Mishra
MIDHANI.NSMishra Dhatu Nigam Price (MIDHANI.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
187,340,000
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Mishra Dhatu Nigam LimitedCurrency: INR
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
5,540,050,000.00
+0% |
5,546,340,000.00
+0% |
6,473,610,000.00
+17% |
7,142,180,000.00
+10% |
7,755,220,000.00
+9% |
6,617,108,000.00
-15% |
7,108,460,000.00
+7% |
7,128,757,000.00
+0% |
8,132,308,000.00
+14% |
8,594,902,000.00
+6% |
8,498,760,000.00
-1% |
10,726,745,000.00
+26% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 2,194,030,000.00 | 2,119,680,000.00 | 2,445,140,000.00 | 3,112,060,000.00 | 3,056,760,000.00 | 1,514,530,000.00 | 2,299,380,000.00 | 1,676,474,000.00 | 2,475,544,000.00 | 2,230,455,000.00 | 1,628,518,000.00 | 4,671,200,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
3,346,020,000.00
+0% |
3,426,660,000.00
+2% |
4,028,470,000.00
+18% |
4,030,120,000.00
+0% |
4,698,460,000.00
+17% |
5,102,578,000.00
+9% |
4,809,080,000.00
-6% |
5,452,283,000.00
+13% |
5,656,764,000.00
+4% |
6,364,447,000.00
+13% |
6,870,242,000.00
+8% |
6,055,545,000.00
-12% |
|||||||
| Gross Profit Ratio | (0.60%) | (0.62%) | (0.62%) | (0.56%) | (0.61%) | (0.77%) | (0.68%) | (0.76%) | (0.70%) | (0.74%) | (0.81%) | (0.56%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 68,666,000.00 | 60,475,000.00 | 25,000,000.00 | 45,820,000.00 | 21,430,000.00 | 7,370,000.00 | 2,800,000.00 | 1,750,000.00 | 287,000.00 | 102,000.00 | 3,037,000.00 | 183,616,000.00 | |||||||
| General and Administrative | 197,930,000.00 | 206,710,000.00 | 376,060,000.00 | 265,790,000.00 | 213,410,000.00 | 206,990,000.00 | 141,550,000.00 | 133,693,000.00 | 114,618,000.00 | 126,596,000.00 | 135,620,000.00 | 1,354,764,000.00 | |||||||
| Selling, General & Admin... | 229,960,000.00 | 377,010,000.00 | 636,810,000.00 | 367,320,000.00 | 312,670,000.00 | 355,540,000.00 | 321,710,000.00 | 362,306,000.00 | 290,196,000.00 | 332,658,000.00 | 391,886,000.00 | 1,366,249,000.00 | |||||||
| Selling & Marketing Exp... | 32,030,000.00 | 170,300,000.00 | 260,750,000.00 | 101,530,000.00 | 99,260,000.00 | 148,550,000.00 | 180,160,000.00 | 228,613,000.00 | 175,578,000.00 | 206,062,000.00 | 256,266,000.00 | 11,485,000.00 | |||||||
| Depreciation and Amortiz... | 52,130,000.00 | 61,750,000.00 | 97,870,000.00 | 140,650,000.00 | 176,640,000.00 | 196,410,000.00 | 231,950,000.00 | 261,144,000.00 | 269,953,000.00 | 329,953,000.00 | 530,044,999.00 | 585,520,000.00 | |||||||
| Other Expenses | 18,310,000.00 | 82,570,000.00 | 42,020,000.00 | 174,600,000.00 | 31,950,000.00 | 50,630,000.00 | 210,260,000.00 | 217,382,000.00 | 128,956,000.00 | 120,968,000.00 | 377,814,000.00 | 0.00 | |||||||
| Total Operating Expenses | 2,333,580,000.00 | 2,396,160,000.00 | 2,812,670,000.00 | 2,621,100,000.00 | 2,971,900,000.00 | 3,322,700,000.00 | 3,132,540,000.00 | 3,697,866,000.00 | 3,423,991,000.00 | 4,021,153,000.00 | 4,825,243,000.00 | 1,366,249,000.00 | |||||||
| Cost and Exponses | 4,527,610,000.00 | 4,515,840,000.00 | 5,257,810,000.00 | 5,733,160,000.00 | 6,028,660,000.00 | 4,837,230,000.00 | 5,431,920,000.00 | 5,374,340,000.00 | 5,899,535,000.00 | 6,251,608,000.00 | 6,453,761,000.00 | 6,037,449,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
