M
Madhucon Projects Ltd
NSE:MADHUCON
Madhucon Projects Ltd
NSE:MADHUCON
Price:
4.9
INR
-1.8%
Market Closed
Market Cap:
₹361.6m
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
|
M
|
Madhucon Projects Ltd
NSE:MADHUCON
|
IN |
|
JSTI Group
SZSE:300284
|
CN |
|
B
|
Bittium Oyj
OMXH:BITTI
|
FI |
Income Statement
Earnings Waterfall
Madhucon Projects Ltd
Madhucon Projects Ltd
Income Statement
Madhucon Projects Ltd
Madhucon Projects Ltd
Currency: INR
| Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-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 |
134
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
116
|
0
|
0
|
0
|
266
|
0
|
0
|
0
|
516
|
0
|
0
|
0
|
1 225
|
0
|
0
|
0
|
2 757
|
0
|
0
|
0
|
1 455
|
0
|
0
|
0
|
2 399
|
0
|
0
|
314
|
0
|
0
|
0
|
470
|
0
|
0
|
0
|
390
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 421
N/A
|
4 071
+19%
|
4 436
+9%
|
4 642
+5%
|
5 100
+10%
|
5 585
+10%
|
6 217
+11%
|
7 027
+13%
|
7 380
+5%
|
8 447
+14%
|
9 270
+10%
|
8 737
-6%
|
10 254
+17%
|
10 051
-2%
|
10 169
+1%
|
11 467
+13%
|
13 596
+19%
|
15 573
+15%
|
16 542
+6%
|
17 261
+4%
|
6 860
-60%
|
2 051
-70%
|
4 528
+121%
|
6 679
+48%
|
9 424
+41%
|
8 811
-7%
|
7 344
-17%
|
7 112
-3%
|
7 341
+3%
|
6 817
-7%
|
7 627
+12%
|
7 609
0%
|
9 092
+19%
|
8 614
-5%
|
9 111
+6%
|
9 481
+4%
|
10 072
+6%
|
10 681
+6%
|
10 592
-1%
|
11 623
+10%
|
11 733
+1%
|
11 435
-3%
|
11 882
+4%
|
11 638
-2%
|
11 896
+2%
|
11 229
-6%
|
9 587
-15%
|
6 766
-29%
|
5 975
-12%
|
5 369
-10%
|
5 648
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 509)
|
(2 609)
|
(2 754)
|
(2 775)
|
(4 020)
|
(3 911)
|
(4 345)
|
(4 961)
|
(5 770)
|
(6 557)
|
(6 873)
|
(6 173)
|
(8 238)
|
(7 842)
|
(8 367)
|
(9 644)
|
(10 898)
|
(12 711)
|
(13 389)
|
(14 201)
|
(5 008)
|
(1 296)
|
(3 076)
|
(4 903)
|
(7 483)
|
(7 357)
|
(6 338)
|
(6 084)
|
(6 215)
|
(6 014)
|
(6 571)
|
(6 666)
|
(8 973)
|
(8 119)
|
(8 341)
|
(7 451)
|
(7 744)
|
(8 995)
|
(9 293)
|
(10 308)
|
(10 847)
|
(9 691)
|
(9 956)
|
(9 496)
|
(8 870)
|
(8 664)
|
(7 564)
|
(5 359)
|
(4 729)
|
(4 294)
|
(3 726)
|
|
| Gross Profit |
912
N/A
|
1 462
+60%
|
1 682
+15%
|
1 867
+11%
|
1 080
-42%
|
1 674
+55%
|
1 872
+12%
|
2 066
+10%
|
1 610
-22%
|
1 890
+17%
|
2 398
+27%
|
2 564
+7%
|
2 016
-21%
|
2 208
+10%
|
1 802
-18%
|
1 823
+1%
|
2 698
+48%
|
2 862
+6%
|
3 154
+10%
|
3 060
-3%
|
1 852
-39%
|
755
-59%
|
1 452
