Maan Aluminium Limited
NSE:MAANALU.NS
146.95 (INR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,767.8 | 2,374 | 2,129.7 | 2,953 | 2,073.6 | 2,628.7 | 1,896.2 | 1,882 | 1,731.6 | 1,290.018 | 1,644.4 | 1,581.5 | 1,207 | 1,632.661 | 965.3 | 931.5 | 499.3 | 985.095 | 1,261 | 1,636.7 | 1,359.1 | 2,050.697 | 1,481.7 | 1,934.5 | 1,053 | 1,087.1 | 1,030.5 | 985.1 | 1,368.1 | 672.8 | 710.5 | 1,044.8 | 1,059.8 | 760.6 | 332.1 | 547.4 | 261.9 | 374.47 | 245.8 | 268.2 | 211.4 | 282.01 | 170.5 | 257.6 | 327.8 | 311.521 | 218.3 | 214 | 181.6 | 368.9 | 289.3 |
Cost of Revenue
| 1,591.6 | 2,135.7 | 1,893.9 | 2,691.8 | 1,732 | 2,179.8 | 1,379.7 | 1,426 | 1,336.3 | 1,193.694 | 1,394.8 | 1,359.4 | 992 | 1,565.877 | 783.9 | 785.8 | 414.8 | 989.603 | 1,145.1 | 1,521.8 | 1,238.6 | 2,027.444 | 1,374.5 | 1,807.9 | 949.1 | 987.4 | 933.8 | 874.4 | 1,275.4 | 584.8 | 646.3 | 977.1 | 993 | 707.8 | 286.9 | 488.5 | 221.3 | 335.789 | 200.8 | 222.6 | 164 | 239.16 | 118.2 | 198.2 | 270.4 | 251.586 | 167.9 | 172 | 145.1 | 326.299 | 253.8 |
Gross Profit
| 176.2 | 238.3 | 235.8 | 261.2 | 341.6 | 448.9 | 516.5 | 456 | 395.3 | 96.324 | 249.6 | 222.1 | 215 | 66.784 | 181.4 | 145.7 | 84.5 | -4.508 | 115.9 | 114.9 | 120.5 | 23.254 | 107.2 | 126.6 | 103.9 | 99.7 | 96.7 | 110.7 | 92.7 | 88 | 64.2 | 67.7 | 66.8 | 52.8 | 45.2 | 58.9 | 40.6 | 38.681 | 45 | 45.6 | 47.4 | 42.85 | 52.3 | 59.4 | 57.4 | 59.936 | 50.4 | 42 | 36.5 | 42.6 | 35.5 |
Gross Profit Ratio
| 0.1 | 0.1 | 0.111 | 0.088 | 0.165 | 0.171 | 0.272 | 0.242 | 0.228 | 0.075 | 0.152 | 0.14 | 0.178 | 0.041 | 0.188 | 0.156 | 0.169 | -0.005 | 0.092 | 0.07 | 0.089 | 0.011 | 0.072 | 0.065 | 0.099 | 0.092 | 0.094 | 0.112 | 0.068 | 0.131 | 0.09 | 0.065 | 0.063 | 0.069 | 0.136 | 0.108 | 0.155 | 0.103 | 0.183 | 0.17 | 0.224 | 0.152 | 0.307 | 0.231 | 0.175 | 0.192 | 0.231 | 0.196 | 0.201 | 0.115 | 0.123 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 199.883 | 0 | 0 | 0 | 32.922 | 0 | 0 | 0 | 95.652 | 0 | 0 | 0 | 24.186 | 0 | 0 | 0 | 21.48 | 0 | 0 | 0 | 19.04 | 0 | 0 | 0 | 15.011 | 0 | 0 | 0 | 13.594 | 0 | 0 | 0 | 12.218 | 0 | 0 | 0 | 2.726 | 0 | 0 | 0 | 3.612 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 1.117 | 0 | 0 | 0 | 4.038 | 0 | 0 | 0 | 0.448 | 0 | 0 | 0 | 0.268 | 0 | 0 | 0 | 2.072 | 0 | 0 | 0 | 0.819 | 0 | 0 | 0 | 1.27 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 30.072 | 0 | 0 | 0 | 24.842 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 139.3 | 157.8 | 139 | 115.7 | 42.6 | 201 | 283.2 | 226.5 | 37.8 | 36.96 | 28.1 | 27.5 | 110.7 | 96.1 | 24.4 | 29.8 | 17.3 | 24.453 | 21.4 | 22.6 | 21 | 23.552 | 19.6 | 19.8 | 17.6 | 19.859 | 14.9 | 15.3 | 16.1 | 16.28 | 14.3 | 16 | 12.4 | 13.687 | 8.6 | 9 | 6.2 | 12.261 | 8.4 | 5.4 | 6.9 | 45.169 | 8.1 | 9.2 | 10.3 | 47.175 | 9.6 | 8.6 | 0 | 0 | 0 |
Other Expenses
| 0 | 25 | 15.2 | 15.5 | 21.6 | 15 | 12.6 | 13.4 | 10.6 | -29.614 | 7.6 | 10 | 16 | -17.09 | 5.6 | 6.3 | 6.7 | -30.001 | 9.2 | 12.2 | 8.9 | -40.072 | 16.2 | 16.5 | 7.7 | 10.6 | 12.8 | 63.6 | 51.9 | 6.5 | 11.1 | 38.5 | 12.9 | 8.6 | 31.4 | 49.4 | 31.6 | 37.85 | 36.1 | 38.1 | 40.9 | 43.999 | 40.5 | 50.4 | 48.8 | 55.873 | 43.8 | 33.9 | 31.6 | 38.974 | 30.4 |
Operating Expenses
| 139.3 | 157.8 | 139 | 162.2 | 218.7 | 254.1 | 331.7 | 279.6 | 283.1 | -6.793 | 191.6 | 156.5 | 147.9 | -17.783 | 115.8 | 98.2 | 61.7 | -43.499 | 92.6 | 87.8 | 80.8 | -21.53 | 74.5 | 79.8 | 65.6 | 83.1 | 68.2 | 63.6 | 51.9 | 61.5 | 48.7 | 38.5 | 57.2 | 45.7 | 31.4 | 49.4 | 31.6 | 37.85 | 36.1 | 38.1 | 40.9 | 43.999 | 40.5 | 50.4 | 48.8 | 55.873 | 43.8 | 33.9 | 31.6 | 38.974 | 30.4 |
Operating Income
| 36.9 | 80.5 | 96.8 | 114.5 | 122.9 | 209.8 | 197.4 | 189.8 | 112.2 | 103.117 | 58 | 65.6 | 67.1 | 84.566 | 65.6 | 47.5 | 22.8 | 38.991 | 23.3 | 27.1 | 39.7 | 44.784 | 32.7 | 46.8 | 38.3 | 16.6 | 28.5 | 31.9 | 24.2 | 26.5 | 15.5 | 12.7 | 9.6 | 7.1 | 1.7 | 1.7 | 1.5 | 0.579 | 1.8 | 1.3 | 0.6 | 0.291 | 1.3 | 1.2 | 0.9 | 2.579 | 1.8 | 1.2 | 1.1 | 1.468 | 2 |
Operating Income Ratio
