Master Components Limited (NSE:MASTER)
India · Delayed Price · Currency is INR 508.00
+18.25 (3.73%)
Nov 11, 2026, 1:41 PM IST
Master Components Income Statement
Financials in millions INR. Fiscal year is April - March.
Millions INR. Fiscal year is Apr - Mar.
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Operating Revenue | 967.25 | 743.8 | 424.03 | 252.9 | 207.03 | 182.38 |
Other Revenue | -0.4 | -0 | - | - | - | - |
| 966.84 | 743.8 | 424.03 | 252.9 | 207.03 | 182.38 | |
Revenue Growth | 57.06% | 75.41% | 67.66% | 22.16% | 13.51% | 37.61% |
Cost of Revenue | 548.01 | 409.89 | 258.34 | 153.85 | 132.39 | 139.9 |
Gross Profit | 418.83 | 333.91 | 165.69 | 99.05 | 74.64 | 42.48 |
Selling, General & Admin | 45.02 | 38.83 | 27.2 | 20.84 | 17.59 | 16.76 |
Other Operating Expenses | 214.54 | 171.29 | 72.9 | 34.89 | 23.93 | 2.19 |
Operating Expenses | 279.77 | 227.95 | 112.35 | 65.18 | 49.85 | 27.49 |
Operating Income | 139.06 | 105.96 | 53.34 | 33.87 | 24.79 | 14.99 |
Interest Expense | -5.92 | -4.1 | -1.35 | -0.54 | -0.91 | -1.58 |
Interest & Investment Income | 0.18 | 0.18 | 0.77 | 2.15 | 0.05 | 0.02 |
Currency Exchange Gain (Loss) | -0.95 | -0.95 | 1.11 | 0.24 | 0.46 | 0.27 |
Other Non Operating Income (Expenses) | -1.36 | -1.36 | 0.9 | -0.16 | -0.16 | 0 |
EBT Excluding Unusual Items | 131.02 | 99.73 | 54.77 | 35.56 | 24.21 | 13.7 |
Gain (Loss) on Sale of Assets | - | - | - | - | - | 0.33 |
Other Unusual Items | - | - | 31.93 | - | - | -1.01 |
Pretax Income | 131.02 | 99.73 | 86.8 | 35.56 | 24.21 | 13.03 |
Income Tax Expense | 33.87 | 25.3 | 21.87 | 8.8 | 7.11 | 3.66 |
Net Income | 97.14 | 74.44 | 64.93 | 26.76 | 17.1 | 9.37 |
Net Income to Common | 97.14 | 74.44 | 64.93 | 26.76 | 17.1 | 9.37 |
Net Income Growth | 20.51% | 14.64% | 142.67% | 56.44% | 82.47% | 21.44% |
Shares Outstanding (Basic) | 4 | 4 | 4 | 4 | 3 | 3 |
Shares Outstanding (Diluted) | 4 | 4 | 4 | 4 | 3 | 3 |
Shares Change | 0.10% | -0.02% | 9.60% | 10.55% | 0.05% | - |
EPS (Basic) | 24.28 | 18.61 | 16.23 | 7.33 | 5.18 | 2.84 |
EPS (Diluted) | 24.28 | 18.61 | 16.23 | 7.33 | 5.18 | 2.84 |
EPS Growth | 20.38% | 14.66% | 121.42% | 41.51% | 82.39% | 21.43% |
Additional Metrics
Fiscal Year | TTM | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Mar '26 Mar 31, 2026 | Mar '25 Mar 31, 2025 | Mar '24 Mar 31, 2024 | Mar '23 Mar 31, 2023 | Mar '22 Mar 31, 2022 |
Free Cash Flow | -100.31 | -30.83 | -103.82 | -18.9 | 18.18 | 5.36 |
Free Cash Flow Per Share | -25.07 | -7.71 | -25.95 | -5.18 | 5.51 | 1.62 |
Dividend Per Share | - | 0.750 | 0.500 | - | - | - |
Dividend Growth | - | 50.00% | - | - | - | - |
Gross Margin | 43.32% | 44.89% | 39.07% | 39.17% | 36.05% | 23.29% |
Operating Margin | 14.38% | 14.25% | 12.58% | 13.39% | 11.97% | 8.22% |
Profit Margin | 10.05% | 10.01% | 15.31% | 10.58% | 8.26% | 5.14% |
Free Cash Flow Margin | -10.38% | -4.14% | -24.48% | -7.47% | 8.78% | 2.94% |
EBITDA | 159.27 | 123.79 | 65.59 | 43.32 | 33.12 | 23.53 |
EBITDA Margin | 16.47% | 16.64% | 15.47% | 17.13% | 16.00% | 12.90% |
D&A For EBITDA | 20.21 | 17.83 | 12.25 | 9.45 | 8.33 | 8.54 |
EBIT | 139.06 | 105.96 | 53.34 | 33.87 | 24.79 | 14.99 |
EBIT Margin | 14.38% | 14.25% | 12.58% | 13.39% | 11.97% | 8.22% |
Effective Tax Rate | 25.85% | 25.36% | 25.19% | 24.75% | 29.35% | 28.07% |
Revenue as Reported | 969.67 | 746.63 | 428.11 | 255.82 | 209.05 | 184.25 |