+92%
|
1 777
+22%
|
1 941
+9%
|
1 454
-25%
|
1 006
-31%
|
1 028
+2%
|
1 127
+10%
|
803
-29%
|
1 056
+32%
|
943
-11%
|
118
-87%
|
495
+318%
|
770
+55%
|
2 031
+164%
|
2 328
+15%
|
1 685
-28%
|
1 299
-23%
|
1 316
+1%
|
886
-33%
|
1 744
+97%
|
1 926
+10%
|
2 142
+11%
|
3 026
+41%
|
2 566
-15%
|
2 023
-21%
|
1 406
-30%
|
1 246
-11%
|
1 075
-14%
|
1 922
+79%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(476)
|
(864)
|
(979)
|
(1 147)
|
(566)
|
(933)
|
(1 050)
|
(1 169)
|
(876)
|
(935)
|
(1 420)
|
(1 646)
|
(1 210)
|
(1 273)
|
(955)
|
(889)
|
(1 693)
|
(1 795)
|
(2 036)
|
(1 846)
|
(1 935)
|
(886)
|
(2 169)
|
(2 976)
|
(3 610)
|
(3 639)
|
(3 218)
|
(3 270)
|
(1 373)
|
(970)
|
(1 272)
|
(907)
|
(1 766)
|
(827)
|
(1 304)
|
(4 075)
|
(4 270)
|
(4 053)
|
(4 876)
|
(11 831)
|
(11 386)
|
(12 515)
|
(11 114)
|
(5 450)
|
(6 239)
|
(7 304)
|
(11 764)
|
(9 541)
|
(10 769)
|
(10 276)
|
(7 635)
|
|
| Selling, General & Administrative |
(285)
|
(310)
|
(329)
|
(356)
|
(313)
|
(29)
|
(47)
|
(72)
|
(536)
|
(57)
|
(134)
|
(192)
|
(776)
|
(317)
|
(317)
|
(324)
|
(998)
|
(525)
|
(565)
|
(551)
|
(1 059)
|
(129)
|
(246)
|
(360)
|
(452)
|
(425)
|
(407)
|
(390)
|
(353)
|
(310)
|
(272)
|
(253)
|
(279)
|
(232)
|
(207)
|
(292)
|
(299)
|
(302)
|
(321)
|
(300)
|
(286)
|
(278)
|
(256)
|
(228)
|
(215)
|
(193)
|
(187)
|
(181)
|
(177)
|
(171)
|
(164)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(191)
|
(229)
|
(223)
|
(243)
|
(253)
|
(268)
|
(332)
|
(365)
|
(339)
|
(349)
|
(394)
|
(390)
|
(433)
|
(438)
|
(409)
|
(435)
|
(688)
|
(705)
|
(710)
|
(714)
|
(851)
|
(562)
|
(1 371)
|
(1 981)
|
(2 242)
|
(2 341)
|
(2 198)
|
(2 253)
|
(716)
|
(1 753)
|
(1 290)
|
(961)
|
(1 287)
|
(1 015)
|
(1 031)
|
(1 409)
|
(1 440)
|
(1 474)
|
(1 724)
|
(7 989)
|
(7 705)
|
(7 406)
|
(6 919)
|
(318)
|
(319)
|
(348)
|
(5 068)
|
(5 311)
|
(6 518)
|
(7 709)
|
(4 181)
|
|
| Other Operating Expenses |
0
|
(326)
|
(427)
|
(548)
|
0
|
(636)
|
(671)
|
(732)
|
0
|
(529)
|
(891)
|
(1 064)
|
0
|
(518)
|
(229)
|
(129)
|
(6)
|
(565)
|
(762)
|
(581)
|
(24)
|
(196)
|
(553)
|
(635)
|
(915)
|
(873)
|
(614)
|
(627)
|
(305)
|
1 094
|
290
|
308
|
(199)
|
420
|
(67)
|
(2 373)
|
(2 531)
|
(2 277)
|
(2 831)
|
(3 542)
|
(3 395)
|
(4 831)
|
(3 939)
|
(4 904)
|
(5 704)
|
(6 763)
|
(6 510)
|
(4 048)
|
(4 074)
|
(2 395)
|
(3 289)
|
|
| Operating Income |
435
N/A
|
597
+37%
|
704
+18%
|
720
