M
Maithan Alloys Ltd
NSE:MAITHANALL
Maithan Alloys Ltd
NSE:MAITHANALL
Price:
1 018.15
INR
3.7%
Market Closed
Market Cap:
₹29.6B
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
|
Maithan Alloys Ltd
NSE:MAITHANALL
|
IN |
|
V
|
Verkkokauppa.com Oyj
OMXH:VERK
|
FI |
|
Hanwa Co Ltd
TSE:8078
|
JP |
|
SkinBioTherapeutics PLC
LSE:SBTX
|
UK |
|
Toa Road Corp
TSE:1882
|
JP |
|
E
|
Easyjet PLC
OTC:ESYJY
|
UK |
|
Indusind Bank Ltd
BSE:532187
|
IN |
|
Changzhou Tenglong Auto Parts Co Ltd
SSE:603158
|
CN |
|
Cauldron Energy Ltd
ASX:CXU
|
AU |
|
L
|
Left Field Printing Group Ltd
HKEX:1540
|
HK |
|
I
|
Inbest Prime II Inmuebles SOCIMI SA
MAD:YINB2
|
ES |
|
C
|
CMC JSC
VN:CVT
|
VN |
|
Superkrane Mitra Utama Tbk PT
IDX:SKRN
|
ID |
|
Shree Ganesh Remedies Ltd
BSE:540737
|
IN |
|
G
|
Garuda Indonesia (Persero) Tbk PT
XBER:YGD
|
ID |
|
Hensoldt AG
XETRA:HAG
|
DE |
Income Statement
Earnings Waterfall
Maithan Alloys Ltd
Maithan Alloys Ltd
Income Statement
Maithan Alloys Ltd
Maithan Alloys Ltd
Currency: INR
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | 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 |
143
|
150
|
157
|
151
|
137
|
121
|
105
|
90
|
69
|
51
|
35
|
29
|
42
|
53
|
58
|
60
|
159
|
11
|
25
|
46
|
59
|
58
|
52
|
46
|
37
|
28
|
24
|
11
|
12
|
14
|
14
|
15
|
11
|
10
|
11
|
10
|
22
|
22
|
20
|
19
|
16
|
31
|
85
|
146
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 517
N/A
|
5 439
-17%
|
4 307
-21%
|
4 410
+2%
|
4 921
+12%
|
5 241
+7%
|
5 856
+12%
|
6 004
+3%
|
6 075
+1%
|
6 168
+2%
|
5 983
-3%
|
6 419
+7%
|
5 984
-7%
|
6 644
+11%
|
7 606
+14%
|
7 636
+0%
|
9 521
+25%
|
4 553
-52%
|
9 620
+111%
|
14 386
+50%
|
19 879
+38%
|
20 185
+2%
|
19 815
-2%
|
19 739
0%
|
18 309
-7%
|
16 107
-12%
|
15 501
-4%
|
15 269
-1%
|
16 198
+6%
|
19 198
+19%
|
21 771
+13%
|
26 545
+22%
|
29 925
+13%
|
34 023
+14%
|
34 255
+1%
|
31 874
-7%
|
28 850
-9%
|
23 132
-20%
|
20 673
-11%
|
18 301
-11%
|
17 286
-6%
|
17 001
-2%
|
17 206
+1%
|
18 037
+5%
|
18 056
+0%
|
20 629
+14%
|
20 895
+1%
|
20 486
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 855)
|
(5 241)
|
(4 398)
|
(3 763)
|
(3 971)
|
(4 031)
|
(4 530)
|
(4 598)
|
(4 675)
|
(4 872)
|
(4 775)
|
(5 234)
|
(4 893)
|
(5 279)
|
(6 193)
|
(6 309)
|
(8 036)
|
(3 331)
|
(7 182)
|
(10 868)
|
(15 316)
|
(15 458)
|
(15 312)
|
(15 413)
|
