| Mazagon Dock Shipbuilders Ltd | Industry : (Aerospace & Defence) | |
|---|---|---|
|
BSE Code : 543237 |
NSE Symbol : MAZDOCK |
P/E(TTM) : 43.37 |
|
ISIN Demat : INE249Z01020 |
Div & Yield% : 0.72 |
EPS(TTM) : 55.28 |
|
Book Value(₹) : 200.39 |
Market Cap(₹Cr) : 96,710.36 |
Face Value(₹) : 5.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 11,431.88 | 9,466.58 | 7,827.18 | 5,733.28 | 4,047.82 |
| Other Income | 1,168.77 | 1,138.02 | 713.48 | 433.63 | 600.20 |
| Stock Adjustments | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Income | 12,600.65 | 10,604.60 | 8,540.66 | 6,166.91 | 4,648.02 |
| EXPENDITURE : | |||||
| Raw Materials | 4,530.66 | 5,081.64 | 4,445.85 | 2,693.07 | 1,881.91 |
| Power and Fuel Cost | 22.79 | 21.11 | 19.12 | 14.73 | 11.37 |
| Other Manufacturing Expenses | 2,828.56 | 1,743.38 | 1,470.06 | 1,383.32 | 995.31 |
| Selling and Administration Expenses | 172.83 | 105.67 | 151.90 | 276.23 | 232.72 |
| Miscellaneous Expenses | 832.37 | 202.41 | 146.93 | 138.69 | 173.55 |
| Employee Benefit Expenses | 978.75 | 896.55 | 792.71 | 798.73 | 652.81 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 3,234.69 | 2,553.84 | 1,514.09 | 862.14 | 700.35 |
| Interest | 10.30 | 9.33 | 9.18 | 14.94 | 10.78 |
| Gross Profit | 3,224.39 | 2,544.51 | 1,504.91 | 847.20 | 689.57 |
| Depreciation | 115.19 | 83.13 | 75.58 | 74.51 | 59.65 |
| Profit Before Tax | 3,109.20 | 2,461.38 | 1,429.33 | 772.69 | 629.92 |
| Current Tax | 862.79 | 765.64 | 359.88 | 209.44 | 148.63 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -78.47 | -149.69 | -3.27 | -23.22 | 1.72 |
| Reported Net Profit | 2,324.88 | 1,845.43 | 1,072.72 | 586.47 | 479.57 |
| Extraordinary Items | 0.57 | 1.02 | 0.67 | -9.45 | -96.35 |
| Adjusted Net Profit | 2,324.31 | 1,844.41 | 1,072.05 | 595.92 | 575.92 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Profit/Loss Balance carried down | 2,988.41 | 1,590.73 | 734.43 | 328.07 | 3.78 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 711.97 | 447.75 | 216.42 | 180.11 | 155.28 |
| P & L Balance carried down | 4,601.32 | 2,988.41 | 1,590.73 | 734.43 | 328.07 |
| Dividend | 467.72 | 309.39 | 183.54 | 143.20 | 109.11 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 346.10 | 274.00 | 159.60 | 87.30 | 72.40 |
| Dividend Per Share(Rs) | 17.31 | 27.45 | 15.96 | 8.73 | 7.24 |
| Earnings Per Share-Unit Curr | 57.63 | 91.50 | 53.19 | 29.08 | 23.78 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 178.02 | 276.20 | 207.13 | 164.68 | 144.73 |
| Book Value(Adj)-Unit Curr | 178.02 | 138.10 | 103.57 | 82.34 | 72.37 |