Mazagon Dock Shipbuilders Limited (NSE:MAZDOCK)
India · Delayed Price · Currency is INR 2,721.80
-49.40 (-1.78%)
Aug 1, 2025, 3:30 PM IST
Mazagon Dock Shipbuilders 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 | 2017 - 2021 |
|---|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 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 | 2017 - 2021 |
Operating Revenue | 117,005 | 114,319 | 94,666 | 78,272 | 57,333 | 40,478 | Upgrade |
| 117,005 | 114,319 | 94,666 | 78,272 | 57,333 | 40,478 | Upgrade | |
Revenue Growth (YoY) | 21.24% | 20.76% | 20.95% | 36.52% | 41.64% | -17.47% | Upgrade |
Cost of Revenue | 69,214 | 70,230 | 66,542 | 56,235 | 40,752 | 28,751 | Upgrade |
Gross Profit | 47,791 | 44,089 | 28,124 | 22,037 | 16,580 | 11,727 | Upgrade |
Selling, General & Admin | 10,013 | 9,788 | 9,526 | 8,587 | 8,752 | 6,798 | Upgrade |
Other Operating Expenses | 20,583 | 13,701 | 4,439 | 5,432 | 3,311 | 2,661 | Upgrade |
Operating Expenses | 31,745 | 24,641 | 14,796 | 14,775 | 12,807 | 10,055 | Upgrade |
Operating Income | 16,046 | 19,448 | 13,328 | 7,262 | 3,773 | 1,672 | Upgrade |
Interest Expense | -44 | -44 | -88.4 | -90.2 | -134.8 | -89.9 | Upgrade |
Interest & Investment Income | - | - | 9,990 | 6,067 | 3,517 | 3,722 | Upgrade |
Earnings From Equity Investments | 1,389 | 1,362 | 1,281 | 729.6 | 477.3 | 603.9 | Upgrade |
Currency Exchange Gain (Loss) | - | - | -0.2 | 1 | -1.4 | 0.1 | Upgrade |
Other Non Operating Income (Expenses) | 11,395 | 11,212 | 283.2 | 367.9 | 293.5 | 1,901 | Upgrade |
EBT Excluding Unusual Items | 28,786 | 31,978 | 24,794 | 14,337 | 7,925 | 7,808 | Upgrade |
Gain (Loss) on Sale of Assets | - | - | 14.8 | 9 | 10.1 | 0.4 | Upgrade |
Asset Writedown | - | - | - | - | - | -114.3 | Upgrade |
Other Unusual Items | - | - | 718.8 | 370.8 | 9.9 | -1,054 | Upgrade |
Pretax Income | 28,786 | 31,978 | 25,529 | 14,756 | 7,971 | 6,642 | Upgrade |
Income Tax Expense | 7,090 | 7,843 | 6,160 | 3,566 | 1,862 | 1,504 | Upgrade |
Net Income | 21,696 | 24,135 | 19,370 | 11,190 | 6,108 | 5,139 | Upgrade |
Net Income to Common | 21,696 | 24,135 | 19,370 | 11,190 | 6,108 | 5,139 | Upgrade |
Net Income Growth | -6.43% | 24.60% | 73.09% | 83.19% | 18.87% | 9.21% | Upgrade |
Shares Outstanding (Basic) | 403 | 403 | 403 | 403 | 403 | 403 | Upgrade |
Shares Outstanding (Diluted) | 403 | 403 | 403 | 403 | 403 | 403 | Upgrade |
Shares Change (YoY) | -0.03% | -0.03% | - | - | - | -9.70% | Upgrade |
EPS (Basic) | 53.80 | 59.85 | 48.02 | 27.74 | 15.14 | 12.74 | Upgrade |
EPS (Diluted) | 53.80 | 59.85 | 48.02 | 27.74 | 15.14 | 12.74 | Upgrade |
EPS Growth | -6.40% | 24.64% | 73.10% | 83.19% | 18.87% | 20.95% | Upgrade |
Free Cash Flow | - | 12,733 | 2,426 | 13,748 | -2,038 | 261.2 | Upgrade |
Free Cash Flow Per Share | - | 31.58 | 6.01 | 34.08 | -5.05 | 0.65 | Upgrade |
Dividend Per Share | - | 40.495 | 13.725 | 7.980 | 4.365 | 3.620 | Upgrade |
Dividend Growth | - | 195.05% | 71.99% | 82.82% | 20.58% | 216.16% | Upgrade |
Gross Margin | 40.84% | 38.57% | 29.71% | 28.16% | 28.92% | 28.97% | Upgrade |
Operating Margin | 13.71% | 17.01% | 14.08% | 9.28% | 6.58% | 4.13% | Upgrade |
Profit Margin | 18.54% | 21.11% | 20.46% | 14.30% | 10.65% | 12.70% | Upgrade |
Free Cash Flow Margin | - | 11.14% | 2.56% | 17.56% | -3.55% | 0.65% | Upgrade |
EBITDA | 17,314 | 20,600 | 14,014 | 8,018 | 4,518 | 2,268 | Upgrade |
EBITDA Margin | 14.80% | 18.02% | 14.80% | 10.24% | 7.88% | 5.60% | Upgrade |
D&A For EBITDA | 1,269 | 1,152 | 686 | 755.8 | 745.1 | 596.5 | Upgrade |
EBIT | 16,046 | 19,448 | 13,328 | 7,262 | 3,773 | 1,672 | Upgrade |
EBIT Margin | 13.71% | 17.01% | 14.08% | 9.28% | 6.58% | 4.13% | Upgrade |
Effective Tax Rate | 24.63% | 24.53% | 24.13% | 24.17% | 23.36% | 22.64% | Upgrade |
Revenue as Reported | 128,400 | 125,531 | 105,681 | 85,140 | 61,436 | 46,219 | Upgrade |
Advertising Expenses | - | - | 69.2 | 75.3 | 27.8 | 56 | Upgrade |
Updated Feb 7, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.