(14 647)
|
(12 455)
|
(11 802)
|
(11 435)
|
(12 052)
|
(13 385)
|
(13 905)
|
(14 516)
|
(15 749)
|
(16 634)
|
(17 916)
|
(19 095)
|
(19 509)
|
(17 160)
|
(15 894)
|
(14 280)
|
(14 406)
|
(13 830)
|
(13 743)
|
(14 622)
|
(14 590)
|
(16 168)
|
(16 522)
|
(15 589)
|
|
| Gross Profit |
662
N/A
|
198
-70%
|
(91)
N/A
|
647
N/A
|
949
+47%
|
1 211
+28%
|
1 326
+10%
|
1 405
+6%
|
1 400
0%
|
1 297
-7%
|
1 208
-7%
|
1 185
-2%
|
1 092
-8%
|
1 365
+25%
|
1 413
+4%
|
1 327
-6%
|
1 485
+12%
|
1 222
-18%
|
2 437
+99%
|
3 518
+44%
|
4 563
+30%
|
4 727
+4%
|
4 503
-5%
|
4 326
-4%
|
3 662
-15%
|
3 651
0%
|
3 699
+1%
|
3 834
+4%
|
4 146
+8%
|
5 813
+40%
|
7 865
+35%
|
12 030
+53%
|
14 176
+18%
|
17 389
+23%
|
16 339
-6%
|
12 779
-22%
|
9 341
-27%
|
5 972
-36%
|
4 778
-20%
|
4 021
-16%
|
2 880
-28%
|
3 171
+10%
|
3 463
+9%
|
3 415
-1%
|
3 467
+2%
|
4 461
+29%
|
4 373
-2%
|
4 898
+12%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(348)
|
(495)
|
(374)
|
(411)
|
(386)
|
(425)
|
(451)
|
(428)
|
(442)
|
(363)
|
(359)
|
(393)
|
(485)
|
(743)
|
(733)
|
(758)
|
(794)
|
(422)
|
(851)
|
(1 295)
|
(1 468)
|
(1 783)
|
(1 858)
|
(1 814)
|
(1 494)
|
(1 787)
|
(1 653)
|
(1 635)
|
(1 379)
|
(2 048)
|
(2 593)
|
(3 512)
|
(3 663)
|
(4 852)
|
(4 974)
|
(4 905)
|
(3 674)
|
(3 468)
|
(2 893)
|
(2 251)
|
(1 944)
|
(2 426)
|
(2 553)
|
(2 569)
|
(1 934)
|
(2 496)
|
(2 583)
|
(2 843)
|
|
| Selling, General & Administrative |
(284)
|
(88)
|
(90)
|
(93)
|
(239)
|
(44)
|
(46)
|
(50)
|
(309)
|
(75)
|
(79)
|
(82)
|
(353)
|
(134)
|
(136)
|
(137)
|
(564)
|
(108)
|
(218)
|
(323)
|
(1 244)
|
(439)
|
(429)
|
(434)
|
(1 270)
|
(403)
|
(401)
|
(390)
|
(1 162)
|
(466)
|
(553)
|
(739)
|
(3 406)
|
(929)
|
(905)
|
(745)
|
(3 354)
|
(536)
|
(484)
|
(476)
|
(1 594)
|
(525)
|
(541)
|
(535)
|
(1 541)
|
(315)
|
(451)
|
(685)
|
|
| Depreciation & Amortization |
(65)
|
(73)
|
(81)
|
(89)
|
(120)
|
(124)
|
(128)
|
(132)
|
(103)
|
(94)
|
(85)
|
(74)
|
(95)
|
(94)
|
(92)
|
(93)
|
(185)
|
(39)
|
(78)
|
(118)
|
(156)
|
(158)
|
(158)
|
(158)
|
(158)
|
(157)
|
(157)
|
(156)
|
(156)
|
(156)
|
(156)
|
(160)
|
(169)
|
(181)
|
(192)
|
(199)
|
(202)
|
(204)
|
(206)
|
(208)
|
(208)
|
(207)
|
(210)
|
(220)
|
(233)
|
(240)
|
(244)
|
(239)
|
|
| Other Operating Expenses |
0
|
(335)
|
(203)
|
(229)
|
(27)
|
(257)
|
(277)
|
(246)
|
(30)
|
(195)
|
(196)
|
