First Time Loading...

MBL Infrastructures Ltd
NSE:MBLINFRA

Watchlist Manager
MBL Infrastructures Ltd Logo
MBL Infrastructures Ltd
NSE:MBLINFRA
Watchlist
Price: 42.35 INR -3.64% Market Closed
Updated: Jun 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

1.4B
-5%
Revenue
Growth Rates:
1 Year
-7%
3 Years
-33%
5 Years
-65%
7 Years
-94%
10 Years
-92%
-1.9B
-13%
Operating Income
Growth Rates:
1 Year
-48%
3 Years
+3%
5 Years
-
7 Years
-
10 Years
-
-330.6m
+5%
Net Income
Growth Rates:
1 Year
+44%
3 Years
-
5 Years
-
7 Years
+47%
10 Years
-

Earnings Waterfall
MBL Infrastructures Ltd

Revenue
1.4B INR
Cost of Revenue
-227.1m INR
Gross Profit
1.2B INR
Operating Expenses
-3.1B INR
Operating Income
-1.9B INR
Other Expenses
1.6B INR
Net Income
-330.6m INR

Income Statement
MBL Infrastructures Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 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
Revenue
Revenue
17 943
N/A
17 663
-2%
18 254
+3%
18 727
+3%
19 154
+2%
19 618
+2%
20 620
+5%
21 219
+3%
22 699
+7%
23 427
+3%
24 495
+5%
24 169
-1%
22 936
-5%
22 813
-1%
17 143
-25%
13 920
-19%
8 664
-38%
5 107
-41%
4 111
-19%
4 160
+1%
4 013
-4%
1 541
-62%
1 498
-3%
1 209
-19%
1 405
+16%
2 128
+52%
1 866
-12%
2 003
+7%
2 111
+5%
2 028
-4%
2 121
+5%
2 185
+3%
2 062
-6%
1 644
-20%
1 570
-5%
1 566
0%
1 514
-3%
1 594
+5%
1 798
+13%
1 483
-18%
1 415
-5%
Gross Profit
Cost of Revenue
(15 694)
(15 001)
(15 432)
(15 626)
(15 790)
(16 189)
(16 717)
(17 183)
(18 461)
(19 249)
(20 058)
(22 044)
(21 045)
(21 276)
(17 650)
(12 625)
(8 286)
(1 030)
(964)
(1 165)
(949)
(737)
(678)
(442)
(360)
(441)
(341)
(385)
(454)
(570)
(579)
(501)
(434)
(371)
(375)
(398)
(350)
(292)
(334)
(252)
(227)
Gross Profit
2 248
N/A
2 662
+18%
2 822
+6%
3 101
+10%
3 364
+8%
3 429
+2%
3 903
+14%
4 035
+3%
4 238
+5%
4 178
-1%
4 437
+6%
2 125
-52%
1 890
-11%
1 538
-19%
(507)
N/A
1 295
N/A
378
-71%
4 077
+979%
3 147
-23%
2 995
-5%
3 064
+2%
805
-74%
819
+2%
767
-6%
1 045
+36%
1 686
+61%
1 525
-10%
1 619
+6%
1 657
+2%
1 458
-12%
1 542
+6%
1 684
+9%
1 628
-3%
1 272
-22%
1 194
-6%
1 168
-2%
1 164
0%
1 302
+12%
1 465
+12%
1 230
-16%
1 188
-3%
Operating Income
Operating Expenses
(776)
(920)
(1 054)
(1 135)
(1 332)
(1 259)
(1 627)
(1 804)
(1 948)
(1 977)
(2 140)
(2 109)
(1 839)
(1 700)
(2 197)
(1 873)
(1 943)
(3 756)
(2 976)
(3 140)
(2 883)
(558)
(746)
(3 524)
(3 709)
(2 663)
(185)
(3 328)
(3 658)
(2 572)
(2 659)
(2 743)
(2 665)
(2 413)
(2 508)
(2 500)
(2 480)
(2 871)
(2 986)
(2 944)
(3 130)
Selling, General & Administrative
(249)
(694)
(288)
(305)
(333)
(956)
(401)
(437)
(465)
(1 454)
(474)
(459)
(431)
(1 205)
(280)
(201)
(128)
(92)
(85)
(89)
(97)
(237)
(118)
(119)
(134)
(1 971)
(126)
(127)
(115)
(1 504)
(124)
(126)
(130)
(1 357)
(144)
(146)
(139)
(2 021)
(129)
(123)
(121)
Depreciation & Amortization
(133)
(141)
(157)
(172)
(199)
(202)
(207)
(214)
(213)
(332)
(361)
(386)
(383)
(272)
(236)
(196)
(179)
(227)
(216)
(215)
(210)
(198)
(278)
(339)
(457)
(546)
(550)
(595)
(600)
(957)
(993)
(996)
(995)
(671)
(704)
(703)
(727)
(722)
(724)
(719)
(685)
Other Operating Expenses
(394)
(86)
(608)
(657)
(801)
(101)
(1 019)
(1 153)
(1 271)
(192)
(1 304)
(1 265)
(1 025)
(222)
(1 682)
(1 476)
(1 637)
(3 438)
(2 676)
(2 836)
(2 577)
(123)
(350)
(3 067)
(3 118)
(145)
491
(2 606)
(2 943)
(110)
(1 543)
(1 622)
(1 540)
(385)
(1 660)
(1 651)
(1 614)
(128)
(2 133)
(2 103)
(2 323)
Operating Income
1 472
N/A
1 742
+18%
1 769
+2%
1 966
+11%
2 032
+3%
