| Machino Plastics Ltd | Industry : (Auto Ancillaries) | |
|---|---|---|
|
BSE Code : 523248 |
NSE Symbol : - |
P/E(TTM) : 25.50 |
|
ISIN Demat : INE082B01018 |
Div & Yield% : 0.00 |
EPS(TTM) : 12.36 |
|
Book Value(₹) : 91.54 |
Market Cap(₹Cr) : 193.50 |
Face Value(₹) : 10.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 388.74 | 337.74 | 331.29 | 265.35 | 210.25 |
| Other Income | 0.11 | 0.06 | 0.26 | 0.19 | 0.13 |
| Stock Adjustments | 13.01 | 11.47 | 5.61 | 4.17 | 1.08 |
| Total Income | 401.86 | 349.27 | 337.16 | 269.71 | 211.46 |
| EXPENDITURE : | |||||
| Raw Materials | 220.84 | 190.75 | 199.69 | 158.18 | 114.98 |
| Power and Fuel Cost | 13.91 | 13.57 | 13.77 | 11.62 | 10.80 |
| Other Manufacturing Expenses | 23.21 | 19.44 | 15.48 | 13.87 | 11.20 |
| Selling and Administration Expenses | 60.58 | 57.11 | 50.42 | 39.79 | 30.72 |
| Miscellaneous Expenses | 0.13 | 0.07 | 0.42 | 0.11 | 0.11 |
| Employee Benefit Expenses | 50.27 | 42.21 | 35.89 | 29.53 | 27.19 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 32.92 | 26.12 | 21.48 | 16.60 | 16.58 |
| Interest | 11.65 | 6.68 | 6.47 | 6.43 | 7.18 |
| Gross Profit | 21.27 | 19.44 | 15.01 | 10.17 | 9.40 |
| Depreciation | 10.07 | 14.20 | 12.87 | 13.62 | 15.16 |
| Profit Before Tax | 11.20 | 5.24 | 2.14 | -3.45 | -5.76 |
| Current Tax | 1.80 | 0.00 | 0.41 | 0.00 | -0.08 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.85 | 1.55 | 0.13 | -0.97 | -1.57 |
| Reported Net Profit | 8.56 | 3.69 | 1.60 | -2.48 | -4.10 |
| Extraordinary Items | 0.00 | 0.01 | 0.01 | 0.01 | -0.04 |
| Adjusted Net Profit | 8.56 | 3.68 | 1.59 | -2.49 | -4.06 |
| Adjustment below Net Profit | 0.00 | 0.00 | 0.00 | -0.23 | 0.00 |
| Profit/Loss Balance carried down | 17.02 | 13.32 | 11.73 | 14.43 | 18.54 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| P & L Balance carried down | 25.57 | 17.02 | 13.32 | 11.73 | 14.43 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Dividend Per Share(Rs) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Earnings Per Share-Unit Curr | 13.94 | 6.02 | 2.60 | -4.04 | -6.69 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 87.43 | 73.01 | 67.08 | 64.09 | 68.72 |
| Book Value(Adj)-Unit Curr | 87.43 | 73.01 | 67.08 | 64.09 | 68.72 |