M

Man Industries India Ltd
NSE:MANINDS

Watchlist Manager
Man Industries India Ltd
NSE:MANINDS
Watchlist
Price: 329.65 INR -4.68% Market Closed
Market Cap: ₹24.7B

Income Statement

Earnings Waterfall
Man Industries India Ltd

Income Statement
Man Industries India Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 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-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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
90
83
87
86
85
68
78
99
173
268
302
369
363
309
0
0
0
264
0
0
0
513
0
0
0
233
0
0
0
147
0
0
0
146
0
0
0
316
0
0
0
321
0
0
0
504
0
0
0
455
0
0
0
352
0
0
0
190
0
0
0
252
0
0
0
564
0
0
0
0
0
0
0
Revenue
5 140
N/A
4 006
-22%
5 323
+33%
4 443
-17%
4 758
+7%
4 948
+4%
5 808
+17%
6 537
+13%
7 270
+11%
8 699
+20%
9 574
+10%
10 677
+12%
11 883
+11%
11 331
-5%
12 458
+10%
12 841
+3%
13 730
+7%
15 111
+10%
15 085
0%
15 654
+4%
16 060
+3%
18 813
+17%
18 885
+0%
18 109
-4%
17 936
-1%
15 045
-16%
15 167
+1%
16 250
+7%
16 523
+2%
16 042
-3%
17 534
+9%
17 603
+0%
17 944
+2%
17 509
-2%
16 186
-8%
16 840
+4%
16 083
-4%
15 136
-6%
13 317
-12%
10 015
-25%
8 919
-11%
10 053
+13%
6 326
-37%
14 353
+127%
19 507
+36%
22 217
+14%
18 280
-18%
13 313
-27%
13 486
+1%
17 593
+30%
19 188
+9%
22 000
+15%
22 217
+1%
20 802
-6%
20 856
+0%
19 885
-5%
20 649
+4%
21 386
+4%
22 454
+5%
22 203
-1%
22 475
+1%
22 313
-1%
22 013
-1%
27 542
+25%
29 292
+6%
31 422
+7%
34 104
+9%
31 986
-6%
30 976
-3%
35 054
+13%
34 988
0%
35 266
+1%
36 251
+3%
Gross Profit
Cost of Revenue
(3 621)
(2 692)
(3 617)
(3 150)
(3 674)
(4 096)
(4 874)
(5 495)
(5 904)
(6 547)
(7 219)
(8 044)
(9 112)
(8 653)
(9 339)
(9 459)
(9 882)
(11 586)
(10 960)
(11 447)
(12 039)
(15 390)
(14 980)
(14 429)
(13 494)
(11 861)
(11 165)
(11 762)
(12 539)
(12 238)
(13 175)
(13 509)
(13 729)
(13 256)
(11 825)
(12 084)
(11 543)
(11 205)
(9 508)
(7 212)
(6 675)
(8 422)
(4 701)
(10 787)
(14 897)
(18 153)
(13 860)
(9 955)
(9 639)
(13 619)
(13 686)
(15 734)
(15 830)
(15 094)
(14 374)
(13 697)
(14 078)
(17 529)
(17 001)
(17 244)
(18 178)
(18 953)
(16 800)
(21 110)
(22 219)
(25 602)
(27 042)
(25 090)
(24 002)
(28 564)
(27 028)
(26 894)
(26 646)
Gross Profit
1 519
N/A
1 314
-13%
1 706
+30%
1 294
-24%
1 084
-16%
852
-21%
935
+10%
1 042
+11%
1 366
+31%
2 152
+58%
2 355
+9%
2 633
+12%
2 772
+5%
2 678
-3%
3 118
+16%
3 382
+8%
3 848
+14%
3 524
-8%
4 124
+17%
4 206
+2%
4 021
-4%
3 423
-15%
3 905
+14%
3 680
-6%
4 442
+21%
3 184
-28%
4 003
+26%
4 488
+12%
3 984
-11%
3 805
