Magadh Sugar & Energy Limited
NSE:MAGADSUGAR.NS
839.05 (INR) • At close September 19, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3,593.932 | 2,881.235 | 2,185.351 | 2,892.082 | 3,007.135 | 2,985.521 | 2,097.211 | 1,994.556 | 2,456.91 | 3,307.954 | 2,015.838 | 1,981.268 | 2,525.052 | 3,013.573 | 2,222.306 | 2,115.788 | 1,923.407 | 2,712.669 | 2,817.811 | 1,630.123 | 1,801.554 | 2,067.723 | 1,389.883 | 1,738.508 | 2,167.468 | 1,810.093 | 2,026.891 | 1,802.671 | 1,533.163 | 2,078.918 | 1,528.658 | 1,648.174 | 1,552.354 | 0 |
| Cost of Revenue
| 3,036.275 | 1,687.402 | 1,323.674 | 2,203.796 | 2,298.102 | 1,782.582 | 1,207.057 | 1,691.946 | 1,999.449 | 2,506.726 | 1,292.053 | 1,629.324 | 2,203.026 | 2,488.858 | 1,459.487 | 1,825.778 | 1,524.859 | 1,992.816 | 1,934.169 | 1,214.493 | 1,283.394 | 1,197.542 | 807.902 | 1,605.711 | 1,801.12 | 1,332.663 | 1,396.378 | 1,529.237 | 1,314.546 | 1,174.298 | 772.786 | 1,217.717 | 1,191.11 | 0 |
| Gross Profit
| 557.657 | 1,193.833 | 861.677 | 688.286 | 709.033 | 1,202.939 | 890.154 | 302.61 | 457.461 | 801.228 | 723.785 | 351.944 | 322.026 | 524.715 | 762.819 | 290.01 | 398.548 | 719.853 | 883.642 | 415.63 | 518.16 | 870.181 | 581.981 | 132.797 | 366.348 | 477.43 | 630.513 | 273.434 | 218.617 | 904.62 | 755.872 | 430.457 | 361.244 | 0 |
| Gross Profit Ratio
| 0.155 | 0.414 | 0.394 | 0.238 | 0.236 | 0.403 | 0.424 | 0.152 | 0.186 | 0.242 | 0.359 | 0.178 | 0.128 | 0.174 | 0.343 | 0.137 | 0.207 | 0.265 | 0.314 | 0.255 | 0.288 | 0.421 | 0.419 | 0.076 | 0.169 | 0.264 | 0.311 | 0.152 | 0.143 | 0.435 | 0.494 | 0.261 | 0.233 | 0 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 69.174 | 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 | 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 |
| Selling & Marketing 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 |
| SG&A
| 270.304 | 454.102 | 311.996 | 225.033 | 196.747 | 294.23 | 289.007 | 157.427 | 186.988 | 333.419 | 179.821 | 137.053 | 116.954 | 278.612 | 123.733 | 104.021 | 105.985 | 179.107 | 124.288 | 98.991 | 103.229 | 155.216 | 115.432 | 91.325 | 95.836 | 143.228 | 105.285 | 85.919 | 82.712 | 114.404 | 137.977 | 69.869 | 69.385 | 0 |
| Other Expenses
| 2.972 | 3.545 | 6.768 | 2.885 | 2.503 | 8.306 | 2.563 | 4.263 | 2.904 | -6.53 | 13.655 | 3.2 | 2.766 | -10.365 | 1.042 | 4.28 | 9.551 | -23.476 | 3.844 | 24.38 | 2.373 | -59.475 | 40.805 | 3.185 | 23.348 | 13.719 | 315.882 | 207.636 | 2.493 | 4.482 | 323.69 | 185.924 | 6.083 | 0 |
| Operating Expenses
| 270.304 | 454.102 | 311.996 | 419.885 | 390.449 | 585.433 | 500.541 | 343.511 | 367.211 | 233.442 | 357.608 | 294.771 | 268.429 | 44.975 | 410.328 | 288.916 | 273.797 | 128.911 | 461.045 | 282.929 | 292.557 | 224.513 | 370.237 | 253.976 | 255.493 | 421.659 | 315.882 | 207.636 | 199.99 | 352.238 | 323.69 | 185.924 | 177.64 | 0.052 |
| Operating Income
| 287.353 | 739.731 | 549.681 | 271.286 | 321.087 | 625.812 | 392.176 | -36.638 | 90.25 | 557.147 | 366.177 | 57.173 | 53.597 | 479.74 | 352.491 | 1.094 | 124.751 | 590.942 | 422.597 | 132.701 | 225.603 | 645.668 | 211.744 | -121.179 | 110.855 | 55.771 | 245.157 | 34.882 | 18.627 | 552.382 | 356.874 | 145.899 | 183.604 | -0.052 |
| Operating Income Ratio
| 0.08 | 0.257 | 0.252 | 0.094 | 0.107 | 0.21 | 0.187 | -0.018 | 0.037 | 0.168 | 0.182 | 0.029 | 0.021 | 0.159 | 0.159 | 0.001 | 0.065 | 0.218 | 0.15 | 0.081 | 0.125 | 0.312 | 0.152 | -0.07 | 0.051 | 0.031 | 0.121 | 0.019 | 0.012 | 0.266 | 0.233 | 0.089 | 0.118 | 0 |
| Total Other Income Expenses Net
| -128.373 | -108.292 | -28.376 | -65.9 | -113.293 | -92.365 | -53.108 | -66.381 | -88.839 | -94.517 | -60.077 | -100.862 | -114.139 | -138.396 | -129.536 | -146.128 | -120.904 | 40.422 | -98.905 | -106.006 | -130.92 | -127.437 | -15.567 | -80.344 | -85.057 | -93.821 | -69.474 | -30.917 | -159.015 | -101.77 | -75.308 | -98.634 | -120.665 | 0 |
| Income Before Tax
| 158.98 | 631.439 | 521.305 | 205.386 | 207.794 | 533.447 | 339.068 | -103.019 | 1.411 | 462.621 | 306.1 | -43.689 | -60.542 | 341.344 | 222.955 | -145.034 | 3.847 | 631.364 | 323.692 | 26.695 | 94.683 | 518.231 | 196.177 | -201.523 | 25.798 | -38.05 | 245.157 | 34.881 | -140.388 | 450.612 | 356.874 | 145.899 | 62.939 | -0.052 |
| Income Before Tax Ratio
| 0.044 | 0.219 | 0.239 | 0.071 | 0.069 | 0.179 | 0.162 | -0.052 | 0.001 | 0.14 | 0.152 | -0.022 | -0.024 | 0.113 | 0.1 | -0.069 | 0.002 | 0.233 | 0.115 | 0.016 | 0.053 | 0.251 | 0.141 | -0.116 | 0.012 | -0.021 | 0.121 | 0.019 | -0.092 | 0.217 | 0.233 | 0.089 | 0.041 | 0 |
| Income Tax Expense
| 44.728 | 162.641 | 132.216 | 54.572 | 52.399 | 182.937 | 120.841 | -36.109 | 0.623 | 132.453 | 106.297 | -13.393 | -21.038 | 123.223 | 76.681 | -49.374 | 1.743 | 87.825 | 115.77 | 8.962 | 33.486 | 185.429 | 61.809 | -62.516 | 11.807 | -202.001 | 56.506 | 0.027 | -2.046 | 192.363 | 153.3 | 63.698 | 28.521 | 0 |
| Net Income
| 114.252 | 468.798 | 389.089 | 150.814 | 155.395 | 350.51 | 218.227 | -66.91 | 0.788 | 330.168 | 199.803 | -30.296 | -39.504 | 218.121 | 146.274 | -95.687 | 2.104 | 543.539 | 207.922 | 17.733 | 61.197 | 332.802 | 134.368 | -139.007 | 13.991 | 163.951 | 188.651 | 34.854 | -138.342 | 258.249 | 203.574 | 82.201 | 34.418 | -0.052 |
| Net Income Ratio
| 0.032 | 0.163 | 0.178 | 0.052 | 0.052 | 0.117 | 0.104 | -0.034 | 0 | 0.1 | 0.099 | -0.015 | -0.016 | 0.072 | 0.066 | -0.045 | 0.001 | 0.2 | 0.074 | 0.011 | 0.034 | 0.161 | 0.097 | -0.08 | 0.006 | 0.091 | 0.093 | 0.019 | -0.09 | 0.124 | 0.133 | 0.05 | 0.022 | 0 |
| EPS
| 8.11 | 33.27 | 27.61 | 10.7 | 11.03 | 24.87 | 15.49 | -4.75 | 0.06 | 23.43 | 14.18 | -2.15 | -2.8 | 15.48 | 10.38 | -6.79 | 0.15 | 38.57 | 14.76 | 1.26 | 4.34 | 23.62 | 9.53 | -9.86 | 0.99 | 11.64 | 13.39 | 2.47 | -9.82 | 18.33 | 14.44 | 5.84 | 2.44 | -0.74 |
| EPS Diluted
| 8.11 | 33.27 | 27.61 | 10.7 | 11.03 | 24.87 | 15.49 | -4.75 | 0.06 | 23.4 | 14.18 | -2.15 | -2.8 | 15.48 | 10.38 | -6.79 | 0.15 | 38.57 | 14.76 | 1.26 | 4.34 | 23.62 | 9.53 | -9.86 | 0.99 | 11.64 | 13.39 | 2.47 | -9.82 | 18.33 | 14.44 | 5.84 | 2.44 | -0.74 |
| EBITDA
| 352.734 | 804.099 | 613.244 | 334.614 | 384.082 | 688.731 | 455.542 | 26.547 | 155.633 | 625.995 | 430.589 | 110.848 | 106.179 | 524.83 | 407.716 | 49.296 | 180.65 | 614.535 | 474.573 | 201.374 | 271.222 | 633.788 | 297.741 | -71.721 | 180.003 | 114.562 | 361.796 | 50.352 | 69.803 | 614.223 | 481.456 | 290.75 | 235.483 | 0 |
| EBITDA Ratio
| 0.098 | 0.279 | 0.281 | 0.116 | 0.128 | 0.231 | 0.217 | 0.013 | 0.063 | 0.189 | 0.214 | 0.056 | 0.042 | 0.174 | 0.183 | 0.023 | 0.094 | 0.227 | 0.168 | 0.124 | 0.151 | 0.307 | 0.214 | -0.041 | 0.083 | 0.063 | 0.178 | 0.028 | 0.046 | 0.295 | 0.315 | 0.176 | 0.152 | 0 |