+2%
|
514
-29%
|
741
+44%
|
823
+11%
|
897
+9%
|
733
-18%
|
955
+30%
|
978
+2%
|
919
-6%
|
806
-12%
|
935
+16%
|
848
-9%
|
934
+10%
|
1 005
+8%
|
1 067
+6%
|
1 117
+5%
|
1 214
+9%
|
(83)
N/A
|
(132)
-59%
|
(717)
-445%
|
(1 199)
-67%
|
(1 668)
-39%
|
(2 185)
-31%
|
(2 213)
-1%
|
(2 242)
-1%
|
(247)
+89%
|
(167)
+32%
|
(216)
-30%
|
36
N/A
|
(1 647)
N/A
|
(332)
+80%
|
(535)
-61%
|
(2 044)
-282%
|
(1 942)
+5%
|
(2 368)
-22%
|
(3 577)
-51%
|
(10 516)
-194%
|
(10 500)
+0%
|
(10 771)
-3%
|
(9 188)
+15%
|
(3 308)
+64%
|
(3 213)
+3%
|
(4 738)
-47%
|
(9 741)
-106%
|
(8 134)
+16%
|
(9 523)
-17%
|
(9 201)
+3%
|
(5 713)
+38%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(60)
|
(163)
|
(187)
|
(206)
|
78
|
(132)
|
(176)
|
(181)
|
(38)
|
(192)
|
(204)
|
(209)
|
(75)
|
(269)
|
(253)
|
(294)
|
(457)
|
(552)
|
(623)
|
(709)
|
(1 089)
|
(984)
|
(890)
|
(1 173)
|
(2 757)
|
(2 343)
|
(2 089)
|
(2 582)
|
(1 455)
|
(1 052)
|
(1 511)
|
(822)
|
(2 300)
|
(2 643)
|
(2 553)
|
(215)
|
(260)
|
152
|
78
|
(470)
|
(423)
|
(388)
|
(403)
|
(390)
|
(429)
|
(421)
|
(385)
|
(349)
|
(410)
|
(441)
|
(456)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 703)
|
(9 703)
|
(9 703)
|
(9 703)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
52
|
104
|
0
|
76
|
105
|
73
|
0
|
39
|
(7)
|
(10)
|
(40)
|
46
|
109
|
208
|
374
|
466
|
504
|
494
|
413
|
486
|
855
|
955
|
1 190
|
928
|
789
|
1 175
|
1 433
|
1 273
|
2 469
|
9 014
|
8 837
|
9 162
|
7 922
|
2 990
|
3 078
|
4 683
|
5 343
|
3 308
|
3 554
|
2 045
|
1 890
|
|
| Pre-Tax Income |
376
N/A
|
435
+16%
|
517
+19%
|
514
-1%
|
590
+15%
|
609
+3%
|
647
+6%
|
716
+11%
|
695
-3%
|
771
+11%
|
827
+7%
|
813
-2%
|
731
-10%
|
743
+2%
|
700
-6%
|
713
+2%
|
548
-23%
|
555
+1%
|
488
-12%
|
495
+1%
|
(1 208)
N/A
|
(1 069)
+11%
|
(1 499)
-40%
|
(2 163)
-44%
|
(4 051)
-87%
|
(4 061)
0%
|
(3 798)
+6%
|
(4 330)
-14%
|
(10 992)
-154%
|
(10 436)
+5%
|
(10 575)
-1%
|
(9 533)
+10%
|
(2 758)
+71%
|
(2 047)
+26%
|
(2 298)
-12%
|
(1 085)
+53%
|
(769)
+29%
|
(943)
-23%
|
(1 030)
-9%
|
(1 971)
-91%
|
(2 086)
-6%
|
(1 997)
+4%
|
(1 670)
+16%
|
(709)
+58%
|
(563)
+20%
|
(477)
+15%
|
(4 784)
-903%
|
(5 176)
-8%
|
(6 379)
-23%
|
(7 596)
-19%
|
(4 279)
+44%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(43)
|
(46)
|
(47)
|
(21)
|
(174)
|
(192)
|
(208)
|
(245)
|
(223)
|
(243)
|
(305)
|
(283)
|
(262)
|
(287)
|
(252)
|
(295)
|
