Master Components Limited (NSE:MASTER)
India · Delayed Price · Currency is INR 309.00
+0.30 (0.10%)
At close: Jan 22, 2026
Master Components 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 | 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 | 2020 |
Operating Revenue | 614.47 | 424.03 | 252.9 | 207.03 | 182.38 | 132.53 | Upgrade |
Other Revenue | 1.11 | 1.11 | - | - | - | - | Upgrade |
| 615.58 | 425.14 | 252.9 | 207.03 | 182.38 | 132.53 | Upgrade | |
Revenue Growth (YoY) | 95.21% | 68.10% | 22.16% | 13.51% | 37.61% | -11.90% | Upgrade |
Cost of Revenue | 377.18 | 258.34 | 153.85 | 132.39 | 139.9 | 94.37 | Upgrade |
Gross Profit | 238.4 | 166.8 | 99.05 | 74.64 | 42.48 | 38.16 | Upgrade |
Selling, General & Admin | 32.81 | 27.2 | 20.84 | 17.59 | 16.76 | 13.53 | Upgrade |
Other Operating Expenses | 115.37 | 72.9 | 34.89 | 23.93 | 2.19 | 2.57 | Upgrade |
Operating Expenses | 158.41 | 112.35 | 65.18 | 49.85 | 27.49 | 25.29 | Upgrade |
Operating Income | 79.99 | 54.45 | 33.87 | 24.79 | 14.99 | 12.87 | Upgrade |
Interest Expense | -3.63 | -1.35 | -0.54 | -0.91 | -1.58 | -2.58 | Upgrade |
Interest & Investment Income | 0.77 | 0.77 | 2.15 | 0.05 | 0.02 | 0.15 | Upgrade |
Currency Exchange Gain (Loss) | - | - | 0.24 | 0.46 | 0.27 | 0.09 | Upgrade |
Other Non Operating Income (Expenses) | -1.34 | 0.9 | -0.16 | -0.16 | 0 | 0 | Upgrade |
EBT Excluding Unusual Items | 75.8 | 54.77 | 35.56 | 24.21 | 13.7 | 10.53 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | - | - | 0.33 | - | Upgrade |
Other Unusual Items | 31.93 | 31.93 | - | - | -1.01 | - | Upgrade |
Pretax Income | 107.82 | 86.8 | 35.56 | 24.21 | 13.03 | 10.53 | Upgrade |
Income Tax Expense | 27.21 | 21.87 | 8.8 | 7.11 | 3.66 | 2.82 | Upgrade |
Net Income | 80.61 | 64.93 | 26.76 | 17.1 | 9.37 | 7.72 | Upgrade |
Net Income to Common | 80.61 | 64.93 | 26.76 | 17.1 | 9.37 | 7.72 | Upgrade |
Net Income Growth | 140.71% | 142.67% | 56.44% | 82.47% | 21.44% | -41.63% | Upgrade |
Shares Outstanding (Basic) | 4 | 4 | 4 | 3 | 3 | 3 | Upgrade |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 3 | 3 | 3 | Upgrade |
Shares Change (YoY) | 9.47% | 9.60% | 10.55% | 0.05% | - | - | Upgrade |
EPS (Basic) | 20.17 | 16.23 | 7.33 | 5.18 | 2.84 | 2.34 | Upgrade |
EPS (Diluted) | 20.17 | 16.23 | 7.33 | 5.18 | 2.84 | 2.34 | Upgrade |
EPS Growth | 119.88% | 121.42% | 41.51% | 82.39% | 21.43% | -41.63% | Upgrade |
Free Cash Flow | -57.86 | -103.82 | -18.9 | 18.18 | 5.36 | 13.05 | Upgrade |
Free Cash Flow Per Share | -14.48 | -25.95 | -5.18 | 5.51 | 1.62 | 3.96 | Upgrade |
Dividend Per Share | - | 0.500 | - | - | - | - | Upgrade |
Gross Margin | 38.73% | 39.23% | 39.17% | 36.05% | 23.29% | 28.79% | Upgrade |
Operating Margin | 13.00% | 12.81% | 13.39% | 11.97% | 8.22% | 9.71% | Upgrade |
Profit Margin | 13.10% | 15.27% | 10.58% | 8.26% | 5.14% | 5.82% | Upgrade |
Free Cash Flow Margin | -9.40% | -24.42% | -7.47% | 8.78% | 2.94% | 9.85% | Upgrade |
EBITDA | 90.23 | 66.69 | 43.32 | 33.12 | 23.53 | 22.05 | Upgrade |
EBITDA Margin | 14.66% | 15.69% | 17.13% | 16.00% | 12.90% | 16.64% | Upgrade |
D&A For EBITDA | 10.23 | 12.25 | 9.45 | 8.33 | 8.54 | 9.18 | Upgrade |
EBIT | 79.99 | 54.45 | 33.87 | 24.79 | 14.99 | 12.87 | Upgrade |
EBIT Margin | 13.00% | 12.81% | 13.39% | 11.97% | 8.22% | 9.71% | Upgrade |
Effective Tax Rate | 25.24% | 25.19% | 24.75% | 29.35% | 28.07% | 26.73% | Upgrade |
Revenue as Reported | 616.31 | 428.11 | 255.82 | 209.05 | 184.25 | 132.88 | Upgrade |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.