Manorama Industries Ltd
NSE: MANORAMA BSE: 541974
₹1130
(-6.53%)
Sun, 05 Apr 2026, 11:38 am
Market Cap67.55B
PE Ratio31.75
Dividend0.05
Manorama Industries Income Statement
| Particulars | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.04B | 1.30B | 1.31B | 1.45B | 2.19B | 1.02B | 1.85B | 1.99B | 2.79B | 3.50B | 4.56B | 7.68B |
| Gross profit | 90.67M | 116.05M | 137.28M | 90.98M | 260.64M | 377.41M | 553.02M | 445.35M | 668.82M | 810.62M | 1.20B | 2.43B |
| Operating expenses (excl. COGS) | -60.45M | -108.99M | -111.02M | -77.29M | -107.26M | -102.75M | -223.52M | -201.01M | -351.33M | -353.22M | -596.86M | -804.08M |
| Selling/general/admin expenses, total | -59.90M | -108.42M | -110.33M | -79.17M | -107.26M | -98.91M | -214.91M | -194.90M | -344.50M | -346.20M | -579.69M | -797.47M |
| Research & development | — | — | — | — | — | — | -11.11M | -15.20M | -19.79M | -15.76M | -18.14M | -21.65M |
| Selling/general/admin expenses, other | -59.90M | -108.42M | -110.33M | -79.17M | -107.26M | -98.91M | -203.80M | -179.70M | -324.71M | -330.44M | -561.55M | -775.82M |
| Other operating expenses, total | -548.00K | -573.00K | -691.00K | 1.88M | 0 | -3.85M | -8.61M | -6.11M | -6.82M | -7.02M | -17.17M | -6.61M |
| Operating income | 30.22M | 7.05M | 26.26M | 13.69M | 153.38M | 274.66M | 329.51M | 244.34M | 317.49M | 457.40M | 599.27M | 1.63B |
| Non-operating income, total | -17.85M | 7.35M | -9.55M | 6.78M | 5.72M | -9.06M | -5.85M | -20.72M | 17.65M | -26.80M | -67.55M | -166.45M |
| Interest expense, net of interest capitalized | -10.10M | -21.64M | -12.89M | -7.83M | -17.34M | -45.51M | -97.67M | -104.91M | -57.74M | -86.61M | -198.94M | -391.87M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | 0 |
| Non-operating income, excl. interest expenses | -8.03M | 29.20M | 2.74M | 14.56M | 20.65M | 36.46M | 86.22M | 84.19M | 75.39M | 59.80M | 131.39M | 225.42M |
| Non-operating interest income | 8.95M | 8.42M | 5.97M | 8.72M | 14.34M | 31.04M | 28.61M | 23.11M | 20.01M | 35.50M | 62.82M | 74.51M |
| Miscellaneous non-operating expense | -16.98M | 20.77M | -3.23M | 5.84M | 6.32M | 5.41M | 57.61M | 61.09M | 53.37M | 23.57M | 67.84M | 150.91M |
| Unusual income/expense | 282.00K | -199.00K | 604.00K | 50.00K | 2.40M | 0 | 5.60M | 0 | 0 | 0 | 0 | 0 |
| Pretax income | 12.38M | 14.40M | 16.71M | 20.47M | 159.10M | 265.60M | 323.66M | 223.62M | 335.14M | 430.60M | 531.72M | 1.46B |
| Taxes | -3.41M | -4.99M | -5.89M | -6.72M | -55.54M | -75.00M | -90.31M | -77.79M | -93.69M | -132.85M | -130.63M | -362.94M |
| Non-controlling/minority interest | 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 |
| Net income before discontinued operations | 8.96M | 9.42M | 10.82M | 13.75M | 103.56M | 190.60M | 233.35M | 145.83M | 241.45M | 297.75M | 401.09M | 1.10B |
| Net income | 8.96M | 9.42M | 10.82M | 13.75M | 103.56M | 190.60M | 233.35M | 145.83M | 241.45M | 297.75M | 401.09M | 1.10B |
| Dilution adjustment | 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 |
| Diluted net income available to common stockholders | 8.96M | 9.42M | 10.82M | 13.75M | 103.56M | 190.60M | 233.35M | 145.83M | 241.45M | 297.75M | 401.09M | 1.10B |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 36.34M | 13.96M | 34.84M | 21.90M | 160.44M | 282.78M | 406.15M | 323.89M | 396.41M | 565.92M | 735.35M | 1.85B |
| EBIT | 30.22M | 7.05M | 26.26M | 13.69M | 153.38M | 274.66M | 329.51M | 244.34M | 317.49M | 457.40M | 599.27M | 1.63B |
| Total operating expenses | -1.01B | -1.30B | -1.28B | -1.43B | -2.04B | -742.20M | -1.52B | -1.75B | -2.47B | -3.05B | -3.96B | -6.06B |
| Prepaid expenses | 393.00K | 291.00K | 520.00K | 1.13M | 895.00K | 6.40M | 2.60M | 8.76M | 13.35M | 14.19M | 21.25M | 27.55M |
| Deferred income, current | 257.00K | 8.42M | 456.00K | 292.00K | — | 1.56M | 2.84M | 56.91M | 2.13M | 2.65M | 2.15M | 9.36M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.25M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | — | — | — | — | — | — | 10.34M | 23.42M | 23.34M | 47.35M | 43.01M | 35.26M |
| Deferred income, non-current | — | — | — | — | — | — | — | — | — | — | — | — |
| Minority interest | 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 | -23.84M | -23.84M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
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