First Time Loading...

Mahanagar Telephone Nigam Ltd
NSE:MTNL

Watchlist Manager
Mahanagar Telephone Nigam Ltd Logo
Mahanagar Telephone Nigam Ltd
NSE:MTNL
Watchlist
Price: 37.65 INR 0.27% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

8.1B
-4%
Revenue
Growth Rates:
1 Year
-15%
3 Years
-45%
5 Years
-47%
7 Years
-
10 Years
-
-11.5B
+2%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
-53%
5 Years
+33%
7 Years
-
10 Years
-
-32.3B
-2%
Net Income
Growth Rates:
1 Year
-17%
3 Years
-30%
5 Years
-23%
7 Years
-
10 Years
-

Earnings Waterfall
Mahanagar Telephone Nigam Ltd

Revenue
8.1B INR
Cost of Revenue
-785.7m INR
Gross Profit
7.3B INR
Operating Expenses
-18.8B INR
Operating Income
-11.5B INR
Other Expenses
-20.8B INR
Net Income
-32.3B INR

Income Statement
Mahanagar Telephone Nigam Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2003 Jun-2003 Sep-2003 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 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
60 217
N/A
60 604
+1%
61 372
+1%
62 501
+2%
66 839
+7%
66 329
-1%
65 345
-1%
62 870
-4%
60 729
-3%
59 453
-2%
58 831
-1%
58 488
-1%
61 029
+4%
60 588
-1%
59 799
-1%
60 775
+2%
56 141
-8%
55 428
-1%
5 125
-91%
9 790
+91%
15 248
+56%
20 854
+37%
20 069
-4%
19 289
-4%
17 911
-7%
16 236
-9%
15 585
-4%
15 122
-3%
14 647
-3%
13 877
-5%
13 201
-5%
12 836
-3%
12 267
-4%
11 490
-6%
10 986
-4%
10 308
-6%
9 546
-7%
9 352
-2%
8 840
-5%
8 439
-5%
8 087
-4%
Gross Profit
Cost of Revenue
0
0
0
(1 615)
(6 452)
(7 802)
(9 027)
(8 527)
(5 080)
(4 896)
(4 936)
(4 906)
(4 609)
(4 587)
(4 421)
(4 552)
(4 677)
(4 608)
(470)
(896)
(1 477)
(1 960)
(1 830)
(1 801)
(1 687)
(1 861)
(1 681)
(1 641)
(1 554)
(1 404)
(1 326)
(1 298)
(1 230)
(1 256)
(1 106)
(1 017)
(950)
(997)
(890)
(847)
(786)
Gross Profit
0
N/A
0
N/A
0
N/A
60 886
N/A
60 387
-1%
58 527
-3%
56 318
-4%
54 343
-4%
55 649
+2%
54 557
-2%
53 895
-1%
53 582
-1%
56 420
+5%
56 001
-1%
55 378
-1%
56 223
+2%
51 464
-8%
50 820
-1%
4 655
-91%
8 894
+91%
13 771
+55%
18 894
+37%
18 240
-3%
17 489
-4%
16 225
-7%
14 375
-11%
13 905
-3%
13 482
-3%
13 094
-3%
12 473
-5%
11 874
-5%
11 538
-3%
11 037
-4%
10 234
-7%
9 880
-3%
9 291
-6%
8 596
-7%
8 356
-3%
7 950
-5%
7 592
-5%
7 302
-4%
Operating Income
Operating Expenses
(47 318)
(47 319)
(48 275)
(43 965)
(43 183)
(41 480)
(39 840)
(42 552)
(42 198)
(42 925)
(42 900)
(43 648)
(49 528)
(49 324)
(49 370)
(49 225)
(43 566)
(43 034)
(11 020)
(20 936)
(30 964)
(36 225)
(39 828)