| 0.021 | 0.034 | 0.045 | 0.039 | 0.059 | 0.08 | 0.104 | 0.101 | 0.065 | 0.08 | 0.035 | 0.041 | 0.056 | 0.052 | 0.068 | 0.051 | 0.046 | 0.04 | 0.018 | 0.017 | 0.029 | 0.022 | 0.022 | 0.024 | 0.036 | 0.015 | 0.028 | 0.032 | 0.018 | 0.039 | 0.022 | 0.012 | 0.009 | 0.009 | 0.005 | 0.003 | 0.006 | 0.002 | 0.007 | 0.005 | 0.003 | 0.001 | 0.008 | 0.005 | 0.003 | 0.008 | 0.008 | 0.006 | 0.006 | 0.004 | 0.007 |
Total Other Income Expenses Net
| 7.7 | -148.043 | -147.5 | -119.9 | -163.3 | -1.172 | 2.7 | 0 | 0.6 | 8.081 | -3.7 | -2.4 | 1.7 | -13.229 | -4.9 | -2.3 | -1.3 | -30.606 | -2.9 | 0.8 | -4.9 | -11.022 | -0.6 | -3 | -3.5 | -1.6 | -1.9 | -63.5 | -16.6 | -7.1 | -4.8 | 0 | -2.3 | -2.5 | -10.9 | -8.1 | -5.7 | 0 | -6.2 | 0 | -2.5 | 0 | -9.9 | -8.7 | 0 | 0 | -4.8 | 0 | 0 | 0 | 0 |
Income Before Tax
| 44.6 | 97.5 | 100.1 | 106.4 | 135.7 | 193.6 | 187.5 | 176.4 | 112.8 | 111.198 | 54.3 | 63.2 | 68.8 | 71.337 | 60.7 | 45.2 | 21.5 | 8.385 | 20.4 | 27.9 | 34.8 | 33.762 | 32.1 | 43.8 | 34.8 | 15 | 26.6 | 31.9 | 24.2 | 19.4 | 10.7 | 12.7 | 7.3 | 4.6 | 1.7 | 1.7 | 1.5 | 0.579 | 1.8 | 1.3 | 0.6 | 0.291 | 1.3 | 1.2 | 0.9 | 2.579 | 1.8 | 1.2 | 1.1 | 1.468 | 2 |
Income Before Tax Ratio
| 0.025 | 0.041 | 0.047 | 0.036 | 0.065 | 0.074 | 0.099 | 0.094 | 0.065 | 0.086 | 0.033 | 0.04 | 0.057 | 0.044 | 0.063 | 0.049 | 0.043 | 0.009 | 0.016 | 0.017 | 0.026 | 0.016 | 0.022 | 0.023 | 0.033 | 0.014 | 0.026 | 0.032 | 0.018 | 0.029 | 0.015 | 0.012 | 0.007 | 0.006 | 0.005 | 0.003 | 0.006 | 0.002 | 0.007 | 0.005 | 0.003 | 0.001 | 0.008 | 0.005 | 0.003 | 0.008 | 0.008 | 0.006 | 0.006 | 0.004 | 0.007 |
Income Tax Expense
| 10.7 | 24.7 | 25.7 | 27.6 | 34.2 | 49 | 47.4 | 45.4 | 28.8 | 29.507 | 15.1 | 16.3 | 16.8 | 18.778 | 15 | 11.6 | 5.4 | 0.084 | 7.4 | -3.5 | 12 | 12.165 | 11.5 | 16.4 | 12.2 | 5.5 | 8.2 | 11.9 | 7.9 | 6.1 | 4 | 5.6 | 2.3 | 1.7 | 0.7 | 0.6 | 0.5 | -0.138 | 1.1 | 0.5 | 0.3 | -0.881 | 0.3 | 0.1 | 0 | 2.01 | 0.6 | -0.2 | 0.4 | 0.445 | 0.9 |
Net Income
| 33.9 | 72.8 | 74.4 | 78.8 | 101.5 | 144.61 | 140.1 | 131 | 84 | 81.691 | 39.2 | 46.9 | 52 | 52.559 | 45.7 | 33.6 | 16.1 | 8.301 | 13 | 31.4 | 22.8 | 21.597 | 20.6 | 27.4 | 22.6 | 9.5 | 18.4 | 20 | 16.3 | 13.3 | 6.7 | 7.1 | 5 | 2.9 | 1 | 1.1 | 1 | 0.717 | 0.7 | 0.8 | 0.3 | 1.172 | 1 | 1.1 | 0.9 | 0.569 | 1.2 | 1.4 | 0.7 | 1.023 | 1.1 |
