Watchlist Manager

Watchlist

Price: 85.81 INR 0.87% Market Closed

Market Cap: ₹754.4B

	NMDC Ltd NSE:NMDC	IN
	Jetblack Corp OTC:JTBK	US

Income Statement

Currency: INR

	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	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	19	0	0	0	33	0	0	0	101	0	0	0	323	0	0	0	683	0	0	0	713	0	0	0	0	0	0	0
Revenue	22 300 N/A	24 508 +10%	30 824 +26%	35 269 +14%	37 109 +5%	41 831 +13%	41 191 -2%	42 854 +4%	41 858 -2%	47 474 +13%	48 376 +2%	53 161 +10%	57 113 +7%	71 562 +25%	78 886 +10%	88 250 +12%	75 640 -14%	80 929 +7%	78 014 -4%	70 338 -10%	62 391 -11%	83 336 +34%	94 737 +14%	105 905 +12%	113 693 +7%	126 174 +11%	129 740 +3%	128 803 -1%	112 619 -13%	113 197 +1%	108 692 -4%	100 947 -7%	107 043 +6%	107 346 +0%	106 025 -1%	113 780 +7%	120 582 +6%	24 220 -80%	48 599 +101%	85 093 +75%	121 527 +43%	129 943 +7%	127 982 -2%	121 552 -5%	116 992 -4%	103 730 -11%	103 611 0%	117 098 +13%	153 701 +31%	199 448 +30%	245 084 +23%	260 271 +6%	258 817 -1%	241 366 -7%	206 716 -14%	185 178 -10%	176 669 -5%	182 945 +4%	189 800 +4%	206 699 +9%	213 079 +3%	213 274 +0%	222 323 +4%	233 902 +5%	239 055 +2%	252 302 +6%	266 894 +6%	277 324 +4%
Gross Profit
Cost of Revenue	(4 152)	(4 501)	(4 220)	(4 108)	(4 245)	(2 980)	(3 373)	(3 621)	(4 568)	(3 874)	(3 960)	(4 030)	(6 025)	(6 185)	(6 393)	(6 784)	(6 122)	(5 917)	(6 537)	(8 026)	(10 356)	(11 042)	(12 825)	(13 907)	(15 905)	(16 849)	(17 955)	(18 285)	(18 357)	(19 017)	(17 874)	(17 307)	(16 370)	(16 912)	(17 738)	(18 760)	(27 854)	(7 225)	(14 748)	(24 125)	(34 108)	(35 499)	(35 139)	(34 373)	(36 445)	(32 761)	(33 143)	(34 574)	(44 203)	(54 739)	(78 094)	(95 829)	(104 182)	(113 531)	(102 679)	(95 813)	(80 041)	(99 775)	(102 750)	(105 586)	(99 626)	(99 553)	(100 797)	(107 022)	(109 020)	(115 617)	(120 665)	(128 031)
Gross Profit	18 148 N/A	20 009 +10%	26 605 +33%	31 162 +17%	32 865 +5%	38 851 +18%	37 817 -3%	39 232 +4%	37 290 -5%	43 599 +17%	44 417 +2%	49 131 +11%	51 088 +4%	65 377 +28%	72 492 +11%	81 465 +12%	69 518 -15%	75 011 +8%	71 476 -5%	62 312 -13%	52 035 -16%	72 294 +39%	81 911 +13%	91 998 +12%	97 788 +6%	109 326 +12%	111 787 +2%	110 519 -1%	94 262 -15%	94 180 0%	90 818 -4%	83 640 -8%	90 673 +8%	90 433 0%	88 286 -2%	95 018 +8%	92 729 -2%	16 995 -82%	33 852 +99%	60 969 +80%	87 419 +43%	94 446 +8%	92 844 -2%	87 180 -6%	80 548 -8%	70 969 -12%	70 468 -1%	82 524 +17%	109 497 +33%	144 710 +32%	166 991 +15%	164 443 -2%	154 635 -6%	127 836 -17%	104 037 -19%	89 365 -14%	96 628 +8%	83 169 -14%	87 050 +5%	101 113 +16%	113 453 +12%	113 721 +0%	121 526 +7%	126 881 +4%	130 036 +2%	136 685 +5%	146 229 +7%	149 292 +2%
Operating Income