-4%
4 359
+15%
4 095
-6%
4 215
+3%
4 252
+1%
4 361
+3%
4 756
+9%
4 540
-5%
3 932
-13%
3 809
-3%
2 803
-26%
2 244
-20%
1 631
-27%
1 625
0%
3 566
+119%
4 610
+29%
4 064
-12%
4 420
+9%
3 358
-24%
3 847
+15%
3 974
+3%
5 501
+38%
6 266
+14%
6 387
+2%
5 708
-11%
6 482
+14%
6 189
-5%
6 571
+6%
3 857
-41%
5 454
+41%
4 959
-9%
4 298
-13%
3 361
-22%
5 213
+55%
6 432
+23%
7 073
+10%
5 820
-18%
7 062
+21%
6 896
-2%
6 974
+1%
6 490
-7%
7 960
+23%
8 373
+5%
9 605
+15%
Operating Income
Operating Expenses
(876)
(767)
(967)
(732)
(595)
(495)
(514)
(547)
(739)
(1 371)
(1 503)
(1 650)
(1 710)
(1 529)
(1 840)
(2 132)
(2 478)
(2 103)
(2 704)
(2 771)
(2 810)
(2 316)
(2 876)
(2 771)
(3 135)
(2 034)
(2 639)
(2 850)
(2 476)
(3 435)
(4 171)
(4 261)
(4 473)
(2 889)
(2 831)
(2 830)
(2 471)
(2 407)
(2 615)
(2 061)
(1 932)
(1 398)
(1 111)
(2 332)
(3 271)
(2 733)
(3 492)
(2 997)
(3 127)
(2 818)
(4 137)
(4 674)
(4 706)
(4 121)
(4 942)
(4 743)
(5 204)
(2 505)
(4 271)
(4 045)
(3 382)
(2 446)
(4 067)
(4 779)
(5 406)
(4 019)
(5 342)
(5 195)
(5 090)
(3 918)
(5 283)
(5 237)
(6 082)
Selling, General & Administrative
(88)
(123)
(151)
(148)
(141)
(73)
(87)
(81)
(132)
(187)
(224)
(279)
(270)
(265)
(267)
(269)
(284)
(1 723)
(348)
(374)
(398)
(1 953)
(407)
(401)
(396)
(1 652)
(374)
(400)
(415)
(1 717)
(475)
(484)
(479)
(2 439)
(464)
(457)
(456)
(1 873)
(417)
(382)
(381)
(1 041)
(136)
(283)
(422)
(2 220)
(553)
(549)
(549)
(2 213)
(561)
(552)
(547)
(3 619)
(545)
(544)
(546)
(1 998)
(553)
(580)
(591)
(1 928)
(608)
(636)
(658)
(3 335)
(741)
(748)
(744)
(3 331)
(765)
(772)
(836)
Depreciation & Amortization
(95)
(80)
(97)
(88)
(84)
(68)
(80)
(98)
(109)
(156)
(166)
(176)
(187)
(169)
(184)
(193)
(226)
(282)
(303)
(328)
(338)
(350)
(348)
(342)
(368)
(370)
(398)
(422)
(405)
(410)
(413)
(421)
(415)
(409)
(399)
(398)
(405)
(395)
(381)
(362)
(344)
(318)
(110)
(231)
(342)
(459)
(469)
(471)
(487)
(523)
(518)
(515)
(509)
(464)
(460)
(454)
(448)
(454)
(460)
(459)
(455)
(455)
(489)
(525)
(570)
(611)
(586)
(545)
(502)
(452)
(451)
(565)
(668)
Other Operating Expenses
(693)
(563)
(720)
(496)
(370)
(354)
(347)
(368)
(498)
(1 028)
(1 113)
(1 196)
(1 253)
(1 095)
(1 390)
(1 671)
(1 967)
(98)
(2 053)
(2 069)
(2 075)
(13)
(2 121)
(2 029)
(2 370)
(13)
(1 867)
(2 028)
(1 657)
(1 308)
(3 283)
(3 356)
(3 578)
(40)
(1 968)
(1 976)
(1 610)
(140)
(1 817)
(1 318)
(1 207)
(39)
(865)
(1 818)
(2 508)
(54)
(2 470)
(1 977)
(2 091)
(81)
(3 058)
(3 606)
(3 649)
(38)
(3 937)
(3 745)
(4 210)
(54)
(3 258)
(3 006)
(2 336)
(63)