(237)
|
(244)
|
(230)
|
(231)
|
(388)
|
0
|
49
|
80
|
246
|
265
|
(4)
|
(136)
|
(158)
|
(141)
|
166
|
247
|
141
|
36
|
(13)
|
(187)
|
(101)
|
(129)
|
(63)
|
200
|
120
|
139
|
164
|
101
|
54
|
107
|
96
|
(56)
|
(21)
|
(59)
|
(74)
|
|
| Income from Continuing Operations |
333
|
389
|
470
|
493
|
416
|
417
|
439
|
471
|
472
|
528
|
522
|
530
|
469
|
456
|
448
|
418
|
311
|
310
|
258
|
264
|
(1 596)
|
(1 069)
|
(1 450)
|
(2 083)
|
(3 805)
|
(3 797)
|
(3 802)
|
(4 466)
|
(11 150)
|
(10 577)
|
(10 410)
|
(9 286)
|
(2 617)
|
(2 011)
|
(2 311)
|
(1 272)
|
(870)
|
(1 072)
|
(1 093)
|
(1 772)
|
(1 967)
|
(1 858)
|
(1 506)
|
(607)
|
(510)
|
(369)
|
(4 687)
|
(5 232)
|
(6 400)
|
(7 655)
|
(4 353)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
24
|
99
|
87
|
125
|
366
|
360
|
352
|
379
|
492
|
420
|
472
|
423
|
283
|
292
|
330
|
208
|
203
|
159
|
174
|
335
|
286
|
282
|
233
|
156
|
158
|
151
|
372
|
480
|
566
|
658
|
512
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
333
N/A
|
389
+17%
|
470
+21%
|
493
+5%
|
416
-16%
|
417
+0%
|
439
+5%
|
471
+7%
|
472
+0%
|
528
+12%
|
522
-1%
|
530
+2%
|
469
-12%
|
456
-3%
|
448
-2%
|
418
-7%
|
323
-23%
|
323
0%
|
270
-16%
|
277
+2%
|
(1 572)
N/A
|
(971)
+38%
|
(1 363)
-40%
|
(1 958)
-44%
|
(3 439)
-76%
|
(3 437)
+0%
|
(3 450)
0%
|
(4 087)
-18%
|
(10 658)
-161%
|
(10 157)
+5%
|
(9 937)
+2%
|
(8 863)
+11%
|
(2 334)
+74%
|
(1 718)
+26%
|
(1 982)
-15%
|
(1 063)
+46%
|
(667)
+37%
|
(913)
-37%
|
(920)
-1%
|
(1 437)
-56%
|
(1 681)
-17%
|
(1 576)
+6%
|
(1 272)
+19%
|
(451)
+65%
|
(351)
+22%
|
(218)
+38%
|
(4 316)
-1 880%
|
(4 752)
-10%
|
(5 835)
-23%
|
(6 997)
-20%
|
(3 841)
+45%
|
|
| EPS (Diluted) |
5.94
N/A
|
5.27
-11%
|
6.36
+21%
|
6.67
+5%
|
5.63
-16%
|
5.66
+1%
|
5.96
+5%
|
6.39
+7%
|
6.37
0%
|
9.55
+50%
|
5.59
-41%
|
7.18
+28%
|
6.33
-12%
|
6.17
-3%
|
6.07
-2%
|
5.66
-7%
|
4.38
-23%
|
4.36
0%
|
3.65
-16%
|
3.74
+2%
|
-21.24
N/A
|
-13.15
+38%
|
-18.26
-39%
|
-26.54
-45%
|
-46.47
-75%
|
-46.56
0%
|
-46.24
+1%
|
-55.36
-20%
|
-144.02
-160%
|
-137.62
+4%
|
-134.46
+2%
|
-120.25
+11%
|
-31.63
+74%
|
-23.3
+26%
|
-26.84
-15%
|
-14.41
+46%
|
-8.98
+38%
|
-12.37
-38%
|
-12.46
-1%
|
-19.47
-56%
|
-22.77
-17%
|
-21.4
+6%
|
-17.24
+19%
|
-6.11
+65%
|
-4.77
+22%
|
-2.96
+38%
|
-58.49
-1 876%
|
-64.4
-10%
|
-79.07
-23%
|
-94.82
-20%
|
-52.05
+45%
|
|
Switch to:
Switch to:
See Also
Discover More