Net Income Ratio
| 0.019 | 0.031 | 0.035 | 0.027 | 0.049 | 0.055 | 0.074 | 0.07 | 0.049 | 0.063 | 0.024 | 0.03 | 0.043 | 0.032 | 0.047 | 0.036 | 0.032 | 0.008 | 0.01 | 0.019 | 0.017 | 0.011 | 0.014 | 0.014 | 0.021 | 0.009 | 0.018 | 0.02 | 0.012 | 0.02 | 0.009 | 0.007 | 0.005 | 0.004 | 0.003 | 0.002 | 0.004 | 0.002 | 0.003 | 0.003 | 0.001 | 0.004 | 0.006 | 0.004 | 0.003 | 0.002 | 0.005 | 0.007 | 0.004 | 0.003 | 0.004 |
EPS
| 0.63 | 1.35 | 1.38 | 1.46 | 1.88 | 2.67 | 2.59 | 2.42 | 1.55 | 1.51 | 0.73 | 0.87 | 3.85 | 3.89 | 3.38 | 2.49 | 1.19 | 1.23 | 0.96 | 2.32 | 1.69 | 3.19 | 1.52 | 2.02 | 1.67 | 0.71 | 1.37 | 1.48 | 1.21 | 1.06 | 0.5 | 0.53 | 0.34 | 0.22 | 0.075 | 0.083 | 0.075 | 0.11 | 0.053 | 0.06 | 0.025 | 0.17 | 0.07 | 0.078 | 0.068 | 0.084 | 0.16 | 0.1 | 0.058 | 0.15 | 0.08 |
EPS Diluted
| 0.63 | 1.35 | 1.38 | 1.46 | 1.88 | 2.67 | 2.59 | 2.42 | 1.55 | 1.51 | 0.73 | 0.87 | 3.85 | 3.89 | 3.38 | 2.49 | 1.19 | 1.23 | 0.96 | 2.32 | 1.69 | 3.19 | 1.52 | 2.02 | 1.67 | 0.71 | 1.37 | 1.48 | 1.21 | 1.06 | 0.5 | 0.53 | 0.34 | 0.22 | 0.075 | 0.083 | 0.075 | 0.11 | 0.053 | 0.06 | 0.025 | 0.17 | 0.07 | 0.078 | 0.068 | 0.084 | 0.16 | 0.1 | 0.058 | 0.15 | 0.08 |
EBITDA
| 63.5 | 117.7 | 108.6 | 126.1 | 155.7 | 223 | 208.5 | 200.4 | 132.6 | 131 | 74.6 | 84 | 91.4 | 85.367 | 79.7 | 62.1 | 36.5 | 18.441 | 38.5 | 45.6 | 54.3 | 50.197 | 54.4 | 68.5 | 50.7 | 31.3 | 45.8 | 51.4 | 45 | 37.1 | 19.079 | 33.1 | 26.3 | 19.2 | 17.5 | 13 | 12.6 | -0.152 | 13.9 | 12.4 | 11.3 | 4.463 | 17.4 | 14.5 | 14 | 9.601 | 10.137 | 12.1 | 8.9 | 7.489 | 8.7 |
EBITDA Ratio
| 0.036 | 0.039 | 0.051 | 0.043 | 0.075 | 0.085 | 0.11 | 0.106 | 0.077 | 0.092 | 0.045 | 0.053 | 0.076 | 0.052 | 0.083 | 0.067 | 0.073 | 0.019 | 0.031 | 0.028 | 0.04 | 0.026 | 0.037 | 0.035 | 0.048 | 0.029 | 0.044 | 0.052 | 0.033 | 0.055 | 0.043 | 0.032 | 0.025 | 0.025 | 0.053 | 0.024 | 0.048 | -0.001 | 0.057 | 0.043 | 0.053 | 0.016 | 0.102 | 0.056 | 0.043 | 0.031 | 0.049 | 0.057 | 0.049 | 0.02 | 0.03 |