Mazagon Dock Shipbuilders Ltd
NSE:MAZDOCK

Watchlist Manager
Mazagon Dock Shipbuilders Ltd Logo
Mazagon Dock Shipbuilders Ltd
NSE:MAZDOCK
Watchlist
Price: 4 629.5 INR -0.96% Market Closed
Market Cap: 933.7B INR
Have any thoughts about
Mazagon Dock Shipbuilders Ltd?
Write Note

Income Statement

Earnings Waterfall
Mazagon Dock Shipbuilders Ltd

Revenue
105.8B INR
Cost of Revenue
-63.3B INR
Gross Profit
42.5B INR
Operating Expenses
-21.2B INR
Operating Income
21.3B INR
Other Expenses
4.4B INR
Net Income
25.7B INR

Income Statement
Mazagon Dock Shipbuilders Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
29 446
N/A
40 478
+37%
48 782
+21%
53 487
+10%
54 401
+2%
57 333
+5%
67 494
+18%
68 816
+2%
71 450
+4%
78 272
+10%
77 696
-1%
78 950
+2%
84 415
+7%
94 666
+12%
96 508
+2%
105 800
+10%
Gross Profit
Cost of Revenue
(16 977)
(24 856)
(31 802)
(34 799)
(35 438)
(36 389)
(44 191)
(45 745)
(45 334)
(51 760)
(52 282)
(52 314)
(56 165)
(62 690)
(58 125)
(63 306)
Gross Profit
12 469
N/A
15 622
+25%
16 980
+9%
18 688
+10%
18 963
+1%
20 944
+10%
23 302
+11%
23 071
-1%
26 116
+13%
26 512
+2%
25 414
-4%
26 636
+5%
28 250
+6%
31 976
+13%
38 383
+20%
42 494
+11%
Operating Income
Operating Expenses
(11 082)
(13 980)
(14 900)
(16 476)
(15 648)
(17 342)
(18 678)
(18 132)
(20 253)
(19 290)
(18 225)
(18 876)
(18 075)
(18 691)
(20 429)
(21 231)
Selling, General & Administrative
(4 496)
(9 170)
(7 507)
(7 832)
(8 007)
(11 485)
(8 021)
(8 039)
(7 847)
(12 864)
(8 289)
(8 556)
(8 801)
(12 743)
(9 059)
(9 066)
Depreciation & Amortization
(425)
(597)
(701)
(694)
(688)
(745)
(757)
(769)
(781)
(756)
(769)
(787)
(806)
(831)
(868)
(899)
Other Operating Expenses
(6 161)
(4 214)
(6 694)
(7 951)
(6 953)
(5 112)
(9 900)
(9 325)
(11 624)
(5 670)
(9 167)
(9 533)
(8 468)
(5 117)
(10 502)
(11 265)
Operating Income
1 386
N/A
1 642
+18%
2 079
+27%
2 212
+6%
3 315
+50%
3 602
+9%
4 624
+28%
4 939
+7%
5 864
+19%
7 222
+23%
7 189
0%
7 760
+8%
10 175
+31%
13 285
+31%
17 954
+35%
21 263
+18%
Pre-Tax Income
Interest Income Expense
(63)
3 446
(82)
(80)
(78)
3 266
(67)
(63)
(58)
5 771
(62)
(60)
(58)
9 798
(49)
(47)
Non-Reccuring Items
(1 258)
(1 260)
(490)
(225)
(144)
(114)
0
0
0
39
0
0
0
2
0
0
Total Other Income
3 007
2 210
5 648
5 476
5 547
740
4 583
5 318
6 046
994
7 834
8 712
9 640
1 164
11 398
11 426
Pre-Tax Income
3 072
N/A
6 038
+97%
7 156
+19%
7 383
+3%
8 639
+17%
7 493
-13%
9 141
+22%
10 195
+12%
11 852
+16%
14 027
+18%
14 960
+7%
16 412
+10%
19 757
+20%
24 248
+23%
29 303
+21%
32 642
+11%
Net Income
Tax Provision
(843)
(1 504)
(1 833)
(1 618)
(2 152)
(1 862)
(2 267)
(2 626)
(2 910)
(3 566)
(3 804)
(4 167)
(4 969)
(6 160)
(7 421)
(8 271)
Income from Continuing Operations
2 229
4 535
5 323
5 765
6 487
5 631
6 874
7 569
8 942
10 461
11 157
12 245
14 788
18 089
21 882
24 371
Equity Earnings Affiliates
319
604
693
607
622
477
466
560
577
730
929
1 030
1 214
1 281
1 305
1 338
Net Income (Common)
2 548
N/A
5 139
+102%
6 015
+17%
6 371
+6%
7 109
+12%
6 108
-14%
7 340
+20%
8 129
+11%
9 519
+17%
11 190
+18%
12 086
+8%
13 276
+10%
16 002
+21%
19 370
+21%
23 187
+20%
25 709
+11%
EPS (Diluted)
12.63
N/A
25.48
+102%
29.83
+17%
31.59
+6%
35.25
+12%
30.29
-14%
36.39
+20%
40.31
+11%
47.2
+17%
55.48
+18%
59.93
+8%
65.82
+10%
79.34
+21%
96.04
+21%
114.95
+20%
127.46
+11%

See Also

Discover More