Mahindra EPC Irrigation Ltd
NSE: MAHEPC BSE: 523754
₹114
(-1.24%)
Wed, 11 Mar 2026, 00:07 pm
Market Cap3.25B
PE Ratio22.50
Dividend0
Producer Manufacturing
Trucks/Construction/Farm Machinery
24.5KMahindra EPC Irrigation Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 160.77M | 126.85M | 433.52M | 623.06M | 752.11M | 866.91M | 1.25B | 1.61B | 1.72B | 1.65B | 2.03B | 2.01B | 2.05B | 2.60B | 2.84B | 2.54B | 2.12B | 2.10B | 2.62B | 2.73B |
| Gross profit | -45.61M | -61.26M | 55.03M | 113.85M | 176.59M | 179.04M | 274.95M | 328.72M | 311.98M | 296.82M | 527.17M | 532.10M | 571.08M | 810.53M | 1.04B | 767.31M | 315.95M | 384.50M | 709.40M | 947.50M |
| Operating expenses (excl. COGS) | -15.78M | -10.55M | -95.55M | -118.70M | -127.55M | -111.72M | -197.34M | -279.27M | -265.05M | -322.19M | -440.71M | -434.52M | -478.31M | -636.18M | -712.08M | -527.64M | -394.94M | -543.00M | -680.50M | -840.60M |
| Selling/general/admin expenses, total | -60.22M | — | -73.02M | -95.93M | -100.00M | -111.69M | -181.18M | -276.58M | -241.90M | -319.42M | -422.14M | -430.86M | -473.48M | -635.42M | -698.47M | -526.21M | -389.47M | -526.70M | -670.10M | -836.00M |
| Research & development | — | — | — | — | — | — | 0 | -132 | — | — | -244.00K | -1.08M | -487.00K | -539.24K | -97.03K | -27.50K | -284.26K | -103.97K | -177.36K | -20.63K |
| Selling/general/admin expenses, other | -60.22M | — | -73.02M | -95.93M | -100.00M | -111.69M | -181.18M | -276.58M | -241.90M | -319.42M | -421.90M | -429.78M | -472.99M | -634.88M | -698.37M | -526.18M | -389.19M | -526.60M | -669.92M | -835.98M |
| Other operating expenses, total | -15.78M | -10.55M | -22.53M | -22.77M | -27.54M | -24.42K | -16.16M | -2.69M | -23.15M | -2.76M | -18.56M | -3.66M | -4.84M | -754.00K | -13.62M | -1.44M | -5.47M | -16.30M | -10.40M | -4.60M |
| Operating income | -61.39M | -71.80M | -40.52M | -4.85M | 49.04M | 67.32M | 77.61M | 49.45M | 46.93M | -25.37M | 86.46M | 97.58M | 92.76M | 174.36M | 332.79M | 239.66M | -78.98M | -158.50M | 28.90M | 106.90M |
| Non-operating income, total | -118.35M | 419.98M | -15.84M | -28.30M | -35.41M | -43.91M | -6.00M | 3.97M | 30.17M | 52.11M | 16.21M | -789.00K | 10.88M | -4.95M | -8.79M | 13.40M | -22.12M | 1.00M | 200.00K | 200.00K |
| Interest expense, net of interest capitalized | -63.60M | -4.80M | -19.92M | -36.97M | -44.37M | -48.18M | -27.11M | -24.13M | -23.53M | -10.19M | -1.20M | -2.97M | -856.00K | -11.09M | -16.28M | -8.61M | -19.46M | -20.40M | -23.60M | -22.80M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 2.75M | 4.67M | 4.28M | 9.11M | 9.32M | 7.36M | 21.11M | 28.12M | 53.70M | 62.31M | 13.69M | -1.18M | 8.38M | 1.93M | 2.69M | 16.53M | -2.90M | -2.20M | -2.50M | 4.50M |
| Non-operating interest income | 390.17K | 849.43K | 2.03M | 4.04M | 7.71M | 7.42M | 17.47M | 26.36M | 23.95M | 22.88M | 16.03M | 10.71M | 6.42M | 2.64M | 1.38M | 2.10M | 888.00K | 500.00K | 1.90M | 1.60M |
| Miscellaneous non-operating expense | 2.36M | 3.82M | 2.25M | 5.07M | 1.62M | -56.99K | 3.64M | 1.76M | 29.75M | 39.43M | -2.34M | -11.89M | 1.96M | -709.00K | 599.00K | 14.44M | -3.79M | -2.70M | -4.40M | 2.90M |
