Maithan Alloys Limited
NSE:MAITHANALL.NS
1234.1 (INR) • At close July 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 18,056.1 | 17,286.4 | 28,402.9 | 29,170.6 | 15,778.2 | 17,285.5 | 18,826.04 | 17,909.908 | 13,028.836 | 11,507.951 | 11,065.076 | 9,622.566 | 9,521.201 | 6,761.065 | 5,944.196 | 4,779.893 | 6,516.834 | 3,832.401 | 1,537.13 |
| Cost of Revenue
| 14,224.9 | 14,139.5 | 19,123 | 15,389.4 | 11,813.1 | 15,036.5 | 15,049.9 | 13,408.38 | 9,119.77 | 9,149.21 | 5,922.172 | 5,501.295 | 5,504.827 | 4,002.857 | 4,776.243 | 3,703.658 | 6,039.369 | 2,907.113 | 1,218.093 |
| Gross Profit
| 3,831.2 | 3,146.9 | 9,279.9 | 13,781.2 | 3,965.1 | 2,249 | 3,776.14 | 4,501.528 | 3,909.066 | 2,358.741 | 5,142.904 | 4,121.271 | 4,016.374 | 2,758.208 | 1,167.953 | 1,076.235 | 477.465 | 925.288 | 319.037 |
| Gross Profit Ratio
| 0.212 | 0.182 | 0.327 | 0.472 | 0.251 | 0.13 | 0.201 | 0.251 | 0.3 | 0.205 | 0.465 | 0.428 | 0.422 | 0.408 | 0.196 | 0.225 | 0.073 | 0.241 | 0.208 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 34.3 | 38.5 | 25.9 | 24.5 | 22.6 | 26.3 | 37.04 | 20.28 | 15.428 | 17.247 | 9.782 | 10.504 | 2,027.686 | 292.222 | 265.987 | 466.068 | 304.918 | 125.928 |
| Selling & Marketing Expenses
| 0 | 421.6 | 0 | 0 | 0.1 | 0 | 867.112 | 0.019 | 0 | 118.487 | 76.097 | 252.173 | 229.133 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 382.9 | 455.9 | 38.5 | 25.9 | 24.6 | 22.6 | 893.412 | 37.059 | 20.28 | 15.428 | 93.344 | 261.955 | 239.637 | 2,027.686 | 292.222 | 265.987 | 466.068 | 304.918 | 125.928 |
| Other Expenses
| 2,299.9 | 0 | 3,547.7 | 3,403.2 | 1,214.2 | 1.2 | 0 | 969.848 | 1.847 | 1,382.522 | 4,383.788 | 3,997.241 | 3,361.161 | 91.856 | -156.975 | 235.045 | -140.665 | -53.092 | -2.594 |
| Operating Expenses
| 2,299.9 | 455.9 | 3,586.2 | 3,429.1 | 1,238.8 | 1,089.7 | 1,023.569 | 1,006.888 | 1,792.337 | 1,397.95 | 4,477.132 | 3,997.241 | 3,476.405 | 2,119.542 | 135.247 | 501.032 | 477.465 | 251.826 | 123.334 |
| Operating Income
| 1,531.3 | 2,691 | 5,703.6 | 10,352.1 | 2,726.3 | 2,169 | 2,755.4 | 3,494.62 | 2,508.847 | 960.792 | 665.772 | 124.03 | 722.243 | 638.666 | 1,032.706 | 575.203 | 152.062 | 673.462 | 195.703 |
| Operating Income Ratio
| 0.085 | 0.156 | 0.201 | 0.355 | 0.173 | 0.125 | 0.146 | 0.195 | 0.193 | 0.083 | 0.06 | 0.013 | 0.076 | 0.094 | 0.174 | 0.12 | 0.023 | 0.176 | 0.127 |
| Total Other Income Expenses Net
| 6,993 | 1,804.3 | 664.4 | 470.6 | 268.3 | 623.6 | 513.4 | 265.241 | -70.147 | -3.518 | -1.66 | 0 | -182.274 | -41.993 | -69.449 | -136.84 | -142.639 | -78.163 | -27.499 |
| Income Before Tax
| 8,524.3 | 4,495.3 | 6,368 | 10,822.7 | 2,994.6 | 2,792.6 | 3,268.8 | 3,759.861 | 2,438.7 | 957.274 | 664.112 | 124.03 | 539.969 | 596.673 | 963.257 | 438.363 | 9.423 | 595.299 | 168.204 |
| Income Before Tax Ratio
| 0.472 | 0.26 | 0.224 | 0.371 | 0.19 | 0.162 | 0.174 | 0.21 | 0.187 | 0.083 | 0.06 | 0.013 | 0.057 | 0.088 | 0.162 | 0.092 | 0.001 | 0.155 | 0.109 |
| Income Tax Expense
| 2,215.2 | 1,005.7 | 1,378.1 | 2,642.3 | 694.3 | 572.4 | 716.562 | 841.849 | 642.649 | 169.416 | 137.848 | 10.967 | 99.909 | 151.345 | 236.86 | 136.823 | 8.329 | 204.064 | 48.919 |
| Net Income
| 6,301.8 | 3,489.6 | 4,990.7 | 8,180.6 | 2,308.4 | 2,220.3 | 2,552.213 | 2,918.133 | 1,796.905 | 788.454 | 526.161 | 113.935 | 443.762 | 453.623 | 0.365 | 301.541 | 1.093 | 391.235 | 119.285 |
| Net Income Ratio
| 0.349 | 0.202 | 0.176 | 0.28 | 0.146 | 0.128 | 0.136 | 0.163 | 0.138 | 0.069 | 0.048 | 0.012 | 0.047 | 0.067 | 0 | 0.063 | 0 | 0.102 | 0.078 |
| EPS
| 216.47 | 119.87 | 171.43 | 281.01 | 79.29 | 76.27 | 87.67 | 100.24 | 61.72 | 27.09 | 18.07 | 3.92 | 15.25 | 15.58 | 0.013 | 10.36 | 0.003 | 13.32 | 3.97 |
| EPS Diluted
| 216.47 | 119.87 | 171.43 | 281.01 | 79.3 | 76.27 | 87.67 | 100.24 | 61.72 | 27.09 | 18.07 | 3.92 | 15.25 | 15.58 | 0.013 | 10.36 | 0.003 | 13.32 | 3.97 |
| EBITDA
| 8,973.6 | 4,712.3 | 6,605.3 | 11,026.2 | 3,182.7 | 3,009.6 | 3,507.228 | 3,992.52 | 2,789.829 | 1,312.507 | 1,104.277 | 537.282 | 840.585 | 665.071 | 1,136.06 | 695.237 | 216.641 | 740.687 | 227.027 |
| EBITDA Ratio
| 0.497 | 0.273 | 0.233 | 0.378 | 0.202 | 0.174 | 0.186 | 0.223 | 0.214 | 0.114 | 0.1 | 0.056 | 0.088 | 0.098 | 0.191 | 0.145 | 0.033 | 0.193 | 0.148 |