Mauria Udyog Limited (BOM:539219)
India · Delayed Price · Currency is INR 10.76
-0.21 (-1.91%)
At close: Feb 13, 2026
Mauria Udyog Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 | Mar '21 Mar 31, 2021 |
Operating Revenue | 4,505 | 4,087 | 3,351 | 2,317 | 2,411 | 1,309 |
Other Revenue | 28.47 | - | - | - | - | - |
| 4,534 | 4,087 | 3,351 | 2,317 | 2,411 | 1,309 | |
Revenue Growth (YoY) | 12.90% | 21.97% | 44.63% | -3.92% | 84.17% | -76.98% |
Cost of Revenue | 2,340 | 2,208 | 1,818 | 1,241 | 1,490 | 754.77 |
Gross Profit | 2,193 | 1,879 | 1,533 | 1,075 | 921.69 | 554.54 |
Selling, General & Admin | 181.21 | 195.91 | 157.92 | 116.59 | 96.76 | 57.18 |
Other Operating Expenses | 1,574 | 1,421 | 1,169 | 797.01 | 863.87 | 1,241 |
Operating Expenses | 1,796 | 1,650 | 1,360 | 943.73 | 994.83 | 1,340 |
Operating Income | 397.27 | 229.53 | 172.77 | 131.72 | -73.14 | -785.4 |
Interest Expense | -167.87 | -166.55 | -196.17 | -255.48 | -53.24 | -74.2 |
Interest & Investment Income | 100.6 | 100.6 | 96.35 | 53.31 | 6.33 | 0.28 |
Currency Exchange Gain (Loss) | 34.41 | 34.41 | 14.99 | 14.4 | 34.73 | -22.28 |
Other Non Operating Income (Expenses) | -0.13 | -0.13 | 17.06 | 0.02 | -1.91 | -1.6 |
EBT Excluding Unusual Items | 364.27 | 197.86 | 105 | -56.04 | -87.23 | -883.2 |
Gain (Loss) on Sale of Investments | - | - | - | -0.07 | 0.1 | 36.12 |
Gain (Loss) on Sale of Assets | 5.32 | 5.32 | 4.62 | -0.83 | -1.44 | -0.23 |
Legal Settlements | 145.39 | 145.39 | - | - | - | - |
Other Unusual Items | -83.81 | 4.68 | 11.03 | 27.82 | 2.04 | 35.02 |
Pretax Income | 431.17 | 353.24 | 136.31 | -29.11 | -83.78 | -812.3 |
Income Tax Expense | 169.4 | 171.26 | -31.09 | 62.81 | -61.34 | -218.19 |
Net Income | 261.77 | 181.98 | 167.4 | -91.92 | -22.44 | -594.12 |
Net Income to Common | 261.77 | 181.98 | 167.4 | -91.92 | -22.44 | -594.12 |
Net Income Growth | 51.36% | 8.71% | - | - | - | - |
Shares Outstanding (Basic) | 133 | 133 | 133 | 133 | 133 | 133 |
Shares Outstanding (Diluted) | 133 | 133 | 133 | 133 | 133 | 133 |
EPS (Basic) | 1.96 | 1.37 | 1.26 | -0.69 | -0.17 | -4.46 |
EPS (Diluted) | 1.96 | 1.37 | 1.26 | -0.69 | -0.17 | -4.46 |
EPS Growth | 51.51% | 8.71% | - | - | - | - |
Free Cash Flow | - | 656.74 | -255.07 | 1,453 | - | 1,548 |
Free Cash Flow Per Share | - | 4.93 | -1.92 | 10.91 | - | 11.62 |
Gross Margin | 48.38% | 45.98% | 45.73% | 46.42% | 38.22% | 42.35% |
Operating Margin | 8.76% | 5.62% | 5.16% | 5.68% | -3.03% | -59.99% |
Profit Margin | 5.77% | 4.45% | 5.00% | -3.97% | -0.93% | -45.38% |
Free Cash Flow Margin | - | 16.07% | -7.61% | 62.73% | - | 118.20% |
EBITDA | 428.62 | 260.97 | 204.32 | 161.77 | -38.94 | -743.97 |
EBITDA Margin | 9.45% | 6.39% | 6.10% | 6.98% | -1.62% | -56.82% |
D&A For EBITDA | 31.35 | 31.44 | 31.55 | 30.05 | 34.2 | 41.43 |
EBIT | 397.27 | 229.53 | 172.77 | 131.72 | -73.14 | -785.4 |
EBIT Margin | 8.76% | 5.62% | 5.16% | 5.68% | -3.03% | -59.99% |
Effective Tax Rate | 39.29% | 48.48% | - | - | - | - |
Revenue as Reported | 4,600 | 4,153 | 3,431 | 2,524 | 2,461 | 1,384 |
Advertising Expenses | - | 26.99 | 18.83 | - | 4.96 | 0.85 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.