(237)
|
(36)
|
(516)
|
(505)
|
(529)
|
(45)
|
(275)
|
(555)
|
(855)
|
(67)
|
(1 186)
|
(1 271)
|
(1 223)
|
(66)
|
(1 228)
|
(1 095)
|
(1 089)
|
(61)
|
(1 426)
|
(1 884)
|
(2 612)
|
(87)
|
(3 742)
|
(3 877)
|
(3 961)
|
(118)
|
(2 728)
|
(2 203)
|
(1 567)
|
(142)
|
(1 694)
|
(1 802)
|
(1 813)
|
(161)
|
(1 941)
|
(1 888)
|
(1 919)
|
|
| Operating Income |
314
N/A
|
(297)
N/A
|
(465)
-56%
|
236
N/A
|
563
+138%
|
786
+40%
|
875
+11%
|
977
+12%
|
958
-2%
|
934
-3%
|
849
-9%
|
792
-7%
|
607
-23%
|
621
+2%
|
680
+10%
|
569
-16%
|
692
+22%
|
800
+16%
|
1 586
+98%
|
2 223
+40%
|
3 095
+39%
|
2 944
-5%
|
2 645
-10%
|
2 512
-5%
|
2 168
-14%
|
1 864
-14%
|
2 046
+10%
|
2 199
+7%
|
2 767
+26%
|
3 765
+36%
|
5 272
+40%
|
8 518
+62%
|
10 513
+23%
|
12 537
+19%
|
11 365
-9%
|
7 874
-31%
|
5 667
-28%
|
2 504
-56%
|
1 886
-25%
|
1 770
-6%
|
936
-47%
|
745
-20%
|
910
+22%
|
846
-7%
|
1 532
+81%
|
1 965
+28%
|
1 790
-9%
|
2 055
+15%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(320)
|
(150)
|
(157)
|
(151)
|
(128)
|
(122)
|
(105)
|
(90)
|
(64)
|
(51)
|
(36)
|
(29)
|
(14)
|
(53)
|
(58)
|
(61)
|
(147)
|
(11)
|
(25)
|
(46)
|
159
|
(58)
|
(52)
|
(46)
|
615
|
(28)
|
(24)
|
(11)
|
223
|
(14)
|
(14)
|
(15)
|
234
|
(10)
|
(11)
|
(10)
|
1 437
|
(22)
|
(20)
|
(19)
|
3 362
|
(31)
|
(85)
|
(146)
|
6 956
|
(324)
|
(409)
|
(382)
|
|
| Non-Reccuring Items |
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
|
(905)
|
(1 019)
|
(1 019)
|
(1 019)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
16
|
0
|
0
|
0
|
3
|
1
|
7
|
8
|
69
|
41
|
46
|
50
|
2
|
50
|
49
|
56
|
7
|
63
|
126
|
190
|
16
|
229
|
218
|
435
|
9
|
709
|
696
|
476
|
4
|
266
|
293
|
278
|
76
|
526
|
964
|
1 429
|
290
|
1 886
|
1 977
|
2 258
|
197
|
8 741
|
9 938
|
10 117
|
37
|
8 087
|
4 760
|
4 545
|
|
| Pre-Tax Income |
9
N/A
|
(447)
N/A
|
(621)
-39%
|
85
N/A
|
438
+413%
|
666
+52%
|
776
+17%
|
895
+15%
|
963
+8%
|
924
-4%
|
860
-7%
|
813
-5%
|
597
-27%
|
618
+3%
|
672
+9%
|
564
-16%
|
540
-4%
|
852
+58%
|
1 687
+98%
|
2 367
+40%
|
3 269
+38%
|
3 115
-5%
|
2 811
-10%
|
2 901
+3%
|
2 793
-4%
|
2 544
-9%
|
2 719
+7%
|
2 664
-2%
|
2 995
+12%
|
4 017
+34%
|
5 552
+38%
|
8 780
+58%
|
10 823
+23%
|
12 148
+12%
|
11 298
-7%
|
8 273
-27%
|
6 368
-23%
|
4 368
-31%
|
3 842
-12%
|
4 009
+4%
|
4 495
+12%
|
9 455
+110%
|
10 763
+14%
|
10 816
+0%
|