(2 970)
(3 618)
(4 178)
(73)
(4 015)
(3 902)
(3 844)
(135)
(4 067)
(3 899)
(4 579)
Operating Income
642
N/A
547
-15%
739
+35%
562
-24%
489
-13%
357
-27%
421
+18%
495
+18%
627
+27%
782
+25%
852
+9%
983
+15%
1 062
+8%
1 149
+8%
1 278
+11%
1 250
-2%
1 370
+10%
1 422
+4%
1 421
0%
1 436
+1%
1 210
-16%
1 107
-9%
1 029
-7%
909
-12%
1 307
+44%
1 150
-12%
1 364
+19%
1 638
+20%
1 508
-8%
369
-76%
189
-49%
(166)
N/A
(258)
-55%
1 363
N/A
1 530
+12%
1 926
+26%
2 069
+7%
1 524
-26%
1 194
-22%
742
-38%
312
-58%
233
-25%
514
+121%
1 234
+140%
1 339
+9%
1 331
-1%
929
-30%
361
-61%
721
+100%
1 156
+60%
1 364
+18%
1 592
+17%
1 681
+6%
1 587
-6%
1 540
-3%
1 445
-6%
1 368
-5%
1 352
-1%
1 183
-12%
914
-23%
915
+0%
915
0%
1 146
+25%
1 653
+44%
1 667
+1%
1 801
+8%
1 719
-5%
1 701
-1%
1 884
+11%
2 572
+36%
2 676
+4%
3 136
+17%
3 523
+12%
Pre-Tax Income
Interest Income Expense
(90)
(83)
(87)
(86)
(85)
(68)
(78)
(99)
(173)
(268)
(302)
(369)
(363)
(309)
(342)
(185)
(196)
(249)
(330)
(493)
(546)
(492)
(748)
(745)
(712)
(218)
(279)
(232)
(199)
634
(342)
(359)
(348)
(62)
(303)
(362)
(405)
106
(416)
(370)
(383)
(129)
(179)
(358)
(515)
(446)
(604)
(564)
(562)
(386)
(714)
(707)
(639)
(134)
(418)
(366)
(386)
37
(376)
(386)
(401)
(221)
(527)
(654)
(736)
(162)
(847)
(837)
(895)
(191)
(1 118)
(1 211)
(1 331)
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
(30)
(30)
(30)
(49)
(49)
(398)
(443)
(541)
(541)
(191)
(147)
0
0
0
0
0
0
0
0
(25)
(25)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
Gain/Loss on Disposition of Assets
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
129
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(66)
0
0
0
(157)
0
0
0
(137)
0
0
0
(140)
1 020
1 289
1 320
(51)
(21)
145
(3)
(52)
562
220
422
21
41
(249)
24
(1)
226
646
456
(92)
223
172
28
(86)
256
286
385
(39)
430
341
440
201
292
484
491
(195)
700
595
507
(287)
632
332
360
Pre-Tax Income
552
N/A
593
+7%
652
+10%
476
-27%
404
-15%
289
-28%
343
+19%
396
+15%
454
+15%
513
+13%
550
+7%
614
+12%
699
+14%
840
+20%
936
+11%
1 064
+14%
1 174
+10%
1 107
-6%
1 091
-1%
943
-14%
665
-29%
459
-31%
281
-39%
164
-42%
595
+264%
795
+34%
1 085
+36%
1 406
+30%
1 309
-7%
864
-34%
837
-3%
734
-12%
685
-7%
1 202
+76%
1 157
-4%
1 310
+13%
1 219
-7%
1 037
-15%
800
-23%
401
-50%
204
-49%
124
-39%
376
+203%
627
+67%
848
+35%
884
+4%
551
-38%
443
-20%
615
+39%
653
+6%
849
+30%
1 057
+24%
1 070
+1%
1 367
+28%
1 378
+1%
1 364
-1%
1 366
+0%
1 350
-1%
1 237
-8%
869
-30%
954
+10%
895
-6%
912
+2%
1 484
+63%
1 423
