MAIDENIron & Steel Products
Maiden Forgings Ltd — Profit & Loss Statement
₹69.04
-7.25%
Maiden Forgings Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Tax Rate For Calcs | 0.29 | 0.29 | 0.28 | 0.27 | — |
| Normalized EBITDA | 19.91 Cr | 24.07 Cr | 22.31 Cr | 12.38 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Reconciled Depreciation | 3.99 Cr | 4.45 Cr | 3.51 Cr | 3.40 Cr | — |
| Reconciled Cost Of Revenue | 180.88 Cr | 199.65 Cr | 192.47 Cr | 186.45 Cr | — |
| EBITDA | 19.91 Cr | 24.07 Cr | 22.31 Cr | 12.38 Cr | — |
| EBIT | 15.86 Cr | 19.62 Cr | 18.79 Cr | 8.97 Cr | — |
| Net Interest Income | -7.32 Cr | -5.91 Cr | -5.33 Cr | -5.96 Cr | — |
| Interest Expense | 7.32 Cr | 5.91 Cr | 5.48 Cr | 5.96 Cr | — |
| Normalized Income | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Net Income From Continuing And Discontinued Operation | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Total Expenses | 197.71 Cr | 217.69 Cr | 202.37 Cr | 201.87 Cr | — |
| Diluted NI Availto Com Stockholders | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Net Income Common Stockholders | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Net Income Including Noncontrolling Interests | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Net Income Continuous Operations | 6.05 Cr | 9.72 Cr | 9.61 Cr | 2.19 Cr | — |
| Tax Provision | 2.49 Cr | 3.99 Cr | 3.70 Cr | 0.82 Cr | — |
| Pretax Income | 8.54 Cr | 13.71 Cr | 13.31 Cr | 3.02 Cr | — |
| Other Non Operating Income Expenses | 0.66 Cr | 1.21 Cr | 0.11 Cr | 0.33 Cr | — |
| Net Non Operating Interest Income Expense | -7.32 Cr | -5.91 Cr | -5.33 Cr | -5.96 Cr | — |
| Interest Expense Non Operating | 7.32 Cr | 5.91 Cr | 5.48 Cr | 5.96 Cr | — |
| Operating Income | 15.20 Cr | 18.40 Cr | 18.45 Cr | 8.64 Cr | — |
| Operating Expense | 16.82 Cr | 18.04 Cr | 9.90 Cr | 15.42 Cr | — |
| Other Operating Expenses | 9.83 Cr | 10.60 Cr | 10.55 Cr | 10.20 Cr | — |
| Depreciation And Amortization In Income Statement | 4.05 Cr | 4.45 Cr | 3.52 Cr | 3.41 Cr | — |
| Depreciation Income Statement | 4.05 Cr | 4.45 Cr | 3.52 Cr | 3.41 Cr | — |
| Gross Profit | 32.02 Cr | 36.45 Cr | 28.35 Cr | 24.06 Cr | — |
| Cost Of Revenue | 180.88 Cr | 199.65 Cr | 192.47 Cr | 186.45 Cr | — |
| Total Revenue | 212.91 Cr | 236.10 Cr | 220.82 Cr | 210.51 Cr | — |
| Operating Revenue | 212.91 Cr | 236.10 Cr | 220.82 Cr | 210.51 Cr | — |
| Interest Income | — | 0.94 Cr | 0.15 Cr | 0.12 Cr | 0.08 Cr |
| Rent Expense Supplemental | — | 0.03 Cr | 0.03 Cr | 0.05 Cr | 0.06 Cr |
| Diluted Average Shares | — | 1.42 Cr | 1.42 Cr | 1.42 Cr | 1.42 Cr |
| Basic Average Shares | — | 1.42 Cr | 1.42 Cr | 1.42 Cr | 1.42 Cr |
| Diluted EPS | — | 6.84 | 6.76 | 1.54 | 1.19 |
| Basic EPS | — | 6.84 | 6.76 | 1.54 | 1.19 |
| Total Other Finance Cost | — | 0.15 Cr | — | 0.34 Cr | 0.02 Cr |
| Interest Income Non Operating | — | 0.94 Cr | 0.15 Cr | 0.12 Cr | 0.08 Cr |
| Selling General And Administration | — | 3.31 Cr | 2.98 Cr | 2.79 Cr | 1.09 Cr |
| Selling And Marketing Expense | — | 1.28 Cr | 0.89 Cr | 1.80 Cr | 0.42 Cr |
| General And Administrative Expense | — | 2.02 Cr | 2.09 Cr | 1.00 Cr | 0.67 Cr |
| Rent And Landing Fees | — | 0.03 Cr | 0.03 Cr | 0.05 Cr | 0.06 Cr |
| Amortization | — | — | — | 66000.00 | 66000.00 |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Maiden Forgings Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.