Operating Expenses	(6 964)	(6 781)	(7 378)	(7 364)	(7 162)	(7 478)	(6 853)	(6 464)	(5 854)	(6 365)	(5 363)	(4 538)	(8 315)	(10 512)	(12 981)	(15 024)	(11 866)	(11 691)	(10 838)	(10 608)	(8 579)	(9 449)	(10 178)	(10 135)	(12 541)	(12 326)	(11 308)	(10 576)	(6 275)	(5 747)	(7 411)	(8 936)	(18 278)	(22 043)	(24 324)	(25 964)	(16 511)	(3 384)	(8 335)	(14 613)	(20 948)	(23 595)	(24 291)	(24 212)	(23 470)	(24 947)	(24 302)	(24 550)	(23 880)	(24 852)	(26 359)	(25 368)	(31 667)	(27 962)	(26 919)	(27 183)	(39 451)	(24 898)	(25 533)	(30 912)	(44 018)	(40 881)	(46 877)	(48 790)	(52 735)	(58 365)	(61 902)	(67 286)
Selling, General & Administrative	(4 792)	(4 437)	(4 552)	(4 792)	(4 943)	(3 926)	(3 518)	(3 006)	(3 842)	(3 818)	(4 224)	(4 664)	(7 544)	(6 463)	(7 405)	(8 035)	(10 934)	(7 454)	(6 551)	(6 097)	(7 756)	(4 929)	(5 705)	(5 883)	(11 161)	(7 804)	(6 502)	(5 459)	(4 760)	(1 374)	(2 910)	(4 229)	(8 180)	(10 731)	(12 268)	(12 936)	(14 633)	(318)	(657)	(2 354)	(17 363)	(6 858)	(7 669)	(7 914)	(19 143)	(8 184)	(8 701)	(9 616)	(19 841)	(10 871)	(11 075)	(9 552)	(26 740)	(8 999)	(7 693)	(7 124)	(32 896)	(4 815)	(4 884)	(8 972)	(37 551)	(18 574)	(23 586)	(24 451)	(46 050)	(23 802)	(23 785)	(24 768)
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	(518)	0	0	0	(971)	0	0	0	(1 461)	0	0	0	(1 742)	0	0	0	(1 458)	0	0	0	(784)	0	0	0
Depreciation & Amortization	(638)	(636)	(1 041)	(986)	(1 137)	(1 129)	(714)	(715)	(800)	(805)	(817)	(861)	(600)	(624)	(647)	(646)	(736)	(619)	(690)	(722)	(732)	(917)	(969)	(1 048)	(1 204)	(1 303)	(1 320)	(1 357)	(1 302)	(1 305)	(1 322)	(1 330)	(1 385)	(1 422)	(1 438)	(1 461)	(1 507)	(616)	(1 291)	(1 985)	(2 790)	(2 823)	(3 125)	(3 078)	(2 949)	(2 875)	(2 434)	(2 393)	(2 285)	(2 264)	(2 327)	(2 328)	(2 877)	(3 173)	(3 316)	(3 546)	(3 362)	(3 205)	(3 351)	(3 334)	(3 507)	(3 552)	(3 695)	(3 902)	(4 255)	(4 553)	(4 622)	(4 665)
Other Operating Expenses	(1 534)	(1 708)	(1 785)	(1 588)	(1 083)	(2 425)	(2 622)	(2 743)	(1 212)	(1 741)	(322)	987	(171)	(3 426)	(4 931)	(6 345)	(197)	(3 620)	(3 598)	(3 790)	(91)	(3 603)	(3 503)	(3 203)	(176)	(3 218)	(3 486)	(3 760)	(213)	(3 068)	(3 179)	(3 377)	(8 714)	(9 892)	(10 619)	(11 569)	(372)	(2 450)	(6 388)	(10 275)	(794)	(13 916)	(13 498)	(13 221)	(860)	(13 887)	(13 165)	(12 540)	(782)	(11 717)	(12 959)	(13 489)	(589)	(15 791)	(15 911)	(16 514)	(1 451)	(16 879)	(17 297)	(18 606)	(1 502)	(18 755)	(19 596)	(20 438)	(1 646)	(30 010)	(33 495)	(37 853)
Operating Income	11 184 N/A	13 226 +18%	19 225 +45%	23 796 +24%	25 702 +8%	31 373 +22%	30 965 -1%	32 768 +6%	31 436 -4%	37 234 +18%	39 052 +5%	44 592 +14%	42 773 -4%	54 864 +28%	59 511 +8%	66 442 +12%	57 652 -13%	63 319 +10%	60 636 -4%	51 701 -15%	43 456 -16%	62 844 +45%	71 734 +14%	81 863 +14%	85 247 +4%	97 000 +14%	100 479 +4%	99 944 -1%	87 987 -12%	88 433 +1%	83 406 -6%	74 703 -10%	72 395 -3%	68 390 -6%	63 963 -6%	69 055 +8%	76 217 +10%	13 611 -82%	25 516 +87%	46 355 +82%	66 471 +43%	70 849 +7%	68 552 -3%	62 967 -8%	57 078 -9%	46 022 -19%	46 166 +0%	57 974 +26%	85 618 +48%	119 856 +40%	140 630 +17%	139 073 -1%	122 968 -12%	99 874 -19%	77 118 -23%	62 182 -19%	57 177 -8%	58 272 +2%	61 518 +6%	70 201 +14%	69 435 -1%	72 840 +5%	74 649 +2%	78 091 +5%	77 301 -1%	78 320 +1%	84 328 +8%	82 006 -3%
