Madhav Infra Projects Ltd
BSE:539894
Madhav Infra Projects Ltd
BSE:539894
Price:
8.89
INR
-2.74%
Market Cap:
₹2.4B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Madhav Infra Projects Ltd
BSE:539894
|
IN |
|
COSCO Shipping Energy Transportation Co Ltd
SSE:600026
|
CN |
|
D
|
DNA Chip Research Inc
TSE:2397
|
JP |
|
Shanghai Putailai New Energy Technology Co Ltd
SSE:603659
|
CN |
|
Promotora y Operadora de Infraestructura SAB de CV
BMV:PINFRA
|
MX |
|
M P Evans Group PLC
LSE:MPE
|
UK |
Income Statement
Earnings Waterfall
Madhav Infra Projects Ltd
Madhav Infra Projects Ltd
Income Statement
Madhav Infra Projects Ltd
Madhav Infra Projects Ltd
Currency: INR
| Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||
| Interest Expense |
281
|
0
|
0
|
0
|
258
|
0
|
0
|
0
|
221
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 035
N/A
|
2 278
+12%
|
1 496
-34%
|
1 726
+15%
|
2 739
+59%
|
3 158
+15%
|
3 763
+19%
|
3 872
+3%
|
4 601
+19%
|
4 704
+2%
|
5 381
+14%
|
6 002
+12%
|
5 127
-15%
|
6 321
+23%
|
5 602
-11%
|
5 090
-9%
|
4 604
-10%
|
4 040
-12%
|
3 932
-3%
|
4 527
+15%
|
6 102
+35%
|
6 299
+3%
|
6 499
+3%
|
5 564
-14%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(1 306)
|
(1 508)
|
(1 030)
|
(1 309)
|
(2 130)
|
(2 422)
|
(2 949)
|
(2 991)
|
(3 828)
|
(3 971)
|
(4 534)
|
(5 137)
|
(4 280)
|
(5 282)
|
(4 695)
|
(4 176)
|
(3 779)
|
(3 243)
|
(3 146)
|
(3 741)
|
(5 147)
|
(5 319)
|
(5 464)
|
(4 557)
|
|
| Gross Profit |
729
N/A
|
770
+6%
|
466
-40%
|
417
-11%
|
609
+46%
|
736
+21%
|
814
+11%
|
882
+8%
|
773
-12%
|
732
-5%
|
847
+16%
|
865
+2%
|
847
-2%
|
1 039
+23%
|
907
-13%
|
915
+1%
|
825
-10%
|
797
-3%
|
786
-1%
|
786
0%
|
956
+22%
|
980
+2%
|
1 035
+6%
|
1 007
-3%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(516)
|
(518)
|
(392)
|
(392)
|
(469)
|
(383)
|
(384)
|
(371)
|
(418)
|
(303)
|
(333)
|
(310)
|
(403)
|
(356)
|
(297)
|
(316)
|
(400)
|
(272)
|
(267)
|
(279)
|
(440)
|
(293)
|
(306)
|
(298)
|
|
| Selling, General & Administrative |
(278)
|
(229)
|
(186)
|
(182)
|
(259)
|
(175)
|
(187)
|
(188)
|
(261)
|
(164)
|
(175)
|
(156)
|
(272)
|
(187)
|
(149)
|
(158)
|
(242)
|
(118)
|
(118)
|
(124)
|
(288)
|
(140)
|
(153)
|
(157)
|
|
| Depreciation & Amortization |
(239)
|
(288)
|
(206)
|
(211)
|
(210)
|
(208)
|
(198)
|
(184)
|
(157)
|
(139)
|
(158)
|
(153)
|
(132)
|
(169)
|
(148)
|
(158)
|
(158)
|
(154)
|
(149)
|
(155)
|
(153)
|
(154)
|
(154)
|
(141)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