(40 167)
(41 549)
(34 047)
(32 501)
(26 990)
(20 608)
(16 025)
(19 790)
(19 834)
(19 584)
(16 221)
(19 706)
(19 830)
(20 025)
(13 640)
(19 562)
(19 310)
(18 822)
Selling, General & Administrative
0
0
0
(3 447)
(16 194)
(20 769)
(25 705)
(26 383)
(17 888)
(17 898)
(17 695)
(18 441)
(19 058)
(18 962)
(18 885)
(18 813)
(18 141)
(17 878)
(8 458)
(15 869)
(23 399)
(29 734)
(29 828)
(30 193)
(31 635)
(27 420)
(22 819)
(17 478)
(11 389)
(10 456)
(11 200)
(11 644)
(11 615)
(12 056)
(12 172)
(12 368)
(10 813)
(11 121)
(7 346)
(5 751)
(5 990)
Depreciation & Amortization
(8 806)
(8 883)
(9 299)
0
(5 438)
(4 600)
(3 722)
(5 188)
(5 880)
(5 992)
(6 110)
(6 265)
(6 514)
(6 693)
(6 784)
(6 848)
(6 892)
(6 948)
(2 561)
(5 066)
(7 565)
(10 008)
(10 001)
(9 974)
(9 913)
(9 840)
(9 682)
(9 514)
(9 221)
(8 913)
(8 591)
(8 190)
(7 969)
(7 698)
(7 534)
(7 462)
(7 351)
(7 263)
(7 121)
(6 985)
(6 835)
Other Operating Expenses
(38 512)
(38 436)
(38 976)
(40 518)
(21 551)
(16 111)
(10 413)
(10 981)
(18 430)
(19 035)
(19 095)
(18 942)
(23 956)
(23 669)
(23 701)
(23 564)
(18 533)
(18 208)
0
0
0
3 517
0
0
0
3 212
0
0
0
3 344
0
0
0
3 533
0
(0)
(1 861)
4 744
(5 095)
(6 573)
(5 997)
Operating Income
12 899
N/A
13 285
+3%
13 097
-1%
16 921
+29%
17 204
+2%
17 047
-1%
16 478
-3%
11 791
-28%
13 451
+14%
11 632
-14%
10 995
-5%
9 934
-10%
6 892
-31%
6 677
-3%
6 008
-10%
6 998
+16%
7 898
+13%
7 786
-1%
(6 365)
N/A
(12 042)
-89%
(17 193)
-43%
(17 331)
-1%
(21 590)
-25%
(22 679)
-5%
(25 325)
-12%
(19 672)
+22%
(18 596)
+5%
(13 510)
+27%
(7 516)
+44%
(3 552)
+53%
(7 917)
-123%
(8 296)
-5%
(8 547)
-3%
(5 987)
+30%
(9 825)
-64%
(10 539)
-7%
(11 429)
-8%
(5 284)
+54%
(11 612)
-120%
(11 718)
-1%
(11 520)
+2%
Pre-Tax Income
Interest Income Expense
(274)
(350)
(352)
(367)
(346)
(371)
(366)
(374)
(359)
(331)
(359)
(309)
(261)
(192)
(98)
(60)
(43)
(37)
(4 398)
(9 094)
(13 978)
(17 612)
(19 546)
(19 972)
(20 114)
(18 873)
(21 024)
(21 206)
(21 864)
(21 095)
(22 142)
(22 518)
(22 501)
(20 633)
(22 453)
(22 755)
(23 168)
(22 809)
(25 297)
(26 105)
(27 098)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
230
0
0
0
68
0
0
0
9
0
0
0
0
0
0
0
3
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
(160)
0
0
0
8
0
0
0
32
0
0
0
34
0
0
0
(10)
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 324
3 104
4 883
1 000
6 156
6 762
7 153
1 543
6 848
5 623
4 562
15
4 971
5 003
5 022
584
6 632
6 813
6 954
(1 056)
5 764
6 130
6 290
Pre-Tax Income
12 625
N/A
12 935
