MIDHANIAerospace & Defense
Mishra Dhatu Nigam Ltd — Profit & Loss Statement
₹270.45
-6.35%
Mishra Dhatu Nigam Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | -0.16 Cr | -0.16 Cr | — |
| Tax Rate For Calcs | 0.29 | 0.30 | 0.28 | 0.26 | — |
| Normalized EBITDA | 249.74 Cr | 224.61 Cr | 296.26 Cr | 292.40 Cr | — |
| Total Unusual Items | 0.00 | 0.00 | -0.58 Cr | -0.62 Cr | — |
| Total Unusual Items Excluding Goodwill | 0.00 | 0.00 | -0.58 Cr | -0.62 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Reconciled Depreciation | 63.48 Cr | 58.55 Cr | 53.00 Cr | 33.00 Cr | — |
| Reconciled Cost Of Revenue | 430.70 Cr | 448.50 Cr | 217.45 Cr | 223.05 Cr | — |
| EBITDA | 249.74 Cr | 224.61 Cr | 295.67 Cr | 291.77 Cr | — |
| EBIT | 186.26 Cr | 166.05 Cr | 242.67 Cr | 258.78 Cr | — |
| Net Interest Income | -29.45 Cr | -34.58 Cr | -21.01 Cr | -7.08 Cr | — |
| Interest Expense | 29.45 Cr | 34.58 Cr | 25.73 Cr | 19.35 Cr | — |
| Normalized Income | 110.84 Cr | 91.78 Cr | 156.68 Cr | 177.08 Cr | — |
| Net Income From Continuing And Discontinued Operation | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Total Expenses | 898.22 Cr | 895.59 Cr | 652.38 Cr | 625.16 Cr | — |
| Diluted Average Shares | 18.72 Cr | 18.73 Cr | 18.73 Cr | 18.73 Cr | — |
| Basic Average Shares | 18.72 Cr | 18.73 Cr | 18.73 Cr | 18.73 Cr | — |
| Diluted EPS | 5.92 | 4.90 | 8.34 | 9.43 | — |
| Basic EPS | 5.92 | 4.90 | 8.34 | 9.43 | — |
| Diluted NI Availto Com Stockholders | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Net Income Common Stockholders | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Net Income Including Noncontrolling Interests | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Net Income Continuous Operations | 110.84 Cr | 91.78 Cr | 156.26 Cr | 176.62 Cr | — |
| Tax Provision | 45.97 Cr | 39.70 Cr | 60.67 Cr | 62.81 Cr | — |
| Pretax Income | 156.81 Cr | 131.48 Cr | 216.94 Cr | 239.43 Cr | — |
| Other Non Operating Income Expenses | 30.92 Cr | 29.94 Cr | 19.88 Cr | 12.10 Cr | — |
| Special Income Charges | 0.00 | 0.00 | -0.58 Cr | -0.62 Cr | — |
| Net Non Operating Interest Income Expense | -29.45 Cr | -34.58 Cr | -21.01 Cr | -7.08 Cr | — |
| Interest Expense Non Operating | 29.45 Cr | 34.58 Cr | 25.73 Cr | 19.35 Cr | — |
| Operating Income | 154.57 Cr | 135.60 Cr | 219.56 Cr | 234.33 Cr | — |
| Operating Expense | 467.52 Cr | 447.09 Cr | 434.94 Cr | 402.12 Cr | — |
| Other Operating Expenses | 283.02 Cr | 296.19 Cr | 227.58 Cr | 215.80 Cr | — |
| Depreciation And Amortization In Income Statement | 63.48 Cr | 58.55 Cr | 53.00 Cr | 33.00 Cr | — |
| Depreciation Income Statement | 63.48 Cr | 58.55 Cr | 53.00 Cr | 33.00 Cr | — |
| Gross Profit | 622.09 Cr | 582.69 Cr | 654.49 Cr | 636.44 Cr | — |
| Cost Of Revenue | 430.70 Cr | 448.50 Cr | 217.45 Cr | 223.05 Cr | — |
| Total Revenue | 1.05K Cr | 1.03K Cr | 871.94 Cr | 859.49 Cr | — |
| Operating Revenue | 1.05K Cr | 1.03K Cr | 871.94 Cr | 859.49 Cr | — |
| Interest Income | — | 5.52 Cr | 5.90 Cr | 15.48 Cr | 4.30 Cr |
| Rent Expense Supplemental | — | 0.61 Cr | 0.77 Cr | 0.63 Cr | 0.55 Cr |
| Write Off | — | 1.04 Cr | 0.54 Cr | 0.52 Cr | 1.37 Cr |
| Impairment Of Capital Assets | — | 0.26 Cr | 0.05 Cr | 0.11 Cr | 0.17 Cr |
| Total Other Finance Cost | — | 0.88 Cr | 1.17 Cr | 3.22 Cr | 0.83 Cr |
| Interest Income Non Operating | — | 5.52 Cr | 5.90 Cr | 15.48 Cr | 4.30 Cr |
| Research And Development | — | 0.02 Cr | 0.30 Cr | 0.01 Cr | 0.03 Cr |
| Selling General And Administration | — | 29.76 Cr | 39.19 Cr | 33.27 Cr | 29.02 Cr |
| Selling And Marketing Expense | — | 14.97 Cr | 25.63 Cr | 20.61 Cr | 17.56 Cr |
| General And Administrative Expense | — | 14.79 Cr | 13.56 Cr | 12.66 Cr | 11.46 Cr |
| Rent And Landing Fees | — | 0.61 Cr | 0.77 Cr | 0.63 Cr | 0.55 Cr |
| Other Special Charges | — | — | -6000.00 | -16000.00 | -0.01 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on Mishra Dhatu Nigam Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.