213
N/A
|
252
+18%
|
74
-71%
|
24
-67%
|
140
+475%
|
353
+152%
|
430
+22%
|
510
+19%
|
354
-31%
|
429
+21%
|
513
+20%
|
556
+8%
|
444
-20%
|
682
+54%
|
610
-11%
|
599
-2%
|
425
-29%
|
525
+24%
|
518
-1%
|
507
-2%
|
515
+2%
|
686
+33%
|
729
+6%
|
708
-3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(258)
|
(413)
|
(326)
|
(340)
|
(235)
|
(325)
|
(314)
|
(288)
|
(201)
|
(274)
|
(326)
|
(334)
|
(148)
|
(316)
|
(258)
|
(252)
|
(105)
|
(235)
|
(236)
|
(255)
|
(121)
|
(294)
|
(305)
|
(296)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
254
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
| Total Other Income |
203
|
211
|
207
|
204
|
(54)
|
(51)
|
(47)
|
(48)
|
(61)
|
(69)
|
172
|
143
|
(70)
|
207
|
(8)
|
20
|
(73)
|
(55)
|
(68)
|
(71)
|
(104)
|
(87)
|
(100)
|
(88)
|
|
| Pre-Tax Income |
157
N/A
|
50
-68%
|
(45)
N/A
|
(113)
-153%
|
(150)
-33%
|
(23)
+85%
|
69
N/A
|
173
+152%
|
95
-45%
|
87
-8%
|
359
+314%
|
365
+1%
|
480
+32%
|
573
+19%
|
344
-40%
|
367
+7%
|
248
-32%
|
236
-5%
|
214
-9%
|
181
-16%
|
299
+65%
|
306
+2%
|
324
+6%
|
325
+0%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(115)
|
(109)
|
(110)
|
(112)
|
30
|
27
|
25
|
18
|
(28)
|
(28)
|
(73)
|
(71)
|
(114)
|
(130)
|
(88)
|
(99)
|
(26)
|
(24)
|
(25)
|
(21)
|
(54)
|
(55)
|
(59)
|
(54)
|
|
| Income from Continuing Operations |
41
|
(58)
|
(155)
|
(225)
|
(120)
|
4
|
94
|
192
|
67
|
59
|
286
|
294
|
366
|
443
|
256
|
267
|
222
|
212
|
189
|
160
|
245
|
251
|
265
|
271
|
|
| Income to Minority Interest |
3
|
2
|
2
|
(1)
|
(0)
|
0
|
(1)
|
2
|
(1)
|
(1)
|
(1)
|
(15)
|
(22)
|
(14)
|
(23)
|
(20)
|
(12)
|
(19)
|
(11)
|
1
|
9
|
9
|
10
|
9
|
|
| Equity Earnings Affiliates |
(7)
|
(9)
|
(8)
|
(10)
|
(5)
|
(5)
|
(9)
|
(8)
|
(4)
|
(4)
|
9
|
8
|
(4)
|
(6)
|
1
|
(7)
|
7
|
10
|
(6)
|
3
|
5
|
5
|
74
|
0
|
|
| Net Income (Common) |
37
N/A
|
(66)
N/A
|
(161)
-145%
|
(236)
-47%
|
(125)
+47%
|
(0)
+100%
|
84
N/A
|
186
+120%
|
62
-66%
|
55
-12%
|
294
+436%
|
288
-2%
|
339
+18%
|
422
+25%
|
234
-45%
|
241
+3%
|
217
-10%
|
202
-7%
|
172
-15%
|
163
-5%
|
259
+58%
|
265
+2%
|
349
+32%
|
280
-20%
|
|
| EPS (Diluted) |
0.15
N/A
|
-0.26
N/A
|
-0.85
-227%
|
-1.25
-47%
|
-0.67
+46%
|
0
N/A
|
0.32
N/A
|
0.73
+128%
|
0.24
-67%
|
0.22
-8%
|
1.1
+400%
|
1.07
-3%
|
1.27
+19%
|
1.58
+24%
|
0.87
-45%
|
1.67
+92%
|
0.81
-51%
|
0.76
-6%
|
0.62
-18%
|
0.6
-3%
|
0.96
+60%
|
0.98
+2%
|
1.29
+32%
|
1.07
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