Pre-Tax Income
Interest Income Expense	0	0	0	0	0	0	0	0	0	0	0	0	6 469	0	0	0	8 678	0	0	0	8 353	0	0	0	11 088	0	0	0	19 618	(15)	(15)	0	(132)	(132)	(132)	(132)	19 947	(108)	(205)	(301)	4 792	(412)	(412)	(414)	4 065	(75)	5	87	2 486	(104)	(104)	(180)	4 144	(514)	(679)	(886)	4 824	(661)	(665)	(686)	9 624	(951)	(1 056)	(1 342)	10 097	(1 817)	(1 603)	(1 347)
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	(513)	(513)	(513)	(513)	0	0	0	0	455	0	0	0	0	0	0	0	(964)	(964)	(964)	(964)	0	0	0	0	0	0	0	0	12 373	12 373	12 373	9 850	(2 822)	(2 822)	(2 822)	(299)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	(1)	0	0	0	13	0	0	0	11	0	0	0	69	0	0	0	0	0	0	0	30	0	0	0	3	0	0	0	0	0	0	0	(7)	0	0	0	(19)	0	0	0	1	0	0	0	(7)	0	0	0	(18)	0	0	0
Total Other Income	1 053	0	0	0	1 999	0	0	0	3 547	0	0	0	230	0	0	0	152	0	0	0	251	0	0	0	917	4 407	9 423	14 663	437	21 280	22 095	22 404	22 389	22 077	21 630	21 144	890	1 253	2 564	3 927	675	5 865	5 830	5 769	972	4 632	4 244	4 001	859	4 240	4 241	4 711	2 650	7 204	10 578	11 097	2 091	9 165	8 112	9 430	3 297	14 416	14 813	15 198	4 060	15 286	15 511	15 486
Pre-Tax Income	12 237 N/A	13 226 +8%	19 225 +45%	23 796 +24%	27 701 +16%	31 373 +13%	30 965 -1%	32 768 +6%	34 983 +7%	37 234 +6%	39 052 +5%	44 592 +14%	49 475 +11%	54 864 +11%	59 511 +8%	66 442 +12%	66 482 +0%	63 319 -5%	60 636 -4%	51 701 -15%	52 073 +1%	62 844 +21%	71 734 +14%	81 863 +14%	97 263 +19%	101 407 +4%	109 901 +8%	114 605 +4%	107 597 -6%	109 184 +1%	104 973 -4%	96 594 -8%	94 651 -2%	90 335 -5%	85 460 -5%	90 066 +5%	97 540 +8%	14 757 -85%	27 877 +89%	49 983 +79%	71 940 +44%	76 303 +6%	73 970 -3%	68 323 -8%	61 150 -10%	49 617 -19%	49 453 0%	61 098 +24%	88 955 +46%	123 991 +39%	144 766 +17%	143 604 -1%	129 742 -10%	106 563 -18%	87 016 -18%	72 391 -17%	76 466 +6%	79 147 +4%	81 337 +3%	88 794 +9%	79 527 -10%	83 483 +5%	85 584 +3%	91 649 +7%	91 439 0%	91 788 +0%	98 235 +7%	96 145 -2%
Net Income
Tax Provision	(4 682)	(4 942)	(6 904)	(8 369)	(9 423)	(10 663)	(10 524)	(11 132)	(11 781)	(12 576)	(13 223)	(15 142)	(16 965)	(18 799)	(20 396)	(22 759)	(22 759)	(21 670)	(20 729)	(17 673)	(17 601)	(21 069)	(23 882)	(27 202)	(32 266)	(33 443)	(36 091)	(37 387)	(34 942)	(35 480)	(34 114)	(31 395)	(31 228)	(30 251)	(28 978)	(30 839)	(33 397)	(5 013)	(11 780)	(18 127)	(25 565)	(27 889)	(24 893)	(21 253)	(25 127)	(20 057)	(19 178)	(23 491)	(26 485)	(34 923)	(40 041)	(39 478)	(35 823)	(29 880)	(24 864)	(21 683)	(21 082)	(21 866)	(22 662)	(24 459)	(23 804)	(24 737)	(25 131)	(26 926)	(26 041)	(26 351)	(27 927)	(27 335)
