00 | 1,182,306,000.00 | 1,277,263,000.00 | 1,445,324,000.00 | 1,779,680,000.00 | ||||||
| Cost and Exponses | 3,181,701,000.00 | 3,283,433,000.00 | 4,001,601,000.00 | 5,182,521,000.00 | 5,843,276,000.00 | 7,140,132,922.00 | 8,420,765,618.00 | 9,950,247,021.00 | 7,204,110,000.00 | 6,452,723,000.00 | 9,848,814,000.00 | 11,108,114,000.00 | 10,048,889,000.00 | ||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
85,912,000.00
+0% |
113,484,000.00
+32% |
142,213,000.00
+25% |
152,339,000.00
+7% |
172,763,000.00
+13% |
239,921,328.00
+39% |
283,179,865.00
+18% |
418,216,000.00
+48% |
396,345,000.00
-5% |
307,555,000.00
-22% |
400,291,000.00
+30% |
388,692,000.00
-3% |
422,494,000.00
+9% |
||||||
| Operating Income Ratio | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.03%) | (0.04%) | (0.05%) | (0.05%) | (0.04%) | (0.03%) | (0.04%) | ||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 741,000.00 | 4,502,000.00 | 4,298,000.00 | 6,950,000.00 | 7,791,000.00 | 8,105,682.00 | 21,716,760.00 | 12,837,213.00 | 16,292,000.00 | 8,385,000.00 | 5,877,000.00 | 10,791,000.00 | 14,224,000.00 | ||||||
| Interest Expenses | 65,127,000.00 | 53,095,000.00 | 62,667,000.00 | 72,472,000.00 | 106,963,000.00 | 62,019,806.00 | 103,614,794.00 | 142,065,934.00 | 159,518,000.00 | 150,550,000.00 | 126,619,000.00 | 224,930,000.00 | 279,969,000.00 | ||||||
| Total Other Income/Exp... | -64,387,000.00 | -44,559,000.00 | -57,607,000.00 | -58,079,000.00 | -67,807,035.00 | -75,692,881.00 | -101,386,612.00 | -186,338,000.00 | -194,239,000.00 | -1,516,528,000.00 | -1,605,506,000.00 | -206,369,000.00 | -240,299,000.00 | ||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 160,303,000.00 | 173,231,000.00 | 182,685,000.00 | 177,929,000.00 | 241,569,017.00 | 299,611,624.00 | 355,065,747.00 | 496,935,000.00 | 534,131,000.00 | 450,253,000.00 | 546,006,000.00 | 525,715,000.00 | 492,407,000.00 | ||||||
| EBITDA ratio | (0.05%) | (0.05%) | (0.04%) | (0.03%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.06%) | (0.06%) | (0.06%) | (0.05%) | (0.05%) | ||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 21,525,000.00 | 68,925,000.00 | 84,606,000.00 | 94,260,000.00 | 104,474,000.00 | 157,180,164.00 | 178,925,145.00 | 230,920,002.00 | 201,633,000.00 | 128,453,000.00 | 237,622,000.00 | 182,322,000.00 | 182,195,000.00 | ||||||
| Income Before Tax Ratio | (0.01%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | (0.03%) | (0.02%) | (0.02%) | (0.02%) | (0.02%) | ||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 7,785,000.00 | 26,221,000.00 | 32,927,000.00 | 35,823,000.00 | 35,255,000.00 | 59,980,832.00 | 62,452,150.00 | 82,953,260.00 | 54,630,000.00 | 35,578,000.00 | 66,111,000.00 | 47,503,000.00 | 44,695,000.00 | ||||||
| Net Income | |||||||||||||||||||
| Net Income | 13,741,000.00
+0% |
42,704,000.00
+211% |
51,678,000.00
+21% |
58,436,000.00
+13% |
69,219,000.00
+18% |
97,199,332.00
+40% |
116,472,995.00
+20% |
147,966,742.00
+27% |
147,004,000.00
-1% |
92,875,000.00
-37% |
171,511,000.00
+85% |
134,820,000.00
-21% |
137,500,000.00
+2% |
||||||
| Net Income Ratio | (0.00%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.01%) | (0.02%) | (0.01%) | (0.02%) | (0.01%) | (0.01%) | ||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.46 | 1.44 | 1.75 | 1.97 | 2.47 | 6.03 | 3.94 | 5.00 | 4.97 | 3.14 | 5.79 | 4.56 | 4.65 | ||||||
| Diluted EPS | 0.46 | 1.44 | 1.75 | 1.97 | 2.47 | 6.03 | 3.94 | 5.00 | 4.97 | 3.14 | 5.79 | 4.56 | 4.65 | ||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 16,113,512.00 | 29,597,200.00 | 29,598,000.00 | 29,598,000.00 | 29,597,000.00 | 29,597,000.00 | 29,597,000.00 | 29,597,000.00 | ||||||
| Diluted Share Outstanding | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 29,597,200.00 | 16,113,512.00 | 29,597,200.00 | 29,598,000.00 | 29,598,000.00 | 29,597,000.00 | 29,597,000.00 | 29,597,000.00 | 29,597,000.00 | ||||||