1,012,440,000.00
+0% |
1,030,500,000.00
+2% |
1,215,800,000.00
+18% |
1,409,020,000.00
+16% |
1,726,560,000.00
+23% |
2,040,140,000.00
+18% |
1,676,540,000.00
-18% |
1,733,725,000.00
+3% |
2,212,176,000.00
+28% |
2,329,054,000.00
+5% |
2,178,511,000.00
-6% |
4,689,296,000.00
+115% |
|||||||
| Operating Income Ratio | (0.18%) | (0.19%) | (0.19%) | (0.20%) | (0.22%) | (0.31%) | (0.24%) | (0.24%) | (0.27%) | (0.27%) | (0.26%) | (0.44%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 179,680,000.00 | 126,130,000.00 | 105,820,000.00 | 108,150,000.00 | 172,680,000.00 | 213,190,000.00 | 135,560,000.00 | 133,519,000.00 | 42,987,000.00 | 154,840,000.00 | 58,969,000.00 | 46,338,000.00 | |||||||
| Interest Expenses | 68,430,000.00 | 41,940,000.00 | 70,430,000.00 | 41,860,000.00 | 46,760,000.00 | 85,600,000.00 | 63,640,000.00 | 59,160,000.00 | 118,615,000.00 | 193,491,000.00 | 257,321,000.00 | 345,751,000.00 | |||||||
| Total Other Income/Exp... | 165,320,000.00 | 183,850,000.00 | 124,090,000.00 | 209,430,000.00 | 136,920,000.00 | 202,640,000.00 | -1,912,378,000.00 | 250,170,000.00 | -2,279,948,000.00 | -2,835,197,000.00 | -3,428,314,000.00 | -3,374,515,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 1,298,320,000.00 | 1,318,040,000.00 | 1,289,830,000.00 | 1,809,370,000.00 | 2,094,110,000.00 | 2,269,860,000.00 | 2,214,380,000.00 | 2,354,844,000.00 | 2,657,787,000.00 | 2,946,828,000.00 | 2,964,606,000.00 | 2,249,707,000.00 | |||||||
| EBITDA ratio | (0.23%) | (0.23%) | (0.22%) | (0.26%) | (0.27%) | (0.34%) | (0.32%) | (0.33%) | (0.33%) | (0.34%) | (0.35%) | (0.21%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,177,760,000.00 | 1,214,350,000.00 | 1,339,890,000.00 | 1,618,450,000.00 | 1,863,530,000.00 | 1,982,510,000.00 | 1,910,470,000.00 | 2,004,587,000.00 | 2,262,252,000.00 | 2,394,294,000.00 | 2,169,376,000.00 | 1,314,781,000.00 | |||||||
| Income Before Tax Ratio | (0.21%) | (0.22%) | (0.21%) | (0.23%) | (0.24%) | (0.30%) | (0.27%) | (0.28%) | (0.28%) | (0.28%) | (0.26%) | (0.12%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 352,580,000.00 | 389,720,000.00 | 348,260,000.00 | 424,750,000.00 | 600,400,000.00 | 669,890,000.00 | 604,910,000.00 | 423,524,000.00 | 598,024,000.00 | 628,121,000.00 | 606,731,000.00 | 396,963,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 825,180,000.00
+0% |
824,630,000.00
0% |
991,630,000.00
+20% |
1,193,700,000.00
+20% |
1,263,130,000.00
+6% |
1,312,620,000.00
+4% |
1,305,560,000.00
-1% |
1,581,063,000.00
+21% |
1,664,228,000.00
+5% |
1,766,173,000.00
+6% |
1,562,645,000.00
-12% |
917,818,000.00
-41% |
|||||||
| Net Income Ratio | (0.15%) | (0.15%) | (0.15%) | (0.17%) | (0.16%) | (0.20%) | (0.18%) | (0.22%) | (0.20%) | (0.21%) | (0.18%) | (0.09%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 4.40 | 4.40 | 5.29 | 6.37 | 6.74 | 7.01 | 6.97 | 8.44 | 8.88 | 9.43 | 8.34 | 4.90 | |||||||
| Diluted EPS | 4.40 | 4.40 | 5.29 | 6.37 | 6.74 | 7.01 | 6.97 | 8.44 | 8.88 | 9.43 | 8.34 | 4.90 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 187,340,000.00 | 187,339,043.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,309,796.00 | |||||||
| Diluted Share Outstanding | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | 187,340,000.00 | |||||||