Income from Continuing Operations	7 554	8 285	12 322	15 427	18 278	20 708	20 439	21 636	23 202	24 659	25 830	29 450	32 510	36 065	39 114	43 682	43 724	41 649	39 909	34 030	34 473	41 776	47 852	54 661	64 996	67 963	73 810	77 218	72 656	73 704	70 858	65 198	63 424	60 086	56 485	59 230	64 142	9 744	16 097	31 856	46 375	48 414	49 078	47 071	36 023	29 560	30 274	37 606	62 471	89 068	104 725	104 126	93 920	76 683	62 153	50 709	55 384	57 282	58 675	64 335	55 722	58 746	60 454	64 723	65 398	65 437	70 308	68 810
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	0	4	9	7	10	11	3	3	1	(2)	4	4	5	6	6	6	7	(8)	(11)	(23)	(24)	13	42	71	131	129	110	93	38	11
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	(421)	(67)	(96)	(158)	(191)	(190)	(260)	(6)	(286)	(223)	(326)	(20)	292	245	320	(165)	(123)	(330)	660	745	648	831	(18)	4	(4)	132	215	(72)	(78)	(132)	(75)	194
Net Income (Common)	7 554 N/A	8 285 +10%	12 322 +49%	15 427 +25%	18 278 +18%	20 708 +13%	20 439 -1%	21 636 +6%	23 202 +7%	24 659 +6%	25 830 +5%	29 450 +14%	32 510 +10%	36 065 +11%	39 114 +8%	43 682 +12%	43 724 +0%	41 649 -5%	39 909 -4%	34 030 -15%	34 473 +1%	41 776 +21%	47 852 +15%	54 661 +14%	64 992 +19%	67 963 +5%	73 810 +9%	77 218 +5%	72 654 -6%	73 703 +1%	70 857 -4%	65 197 -8%	63 424 -3%	60 086 -5%	56 485 -6%	59 230 +5%	63 710 +8%	9 678 -85%	16 003 +65%	31 701 +98%	46 188 +46%	48 228 +4%	48 822 +1%	47 068 -4%	35 733 -24%	29 327 -18%	29 932 +2%	37 566 +26%	62 770 +67%	89 322 +42%	105 059 +18%	103 979 -1%	93 796 -10%	76 353 -19%	62 814 -18%	51 438 -18%	56 015 +9%	58 082 +4%	58 622 +1%	64 339 +10%	55 751 -13%	58 936 +6%	60 789 +3%	64 770 +7%	65 420 +1%	65 390 0%	70 262 +7%	69 009 -2%
EPS (Diluted)	0.63 N/A	0.69 +10%	1.03 +49%	1.29 +25%	1.53 +19%	1.74 +14%	1.71 -2%	1.81 +6%	1.95 +8%	2.07 +6%	2.16 +4%	2.47 +14%	2.73 +11%	3.03 +11%	3.28 +8%	3.66 +12%	3.67 +0%	3.5 -5%	3.35 -4%	2.86 -15%	2.89 +1%	3.51 +21%	4.02 +15%	4.59 +14%	5.46 +19%	5.71 +5%	6.2 +9%	6.49 +5%	6.1 -6%	6.19 +1%	5.95 -4%	5.48 -8%	5.33 -3%	5.05 -5%	4.74 -6%	4.97 +5%	5.35 +8%	1.02 -81%	1.68 +65%	3.33 +98%	5.02 +51%	5.25 +5%	5.31 +1%	5.12 -4%	3.89 -24%	3.18 -18%	3.26 +3%	4.09 +25%	7.13 +74%	10.15 +42%	11.94 +18%	11.82 -1%	10.66 -10%	8.68 -19%	7.14 -18%	5.84 -18%	6.37 +9%	6.6 +4%	6.66 +1%	7.31 +10%	6.34 -13%	6.69 +6%	6.9 +3%	7.37 +7%	7.44 +1%	7.44 N/A	7.99 +7%	7.85 -2%

Income Statement Balance Sheet Cash Flow Statement

NMDC Ltd
NSE:NMDC

Income Statement

Earnings Waterfall
NMDC Ltd

Income Statement
NMDC Ltd

See Also

Company

Help

Tools

Stocks

NMDC Ltd NSE:NMDC

Income Statement

Earnings Waterfall NMDC Ltd

Income Statement NMDC Ltd

See Also

Company

Help

Tools

Stocks

NMDC Ltd
NSE:NMDC

Earnings Waterfall
NMDC Ltd

Income Statement
NMDC Ltd