2 170
+7%
2 276
+5%
2 231
-2%
2 290
+3%
2 201
-4%
2 297
+4%
16
-99%
52
+231%
(162)
N/A
(2 704)
-1 569%
(578)
+79%
(1 565)
-171%
321
N/A
171
-47%
(145)
N/A
181
N/A
246
+36%
73
-70%
(2 758)
N/A
(2 664)
+3%
(976)
+63%
1 340
N/A
(1 709)
N/A
(2 001)
-17%
(1 114)
+44%
(1 117)
0%
(1 059)
+5%
(1 037)
+2%
(1 140)
-10%
(1 314)
-15%
(1 332)
-1%
(1 316)
+1%
(1 569)
-19%
(1 521)
+3%
(1 714)
-13%
(1 942)
-13%
Pre-Tax Income
Interest Income Expense
(731)
(724)
(748)
(802)
(874)
(960)
(1 094)
(1 157)
(1 235)
(1 058)
(1 397)
(1 384)
(1 607)
(1 098)
(1 459)
(1 744)
(2 124)
(1 820)
(2 644)
(2 484)
(1 484)
578
(1 157)
(1 170)
(1 640)
114
(381)
(105)
168
664
(353)
(281)
(208)
365
(355)
(350)
(342)
983
(320)
(308)
(296)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 198
2 198
2 198
1 638
1 638
1 638
1 638
(2 837)
(2 837)
0
0
2 847
0
2 941
2 941
95
95
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
(1)
0
0
0
(2)
0
0
0
(9)
0
0
0
(13)
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
24
13
36
23
20
(20)
60
130
188
(17)
242
239
311
19
321
253
422
(19)
975
1 303
1 011
(1 042)
783
765
973
136
1 076
1 040
1 065
108
1 177
1 097
1 154
226
1 043
935
847
78
1 426
1 650
1 792
Pre-Tax Income
765
N/A
1 030
+35%
1 057
+3%
1 187
+12%
1 178
-1%
1 188
+1%
1 242
+5%
1 204
-3%
1 243
+3%
1 117
-10%
1 142
+2%
(1 130)
N/A
(1 244)
-10%
(1 255)
-1%
(1 644)
-31%
129
N/A
(1 070)
N/A
121
N/A
140
+16%
313
+123%
1 346
+331%
(3 055)
N/A
(3 138)
-3%
(3 162)
-1%
(3 331)
-5%
2 121
N/A
2 035
-4%
2 167
+7%
2 173
+0%
(246)
N/A
(198)
+20%
(243)
-23%
(91)
+63%
(550)
-508%
(625)
-14%
(747)
-19%
(811)
-9%
(508)
+37%
(415)
+18%
(371)
+11%
(446)
-20%
Net Income
Tax Provision
(153)
(260)
(272)
(269)
(278)
(372)
(354)
(360)
(369)
(248)
(255)
624
623
613
679
(53)
370
70
55
37
41
417
453
383
64
531
669
1 074
1 939
880
819
571
(352)
551
457
273
219
2
2
24
116
Income from Continuing Operations
613
770
785
918
900
816
888
843
874
869
887
(506)
(621)
(642)
(965)
77
(700)
191
195
350
1 388
(2 639)
(2 685)
(2 779)
(3 266)
2 652
2 704
3 241
4 112
634
621
327
(443)
1
(169)
(474)
(592)
(505)
(413)
(348)
(331)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36
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)
613
N/A
770
+26%
785
+2%
918
+17%
900
-2%
816
-9%
888
+9%
843
-5%
874
+4%
869
-1%
887
+2%
(506)
N/A
(621)
-23%
(642)
-3%
(965)
-50%
77
N/A
(700)
N/A
227
N/A
231
+2%
386
+67%
1 424
+269%
(2 639)
N/A
(2 685)
-2%
(2 779)
-3%
(3 266)
-18%
2 652
N/A
2 704
+2%
3 241
+20%
4 112
+27%
634
-85%
621
-2%
327
-47%
(443)
N/A
1
N/A
(169)
N/A
(474)
-181%
(592)
-25%
(505)
+15%
(413)
+18%
(348)
+16%
(331)
+5%
EPS (Diluted)
17.49
N/A
21.98
+26%
22.42
+2%
26.23
+17%
25.72
-2%
22.05
-14%
21.4
-3%
20.32
-5%
21.05
+4%
21.19
+1%
21.38
+1%
-12.22
N/A
-14.96
-22%
-15.65
-5%
-23.26
-49%
1.88
N/A
-16.86
N/A
5.53
N/A
6.7
+21%
3.68
-45%
16.28
+342%
-30.33
N/A
-25.62
+16%
-31.65
-24%
-31.13
+2%
25.25
N/A
25.79
+2%
30.98
+20%
39.27
+27%
6.05
-85%
5.93
-2%
3.13
-47%
-4.37
N/A
0.01
N/A
-1.6
N/A
-4.51
-182%
-5.65
-25%
-4.82
+15%
-3.94
+18%
-3.32
+16%
-3.16
+5%

See Also

Summary
MBLINFRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
MBLINFRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MBLINFRA stock valuation using valuation multiples.
Wall Street Estimates
MBLINFRA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MBLINFRA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 142,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.