+2%
12 745
-1%
16 554
+30%
16 858
+2%
16 676
-1%
16 112
-3%
11 417
-29%
13 092
+15%
11 301
-14%
10 636
-6%
9 625
-10%
6 631
-31%
6 485
-2%
5 910
-9%
6 938
+17%
7 855
+13%
7 749
-1%
(9 439)
N/A
(18 031)
-91%
(26 288)
-46%
(33 872)
-29%
(34 979)
-3%
(35 889)
-3%
(38 285)
-7%
(36 927)
+4%
(32 773)
+11%
(29 094)
+11%
(24 819)
+15%
(24 592)
+1%
(25 088)
-2%
(25 811)
-3%
(26 025)
-1%
(26 002)
+0%
(25 646)
+1%
(26 480)
-3%
(27 642)
-4%
(29 156)
-5%
(31 145)
-7%
(31 693)
-2%
(32 328)
-2%
Net Income
Tax Provision
(3 652)
(3 811)
(3 857)
(5 010)
(4 513)
(4 178)
(3 768)
(1 890)
(2 970)
(2 397)
(2 184)
(2 008)
(937)
(1 192)
(1 142)
(1 685)
(3 267)
(3 235)
0
0
0
(9)
(9)
(9)
(9)
(11)
(11)
(11)
(11)
(21)
(21)
(21)
(21)
(29)
(29)
(29)
(29)
5
5
5
5
Income from Continuing Operations
8 973
9 124
8 888
11 544
12 345
12 498
12 344
9 527
10 122
8 904
8 452
7 617
5 694
5 293
4 768
5 253
4 588
4 514
(9 439)
(18 031)
(26 288)
(33 881)
(34 988)
(35 898)
(38 294)
(36 937)
(32 783)
(29 104)
(24 829)
(24 613)
(25 109)
(25 831)
(26 046)
(26 031)
(25 675)
(26 509)
(27 672)
(29 151)
(31 140)
(31 688)
(32 323)
Net Income (Common)
8 973
N/A
9 124
+2%
8 888
-3%
11 544
+30%
11 504
0%
11 657
+1%
11 503
-1%
8 686
-24%
10 122
+17%
8 904
-12%
8 452
-5%
7 617
-10%
5 720
-25%
5 319
-7%
4 794
-10%
5 858
+22%
6 820
+16%
6 746
-1%
(9 439)
N/A
(18 031)
-91%
(26 288)
-46%
(33 881)
-29%
(34 988)
-3%
(35 898)
-3%
(38 294)
-7%
(36 937)
+4%
(32 783)
+11%
(29 104)
+11%
(24 829)
+15%
(24 613)
+1%
(25 109)
-2%
(25 831)
-3%
(26 046)
-1%
(26 031)
+0%
(25 675)
+1%
(26 509)
-3%
(27 672)
-4%
(29 151)
-5%
(31 140)
-7%
(31 688)
-2%
(32 323)
-2%
EPS (Diluted)
14.25
N/A
14.48
+2%
14.1
-3%
18.31
+30%
18.25
0%
18.5
+1%
18.26
-1%
13.79
-24%
16.07
+17%
14.13
-12%
13.41
-5%
12.09
-10%
9.08
-25%
8.45
-7%
7.62
-10%
9.3
+22%
10.83
+16%
10.71
-1%
-14.98
N/A
-28.62
-91%
-41.73
-46%
-53.78
-29%
-55.54
-3%
-56.98
-3%
-60.78
-7%
-58.63
+4%
-52.04
+11%
-46.2
+11%
-39.41
+15%
-39.07
+1%
-39.85
-2%
-41
-3%
-41.35
-1%
-41.32
+0%
-40.76
+1%
-42.08
-3%
-43.92
-4%
-46.27
-5%
-49.42
-7%
-50.29
-2%
-51.3
-2%

See Also

Summary
MTNL intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTNL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTNL stock valuation using valuation multiples.
Wall Street Estimates
MTNL 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
MTNL 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 131,800+ 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.