Marine Electricals (India) Limited (NSE:MARINE)
India · Delayed Price · Currency is INR 182.50
-5.71 (-3.03%)
Feb 13, 2026, 3:29 PM IST
NSE:MARINE 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 | 8,502 | 7,671 | 6,221 | 4,429 | 3,763 | 2,513 |
Other Revenue | 32.66 | 0 | -0 | - | - | - |
| 8,535 | 7,671 | 6,221 | 4,429 | 3,763 | 2,513 | |
Revenue Growth (YoY) | 13.28% | 23.30% | 40.48% | 17.68% | 49.76% | -4.46% |
Cost of Revenue | 6,052 | 5,604 | 4,721 | 3,310 | 2,842 | 1,743 |
Gross Profit | 2,483 | 2,067 | 1,500 | 1,118 | 921.76 | 769.43 |
Selling, General & Admin | 774.62 | 665.69 | 520.25 | 399.22 | 325.25 | 261.27 |
Other Operating Expenses | 781.93 | 675.01 | 374.87 | 304.51 | 249.99 | 168.63 |
Operating Expenses | 1,721 | 1,508 | 1,062 | 802.94 | 679.89 | 571.51 |
Operating Income | 761.51 | 559.1 | 438.07 | 315.37 | 241.87 | 197.92 |
Interest Expense | -101.44 | -93.87 | -84.07 | -63.51 | -37.88 | -63 |
Interest & Investment Income | 67.25 | 67.25 | 26.84 | 18.73 | 10.87 | 15.32 |
Earnings From Equity Investments | -0.46 | 0.31 | 1.42 | - | -0.24 | -0.01 |
Currency Exchange Gain (Loss) | 13.56 | 13.56 | -2.74 | 6.69 | 11.22 | -1.74 |
Other Non Operating Income (Expenses) | -33.43 | -33.43 | -27.25 | -34.51 | -32.96 | 16.71 |
EBT Excluding Unusual Items | 706.99 | 512.92 | 352.26 | 242.77 | 192.87 | 165.2 |
Gain (Loss) on Sale of Assets | 9.78 | 9.78 | 0.01 | 4.14 | -8.56 | 0.96 |
Asset Writedown | -0.45 | -0.45 | - | - | - | - |
Other Unusual Items | 0.8 | 0.8 | 10.65 | 3.79 | 9.15 | 2.29 |
Pretax Income | 718.19 | 524.12 | 363.2 | 250.73 | 194.41 | 169.13 |
Income Tax Expense | 182.63 | 143 | 105.57 | 82.72 | 61.62 | 33.82 |
Earnings From Continuing Operations | 535.56 | 381.13 | 257.63 | 168.01 | 132.78 | 135.32 |
Minority Interest in Earnings | -2.86 | 3.2 | 1.36 | 1.95 | -3.01 | -6.35 |
Net Income | 532.7 | 384.32 | 258.99 | 169.95 | 129.77 | 128.97 |
Net Income to Common | 532.7 | 384.32 | 258.99 | 169.95 | 129.77 | 128.97 |
Net Income Growth | 41.24% | 48.39% | 52.39% | 30.96% | 0.62% | 129.74% |
Shares Outstanding (Basic) | 138 | 136 | 128 | 123 | 123 | 123 |
Shares Outstanding (Diluted) | 139 | 137 | 128 | 125 | 123 | 123 |
Shares Change (YoY) | 3.82% | 6.68% | 2.48% | 2.15% | - | - |
EPS (Basic) | 3.86 | 2.83 | 2.02 | 1.38 | 1.06 | 1.05 |
EPS (Diluted) | 3.83 | 2.81 | 2.02 | 1.36 | 1.06 | 1.05 |
EPS Growth | 36.19% | 39.31% | 48.31% | 28.55% | 0.62% | 129.74% |
Free Cash Flow | - | 336.86 | -315.2 | -257.33 | 347.42 | -24.28 |
Free Cash Flow Per Share | - | 2.46 | -2.46 | -2.05 | 2.83 | -0.20 |
Dividend Per Share | - | 0.300 | 0.200 | - | - | 0.200 |
Dividend Growth | - | 50.00% | - | - | - | - |
Gross Margin | 29.09% | 26.95% | 24.11% | 25.25% | 24.49% | 30.62% |
Operating Margin | 8.92% | 7.29% | 7.04% | 7.12% | 6.43% | 7.88% |
Profit Margin | 6.24% | 5.01% | 4.16% | 3.84% | 3.45% | 5.13% |
Free Cash Flow Margin | - | 4.39% | -5.07% | -5.81% | 9.23% | -0.97% |
EBITDA | 882.3 | 666.45 | 527.49 | 384.27 | 305.88 | 256.23 |
EBITDA Margin | 10.34% | 8.69% | 8.48% | 8.68% | 8.13% | 10.20% |
D&A For EBITDA | 120.79 | 107.35 | 89.43 | 68.89 | 64.01 | 58.31 |
EBIT | 761.51 | 559.1 | 438.07 | 315.37 | 241.87 | 197.92 |
EBIT Margin | 8.92% | 7.29% | 7.04% | 7.12% | 6.43% | 7.88% |
Effective Tax Rate | 25.43% | 27.28% | 29.07% | 32.99% | 31.70% | 19.99% |
Revenue as Reported | 8,668 | 7,804 | 6,293 | 4,474 | 3,812 | 2,590 |
Advertising Expenses | - | 38.51 | 19.57 | 22.67 | 6.42 | 3.88 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.