| Unusual income/expense | -57.51M | 420.11M | -204.86K | -448.16K | -362.25K | -3.09M | — | -14.50K | 368 | — | 3.72M | 3.37M | 3.35M | 4.21M | 4.80M | 5.48M | 245.00K | 23.60M | 26.30M | 18.50M |
| Pretax income | -179.74M | 348.18M | -56.37M | -33.16M | 13.63M | 23.41M | 71.61M | 53.42M | 77.10M | 26.75M | 102.67M | 96.79M | 103.64M | 169.41M | 324.00M | 253.06M | -101.11M | -157.50M | 29.10M | 107.10M |
| Taxes | 24.84M | -148.87M | 0 | 18.02M | -4.11M | -9.04M | -5.00M | 0 | 0 | -8.80M | -15.22M | 2.26M | -54.25M | -54.97M | -91.14M | -61.12M | 26.13M | 37.20M | -7.60M | -35.00M |
| Non-controlling/minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | -154.91M | 199.31M | -56.37M | -15.13M | 9.52M | 14.37M | 66.61M | 53.42M | 77.10M | 17.95M | 87.45M | 99.05M | 49.39M | 112.94M | 230.40M | 189.62M | -79.07M | -123.10M | 16.70M | 72.10M |
| Net income | -154.91M | 199.31M | -56.37M | -15.13M | 9.52M | 14.37M | 66.61M | 53.42M | 77.10M | 17.95M | 87.45M | 99.05M | 49.39M | 112.94M | 230.40M | 189.62M | -79.07M | -123.10M | 16.70M | 72.10M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | -154.91M | 199.31M | -56.37M | -15.13M | 9.52M | 14.37M | 66.61M | 53.42M | 77.10M | 17.95M | 87.45M | 99.05M | 49.39M | 112.94M | 230.40M | 189.62M | -79.07M | -123.10M | 16.70M | 72.10M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | -42.18M | -56.32M | -28.01M | 9.57M | 65.33M | 85.04M | 96.97M | 74.90M | 74.87M | 2.01M | 113.02M | 128.06M | 124.16M | 205.05M | 370.80M | 270.57M | -47.37M | -127.70M | 60.40M | 140.50M |
| EBIT | -61.39M | -71.80M | -40.52M | -4.85M | 49.04M | 67.32M | 77.61M | 49.45M | 46.93M | -25.37M | 86.46M | 97.58M | 92.76M | 174.36M | 332.79M | 239.66M | -78.98M | -158.50M | 28.90M | 106.90M |
| Total operating expenses | -222.16M | -198.65M | -474.05M | -627.91M | -703.07M | -799.59M | -1.17B | -1.56B | -1.67B | -1.68B | -1.94B | -1.91B | -1.95B | -2.43B | -2.51B | -2.30B | -2.20B | -2.26B | -2.60B | -2.62B |
| Prepaid expenses | 4.46M | 5.61M | 6.92M | 7.61M | 11.37M | 9.39M | 4.37M | 5.70M | 5.75M | 4.11M | 2.42M | 7.46M | 2.97M | 2.50M | 3.33M | 3.64M | 5.39M | 7.90M | 11.60M | 15.50M |
| Deferred income, current | — | — | — | — | — | — | — | — | 57.90M | 56.86M | 90.53M | 33.98M | 17.19M | 23.22M | 14.43M | 26.79M | 10.84M | 15.70M | 17.70M | 77.20M |
| Capital and operating lease obligations | 0 | 0 | 0 | 2.25M | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 299.00K | 0 | 0 | 1.00M | 3.20M | 1.00M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 35.97M | — | — | 35.35M | 32.91M | 23.34M | 27.33M | 0 | 36.36M | 37.25M | 41.32M | 37.78M | 34.43M | 32.00M | 25.27M | — | 20.75M | 19.10M | 16.50M | 20.90M |
| Deferred income, non-current | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — |
| Minority interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.39M | -32.91M | -33.34M | -33.47M | 0 | 0 | 0 |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Facebook
Twitter
Instagram
LinkedIn
Youtube
Calculators
Popular Calculators
Group Stocks
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800