Maheshwari Logistics Limited (NSE:MAHESHWARI)
India · Delayed Price · Currency is INR 55.20
+0.08 (0.15%)
Nov 17, 2025, 3:28 PM IST
Maheshwari Logistics 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2016 - 2020 |
Other Revenue | 12.85 | -0 | - | - | - | - | Upgrade |
| 10,389 | 9,731 | 10,480 | 11,490 | 10,349 | 6,762 | Upgrade | |
Revenue Growth (YoY) | 2.26% | -7.14% | -8.79% | 11.03% | 53.05% | -11.03% | Upgrade |
Cost of Revenue | 8,340 | 7,695 | 8,373 | 9,403 | 8,351 | 4,983 | Upgrade |
Gross Profit | 2,050 | 2,036 | 2,107 | 2,088 | 1,998 | 1,779 | Upgrade |
Selling, General & Admin | 217.64 | 208.24 | 221.53 | 171.1 | 155.13 | 133.81 | Upgrade |
Other Operating Expenses | 1,088 | 1,138 | 1,341 | 1,410 | 1,321 | 1,209 | Upgrade |
Operating Expenses | 1,475 | 1,507 | 1,682 | 1,699 | 1,598 | 1,471 | Upgrade |
Operating Income | 574.97 | 529.61 | 425.2 | 388.69 | 400.29 | 307.56 | Upgrade |
Interest Expense | -246.52 | -226.89 | -190.48 | -157.45 | -126.75 | -154.45 | Upgrade |
Interest & Investment Income | 14.35 | 14.35 | 14.41 | 11.77 | 5.88 | 8.38 | Upgrade |
Currency Exchange Gain (Loss) | 2.93 | 2.93 | 4.67 | 4.62 | 11.21 | 8.19 | Upgrade |
Other Non Operating Income (Expenses) | -70.41 | -70.41 | -80.5 | -66.71 | -53.29 | -42.56 | Upgrade |
EBT Excluding Unusual Items | 275.31 | 249.58 | 173.3 | 180.92 | 237.35 | 127.11 | Upgrade |
Gain (Loss) on Sale of Investments | 0.16 | 0.16 | - | -1.34 | - | - | Upgrade |
Gain (Loss) on Sale of Assets | 0.02 | 0.02 | 8.9 | 2.74 | 0.28 | 1.34 | Upgrade |
Pretax Income | 275.49 | 249.76 | 182.2 | 182.32 | 237.62 | 128.45 | Upgrade |
Income Tax Expense | 83.92 | 65.57 | 44.7 | 47.5 | 66.11 | 35.58 | Upgrade |
Net Income | 190.51 | 184.2 | 137.5 | 134.82 | 171.51 | 92.88 | Upgrade |
Net Income to Common | 190.51 | 184.2 | 137.5 | 134.82 | 171.51 | 92.88 | Upgrade |
Net Income Growth | 31.87% | 33.96% | 1.99% | -21.39% | 84.67% | -36.82% | Upgrade |
Shares Outstanding (Basic) | 44 | 30 | 30 | 30 | 30 | 30 | Upgrade |
Shares Outstanding (Diluted) | 44 | 30 | 30 | 30 | 30 | 30 | Upgrade |
Shares Change (YoY) | 48.45% | - | - | - | - | - | Upgrade |
EPS (Basic) | 4.31 | 6.22 | 4.65 | 4.56 | 5.79 | 3.14 | Upgrade |
EPS (Diluted) | 4.30 | 6.22 | 4.65 | 4.56 | 5.79 | 3.14 | Upgrade |
EPS Growth | -11.21% | 33.89% | 1.99% | -21.33% | 84.51% | -36.82% | Upgrade |
Free Cash Flow | -266.97 | 274.59 | -392.43 | 28.1 | -269.7 | 400.23 | Upgrade |
Free Cash Flow Per Share | -6.03 | 9.28 | -13.26 | 0.95 | -9.11 | 13.52 | Upgrade |
Dividend Per Share | - | - | - | - | 0.500 | 0.500 | Upgrade |
Gross Margin | 19.73% | 20.93% | 20.11% | 18.17% | 19.31% | 26.31% | Upgrade |
Operating Margin | 5.53% | 5.44% | 4.06% | 3.38% | 3.87% | 4.55% | Upgrade |
Profit Margin | 1.83% | 1.89% | 1.31% | 1.17% | 1.66% | 1.37% | Upgrade |
Free Cash Flow Margin | -2.57% | 2.82% | -3.74% | 0.24% | -2.61% | 5.92% | Upgrade |
EBITDA | 737.12 | 683.02 | 535.75 | 498.35 | 508.84 | 419.1 | Upgrade |
EBITDA Margin | 7.09% | 7.02% | 5.11% | 4.34% | 4.92% | 6.20% | Upgrade |
D&A For EBITDA | 162.15 | 153.42 | 110.55 | 109.66 | 108.55 | 111.54 | Upgrade |
EBIT | 574.97 | 529.61 | 425.2 | 388.69 | 400.29 | 307.56 | Upgrade |
EBIT Margin | 5.53% | 5.44% | 4.06% | 3.38% | 3.87% | 4.55% | Upgrade |
Effective Tax Rate | 30.46% | 26.25% | 24.53% | 26.05% | 27.82% | 27.70% | Upgrade |
Revenue as Reported | 10,438 | 9,781 | 10,520 | 11,515 | 10,376 | 6,780 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.