8 524
-21%
|
9 727
+14%
|
6 141
-37%
|
6 219
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8)
|
119
|
169
|
30
|
(137)
|
(180)
|
(224)
|
(267)
|
(237)
|
(230)
|
(197)
|
(188)
|
(151)
|
(154)
|
(162)
|
(112)
|
(100)
|
(198)
|
(376)
|
(516)
|
(717)
|
(694)
|
(630)
|
(620)
|
(572)
|
(494)
|
(538)
|
(568)
|
(694)
|
(948)
|
(1 392)
|
(2 174)
|
(2 642)
|
(2 899)
|
(2 597)
|
(1 844)
|
(1 378)
|
(971)
|
(917)
|
(959)
|
(1 006)
|
(2 001)
|
(2 503)
|
(2 505)
|
(2 215)
|
(2 600)
|
(1 630)
|
(1 684)
|
|
| Income from Continuing Operations |
1
|
(328)
|
(452)
|
116
|
302
|
486
|
552
|
628
|
726
|
694
|
663
|
626
|
445
|
464
|
510
|
452
|
440
|
653
|
1 312
|
1 851
|
2 552
|
2 420
|
2 181
|
2 281
|
2 220
|
2 050
|
2 180
|
2 096
|
2 300
|
3 069
|
4 159
|
6 606
|
8 180
|
9 249
|
8 702
|
6 428
|
4 990
|
3 397
|
2 925
|
3 050
|
3 490
|
7 454
|
8 261
|
8 311
|
6 309
|
7 128
|
4 510
|
4 535
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
8
|
8
|
0
|
0
|
0
|
0
|
1
|
1
|
(0)
|
(0)
|
0
|
5
|
17
|
22
|
(7)
|
(30)
|
(60)
|
(104)
|
|
| Net Income (Common) |
0
N/A
|
(330)
N/A
|
(453)
-38%
|
115
N/A
|
302
+164%
|
486
+61%
|
552
+14%
|
628
+14%
|
727
+16%
|
694
-5%
|
663
-4%
|
626
-6%
|
454
-27%
|
472
+4%
|
518
+10%
|
460
-11%
|
444
-3%
|
653
+47%
|
1 312
+101%
|
1 851
+41%
|
2 552
+38%
|
2 421
-5%
|
2 182
-10%
|
2 281
+5%
|
2 220
-3%
|
2 050
-8%
|
2 180
+6%
|
2 096
-4%
|
2 308
+10%
|
3 078
+33%
|
4 168
+35%
|
6 614
+59%
|
8 189
+24%
|
9 258
+13%
|
8 711
-6%
|
6 437
-26%
|
4 991
-22%
|
3 397
-32%
|
2 925
-14%
|
3 050
+4%
|
3 490
+14%
|
7 459
+114%
|
8 278
+11%
|
8 333
+1%
|
6 302
-24%
|
7 098
+13%
|
4 450
-37%
|
4 431
0%
|
|
| EPS (Diluted) |
0
N/A
|
-16.98
N/A
|
-23.37
-38%
|
5.9
N/A
|
10.41
+76%
|
16.69
+60%
|
18.96
+14%
|
21.58
+14%
|
25.06
+16%
|
23.84
-5%
|
22.54
-5%
|
21.5
-5%
|
15.65
-27%
|
16.23
+4%
|
17.81
+10%
|
15.81
-11%
|
15.31
-3%
|
22.44
+47%
|
45.05
+101%
|
63.6
+41%
|
88
+38%
|
83.17
-5%
|
74.96
-10%
|
78.39
+5%
|
76.55
-2%
|
70.45
-8%
|
74.92
+6%
|
72.02
-4%
|
79.58
+10%
|
105.75
+33%
|
143.21
+35%
|
227.29
+59%
|
282.37
+24%
|
318.14
+13%
|
299.32
-6%
|
221.2
-26%
|
171.43
-22%
|
116.79
-32%
|
100.57
-14%
|
104.79
+4%
|
119.87
+14%
|
256.23
+114%
|
284.34
+11%
|
286.22
+1%
|
216.47
-24%
|
243.82
+13%
|
152.86
-37%
|
152.25
0%
|
|
Switch to:
Switch to:
See Also
Discover More