-4%
1 443
+1%
1 573
+9%
1 460
-7%
1 496
+2%
2 084
+39%
2 191
+5%
2 257
+3%
2 552
+13%
Net Income
Tax Provision
(160)
(200)
(243)
(193)
(145)
(106)
(128)
(154)
(191)
(163)
(168)
(163)
(162)
(287)
(313)
(401)
(468)
(385)
(397)
(330)
(232)
(243)
(182)
(141)
(291)
(339)
(435)
(533)
(489)
(50)
(53)
(60)
(73)
(491)
(443)
(498)
(449)
(415)
(356)
(187)
(119)
(34)
(126)
(225)
(293)
(296)
(176)
(119)
(152)
(98)
(159)
(195)
(195)
(358)
(348)
(363)
(357)
(334)
(316)
(243)
(270)
(224)
(216)
(347)
(352)
(392)
(444)
(403)
(404)
(552)
(574)
(589)
(674)
Income from Continuing Operations
393
393
410
284
259
183
216
241
263
350
382
451
537
553
622
663
706
722
694
613
432
216
99
22
305
456
649
872
820
814
784
674
612
711
714
812
770
622
444
215
86
90
250
402
555
588
375
324
463
555
690
862
874
1 008
1 030
1 002
1 010
1 016
921
626
684
670
696
1 137
1 071
1 051
1 128
1 057
1 092
1 532
1 617
1 669
1 878
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
(6)
0
0
0
24
24
24
24
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)
393
N/A
393
+0%
410
+4%
284
-31%
259
-9%
183
-29%
216
+18%
241
+12%
263
+9%
350
+33%
382
+9%
451
+18%
537
+19%
553
+3%
622
+13%
663
+7%
706
+6%
722
+2%
693
-4%
612
-12%
432
-29%
209
-52%
93
-56%
16
-83%
298
+1 821%
450
+51%
644
+43%
867
+35%
814
-6%
838
+3%
808
-4%
698
-14%
636
-9%
711
+12%
714
+0%
812
+14%
770
-5%
622
-19%
444
-29%
215
-52%
86
-60%
90
+5%
250
+178%
402
+61%
555
+38%
588
+6%
375
-36%
324
-14%
463
+43%
555
+20%
690
+24%
862
+25%
874
+1%
1 008
+15%
1 030
+2%
1 002
-3%
1 010
+1%
1 016
+1%
921
-9%
626
-32%
685
+9%
670
-2%
696
+4%
1 137
+63%
1 071
-6%
1 051
-2%
1 128
+7%
1 056
-6%
1 092
+3%
1 532
+40%
1 617
+6%
1 669
+3%
1 878
+13%
EPS (Diluted)
10.38
N/A
10.34
0%
10.84
+5%
7.51
-31%
6.85
-9%
4.82
-30%
5.67
+18%
6.34
+12%
7.03
+11%
8.97
+28%
7.18
-20%
8.45
+18%
10.07
+19%
10.43
+4%
11.69
+12%
12.3
+5%
13.24
+8%
13.62
+3%
13
-5%
11.38
-12%
8.1
-29%
3.94
-51%
1.74
-56%
0.29
-83%
5.59
+1 828%
8.32
+49%
11.74
+41%
15.61
+33%
14.88
-5%
15.23
+2%
14.61
-4%
12.5
-14%
11.49
-8%
12.92
+12%
12.54
-3%
13.37
+7%
12.99
-3%
10.72
-17%
7.88
-26%
3.68
-53%
1.49
-60%
1.58
+6%
4.38
+177%
7.02
+60%
9.71
+38%
10.3
+6%
6.6
-36%
5.67
-14%
8.11
+43%
9.72
+20%
12.08
+24%
15.1
+25%
15.32
+1%
17.68
+15%
17.13
-3%
16.67
-3%
16.79
+1%
17.52
+4%
15.33
-12%
10.44
-32%
11.4
+9%
11.17
-2%
11.73
+5%
19.45
+66%
17.11
-12%
16.73
-2%
16.76
+0%
15.71
-6%
16.5
+5%
22.78
+38%
24.18
+6%
21.11
-13%
26.06
+23%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett