MEP Infrastructure Developers Limited
NSE:MEP.NS
6.5 (INR) • At close September 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 186.485 | 134.176 | 63.199 | 107.165 | 24.851 | 810.851 | 1,502.703 | 2,338.058 | 2,396.765 | 2,171.293 | 2,767.598 | 2,823.577 | 2,824.337 | 3,408.749 | 2,175.243 | 4,210.712 | 4,803.132 | 5,411.13 | 6,139.405 | 6,954.035 | 7,189.313 | 5,752.351 | 8,253.362 | 7,762.437 | 7,566.196 | 4,090.795 | 3,800.798 | 4,316.102 | 3,889.896 | 4,377.039 | 4,572.797 | 5,079.085 | 4,972.843 | 4,777.515 | 4,833.779 | 5,299.571 | 5,289.684 |
| Cost of Revenue
| 125.738 | 130.556 | 120.286 | 271.888 | 185.652 | 670.875 | 982.932 | -1,710.004 | 567.406 | 653.418 | 980.356 | 1,160.592 | 1,441.866 | 1,561.102 | 961.112 | 3,210.417 | 3,739.935 | 3,716.107 | 4,526.721 | 4,781.058 | 4,309.546 | 2,486.035 | 5,008.483 | 4,659.294 | 4,575.167 | 1,944.178 | 1,747.142 | 1,025.824 | 597.004 | 844.265 | 1,581.578 | 782.025 | 3,476.427 | 3,206.69 | 3,137.231 | 3,324.416 | 3,996.042 |
| Gross Profit
| 60.747 | 3.62 | -57.087 | -164.723 | -160.801 | 139.976 | 519.771 | 4,048.062 | 1,829.359 | 1,517.875 | 1,787.242 | 1,662.985 | 1,382.471 | 1,847.647 | 1,214.131 | 1,000.295 | 1,063.197 | 1,695.023 | 1,612.684 | 2,172.977 | 2,879.767 | 3,266.316 | 3,244.879 | 3,103.143 | 2,991.029 | 2,146.617 | 2,053.656 | 3,290.278 | 3,292.892 | 3,532.774 | 2,991.219 | 4,297.06 | 1,496.416 | 1,570.825 | 1,696.548 | 1,975.155 | 1,293.642 |
| Gross Profit Ratio
| 0.326 | 0.027 | -0.903 | -1.537 | -6.471 | 0.173 | 0.346 | 1.731 | 0.763 | 0.699 | 0.646 | 0.589 | 0.489 | 0.542 | 0.558 | 0.238 | 0.221 | 0.313 | 0.263 | 0.312 | 0.401 | 0.568 | 0.393 | 0.4 | 0.395 | 0.525 | 0.54 | 0.762 | 0.847 | 0.807 | 0.654 | 0.846 | 0.301 | 0.329 | 0.351 | 0.373 | 0.245 |
| 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 |
| General & Administrative Expenses
| 0 | 0 | 0 | 707.421 | 0 | 0 | 0 | 468.009 | 0 | 0 | 0 | 181.222 | 0 | 0 | 0 | 11.482 | 0 | 0 | 0 | 14.504 | 0 | 0 | 0 | 18.89 | 0 | 0 | 0 | 3.483 | 0 | 0 | 0 | 1.886 | 0 | 0 | 0 | 1.195 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 3.054 | 0 | 0 | 0 | 5.247 | 0 | 0 | 0 | 5.893 | 0 | 0 | 0 | 36.548 | 0 | 0 | 0 | 31.841 | 0 | 0 | 0 | 14.272 | 0 | 0 | 0 | 34.106 | 0 | 0 | 0 | 34.436 | 0 | 0 | 0 | 11.164 | 0 |
| SG&A
| 287.038 | 312.574 | 403.549 | 710.475 | 245.226 | 194.055 | 418.161 | 473.256 | 222.233 | 226.554 | 203.607 | 187.115 | 0 | 0 | 0 | 48.03 | 0 | 0 | 0 | 46.345 | 0 | 0 | 0 | 33.162 | 0 | 0 | 0 | 37.589 | 0 | 0 | 0 | 36.322 | 0 | 0 | 0 | 12.359 | 0 |
| Other Expenses
| 2.618 | 15.809 | 31.503 | 118.379 | 57.66 | 31.334 | 38.035 | -250.158 | 32.703 | 71.105 | 184.121 | -1,584.518 | 1,252.562 | 157.85 | 197.337 | -1,953.253 | 499.21 | 688.974 | 776.273 | -450.185 | 144.169 | 177.592 | 154.228 | 350.801 | 1,515.459 | 777.82 | 416.511 | 295.67 | 2,034.605 | 2,320.536 | 2,000.905 | 199.238 | 442.124 | 554.882 | 579.146 | 976.705 | 655.371 |
| Operating Expenses
| 287.038 | 443.129 | 523.835 | 1,521.069 | 312.557 | 454.858 | 903.627 | 3,686.042 | 964.886 | 951.665 | 1,007.591 | -400.99 | 856.858 | 1,295.555 | 951.557 | 1,273.498 | 1,355.551 | 1,155.325 | 1,145.273 | 1,006.842 | 1,636.882 | 1,938.158 | 1,733.223 | 1,878.983 | 1,515.459 | 777.82 | 1,147.884 | 2,232.312 | 2,034.605 | 2,320.536 | 2,000.905 | 3,034.346 | 442.124 | 554.882 | 579.146 | 976.705 | 655.371 |
| Operating Income
| -226.291 | -343.452 | -499.076 | -1,221.092 | -458.831 | -350.319 | -383.856 | 266.26 | 864.473 | 566.21 | 779.651 | 2,063.975 | 525.613 | 552.092 | 262.574 | -273.203 | -292.354 | 539.698 | 467.411 | 1,166.135 | 1,242.885 | 1,328.158 | 1,511.656 | 7,725.467 | 267.211 | 227.317 | 905.772 | 1,057.966 | 45.556 | 978.565 | 584.019 | 1,262.714 | 100.414 | 74.17 | 144.826 | 281.926 | -401.48 |
| Operating Income Ratio
| -1.213 | -2.56 | -7.897 | -11.395 | -18.463 | -0.432 | -0.255 | 0.114 | 0.361 | 0.261 | 0.282 | 0.731 | 0.186 | 0.162 | 0.121 | -0.065 | -0.061 | 0.1 | 0.076 | 0.168 | 0.173 | 0.231 | 0.183 | 0.995 | 0.035 | 0.056 | 0.238 | 0.245 | 0.012 | 0.224 | 0.128 | 0.249 | 0.02 | 0.016 | 0.03 | 0.053 | -0.076 |
| Total Other Income Expenses Net
| -749.086 | -240.857 | -135.24 | 476.868 | -149.284 | -194.76 | -389.319 | -1,778.511 | -858.178 | -976.638 | -541.162 | -2,912.266 | 359.064 | -711.29 | -650.277 | 430.519 | -561.946 | -433.379 | -309.247 | -990.023 | -996.537 | -1,293.196 | -1,019.095 | -836.389 | -1,208.359 | -1,141.48 | -742.479 | -908.951 | -1,212.731 | -233.673 | -406.295 | -1,383.18 | -953.878 | -941.773 | -972.576 | -716.524 | -1,039.751 |
| Income Before Tax
| -975.377 | -584.309 | -634.316 | -744.224 | -608.115 | -545.079 | -773.175 | -1,512.251 | 6.295 | -410.428 | 238.489 | -848.291 | 884.677 | -159.198 | -387.703 | 157.316 | -854.3 | 106.319 | 158.164 | 176.112 | 246.348 | 34.962 | 492.561 | 387.771 | 267.211 | 227.317 | 163.293 | 149.015 | 45.556 | 978.565 | 584.019 | -120.466 | 100.414 | 74.17 | 144.826 | 281.926 | -401.48 |
| Income Before Tax Ratio
| -5.23 | -4.355 | -10.037 | -6.945 | -24.47 | -0.672 | -0.515 | -0.647 | 0.003 | -0.189 | 0.086 | -0.3 | 0.313 | -0.047 | -0.178 | 0.037 | -0.178 | 0.02 | 0.026 | 0.025 | 0.034 | 0.006 | 0.06 | 0.05 | 0.035 | 0.056 | 0.043 | 0.035 | 0.012 | 0.224 | 0.128 | -0.024 | 0.02 | 0.016 | 0.03 | 0.053 | -0.076 |
| Income Tax Expense
| 30.748 | 30.504 | -7.419 | 1.125 | -2.63 | 3.503 | 2.844 | 113.498 | 133.702 | 118.35 | 164.116 | 65.795 | 63.697 | 61.047 | 66.724 | 365.181 | -135.596 | 26.51 | 172.618 | -20.805 | 150.867 | 65.636 | 194.532 | 137.198 | 84.441 | 115.815 | 45.602 | 51.297 | 16.797 | 353.466 | 225.436 | -76.772 | 47.662 | 21.203 | 87.889 | 161.767 | -42.748 |
| Net Income
| -985.319 | -517.935 | -415.403 | -579.512 | -493.367 | -451.036 | -637.207 | -1,619.012 | -121.85 | -516.349 | 51.381 | -918.003 | 893.425 | -651.665 | -90.029 | -444.527 | -619.022 | 198.396 | 70.318 | 163.045 | 131.043 | 6.564 | 262.107 | 265.947 | 248.597 | 65.491 | 129.654 | 120.425 | 9.47 | 624.163 | 357.985 | -82.04 | 52.752 | 52.967 | 56.937 | 111.42 | -349.993 |
| Net Income Ratio
| -5.284 | -3.86 | -6.573 | -5.408 | -19.853 | -0.556 | -0.424 | -0.692 | -0.051 | -0.238 | 0.019 | -0.325 | 0.316 | -0.191 | -0.041 | -0.106 | -0.129 | 0.037 | 0.011 | 0.023 | 0.018 | 0.001 | 0.032 | 0.034 | 0.033 | 0.016 | 0.034 | 0.028 | 0.002 | 0.143 | 0.078 | -0.016 | 0.011 | 0.011 | 0.012 | 0.021 | -0.066 |
| EPS
| -5.29 | -2.78 | -2.26 | -3.16 | -2.69 | -2.47 | -3.49 | -7.91 | -0.69 | -2.88 | 0.28 | -5 | 4.87 | -3.55 | -0.49 | -2.42 | -3.37 | 1.21 | 0.38 | 0.89 | 0.72 | 0.04 | 1.43 | 1.64 | 1.53 | 0.4 | 0.8 | 0.74 | 0.06 | 3.84 | 2.06 | -0.5 | -0.59 | -0.69 | 0.16 | 0.61 | -3.21 |
| EPS Diluted
| -5.29 | -2.78 | -2.26 | -3.16 | -2.69 | -2.47 | -3.49 | -7.91 | -0.69 | -2.88 | 0.28 | -5 | 4.87 | -3.55 | -0.49 | -2.42 | -3.37 | 1.21 | 0.38 | 0.89 | 0.72 | 0.04 | 1.43 | 1.64 | 1.53 | 0.4 | 0.8 | 0.74 | 0.06 | 3.84 | 2.06 | -0.5 | -0.59 | -0.69 | 0.16 | 0.61 | -3.21 |
| EBITDA
| -219.001 | -336.321 | -483.927 | -1,205.808 | -438.08 | -155.378 | -112.574 | -771.353 | 1,319.399 | 935.981 | 1,609.23 | 974.77 | 2,265.272 | 1,638.276 | 1,078.77 | 237.01 | 1,016.647 | 2,002.076 | 1,943.13 | 2,246.082 | 2,548.823 | 2,992.913 | 2,939.062 | 2,806.379 | 2,745.94 | 2,148.436 | 2,230.093 | 3,311.69 | 3,187.897 | 3,543.96 | 2,939.537 | 4,146.773 | 1,482.082 | 1,443.166 | 1,554.723 | 1,639.664 | 1,109.418 |
| EBITDA Ratio
| -1.174 | -2.507 | -7.657 | -11.252 | -17.628 | -0.192 | -0.075 | -0.33 | 0.55 | 0.431 | 0.581 | 0.345 | 0.802 | 0.481 | 0.496 | 0.056 | 0.212 | 0.37 | 0.317 | 0.323 | 0.355 | 0.52 | 0.356 | 0.362 | 0.363 | 0.525 | 0.587 | 0.767 | 0.82 | 0.81 | 0.643 | 0.816 | 0.298 | 0.302 | 0.322 | 0.309 | 0.21 |