Skyline Millars Ltd

NSE: BSE: 505650

₹9.40

(3.75%)

Wed, 07 Oct 2026, 04:51 pm

MTF 5xInvest in Skyline Millars Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)37.81

PE Ratio0

Dividend0

Finance

Real Estate Development

24.5K

Skyline Millars Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	68.75M	168.12M	210.26M	153.90M	223.45M	285.17M	256.23M	249.87M	144.31M	54.04M	83.05M	20.63M	21.25M	44.16M	37.81M	42.33M	0	1.50M	0	21.36M
Gross profit	-1.06M	40.65M	74.30M	50.31M	51.75M	43.33M	44.89M	40.18M	10.84M	-13.25M	-623.03K	-3.51M	-5.24M	19.47M	26.31M	33.45M	-982.00K	-922.00K	-830.00K	8.05M
Operating expenses (excl. COGS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling/general/admin expenses, total	-10.31M	-22.84M	-25.05M	-15.61M	-13.38M	-15.08M	-15.67M	-16.20M	-18.62M	-28.44M	-24.74M	-13.33M	-10.58M	-10.81M	-16.71M	-6.12M	-7.68M	-12.40M	-9.81M	-12.63M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	-10.31M	-22.84M	-25.05M	-15.61M	-13.38M	-15.08M	-15.67M	-16.20M	-18.62M	-28.44M	-24.74M	-13.33M	-10.58M	-10.81M	-16.71M	—	—	—	—	—
Other operating expenses, total	-259.00K	-464.50K	-314.50K	-88.33K	212.16K	-15.26K	-34.68K	-1.04M	-70.13K	-1.85M	-3.09M	751.00K	-949.00K	-8.31M	-2.47M	-3.43M	-3.78M	-7.09M	-3.50M	-2.92M
Operating income	-11.63M	17.34M	48.94M	34.61M	38.58M	28.24M	29.18M	22.93M	-7.85M	-43.54M	-28.45M	-16.09M	-16.77M	358.00K	7.14M	23.89M	-12.45M	-20.42M	-14.14M	-7.49M
Non-operating income, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense, net of interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-operating income, excl. interest expenses	9.79M	9.68M	15.29M	17.03M	12.57M	20.99M	13.03M	26.71M	9.17M	7.67M	3.12M	20.84M	633.00K	3.73M	3.62M	6.79M	20.71M	4.29M	4.63M	5.55M
Non-operating interest income	20.05K	135.56K	4.17M	5.60M	5.24M	6.16M	7.54M	10.17M	6.15M	2.88M	624.42K	531.00K	58.00K	37.00K	2.92M	2.58M	3.67M	4.22M	4.19M	3.55M
Miscellaneous non-operating expense	9.77M	9.55M	11.12M	11.43M	7.33M	14.83M	5.49M	16.55M	3.02M	4.79M	2.50M	20.31M	575.00K	3.69M	694.00K	4.21M	17.04M	64.00K	445.00K	2.00M
Unusual income/expense	24.14M	-1.52M	—	—	—	—	—	-800.40K	3.40M	763.96K	1.46M	—	-5.10M	0	0	0	0	36.00K	0	0
Pretax income	19.03M	25.26M	64.09M	51.62M	51.02M	49.23M	42.21M	48.84M	2.21M	-43.48M	-33.35M	2.40M	-22.19M	1.57M	10.75M	30.68M	8.26M	-16.09M	-9.50M	-1.95M
Taxes	-1.62M	-2.89M	-7.40M	-8.29M	-8.67M	-18.20M	-14.08M	-15.11M	-5.34M	-4.24M	-1.44M	20.52M	0	-11.00K	11.00K	-3.23M	22.00K	0	0	0
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
Net income before discontinued operations	17.41M	22.38M	56.69M	43.32M	42.35M	31.03M	28.14M	33.72M	-3.13M	-47.72M	-34.79M	22.91M	-22.19M	1.56M	10.76M	27.46M	8.28M	-16.09M	-9.50M	-1.95M
Net income	17.41M	22.38M	56.69M	43.32M	42.35M	31.03M	28.14M	33.72M	-3.13M	-47.72M	-34.79M	-58.99M	-34.11M	-2.12M	9.48M	23.87M	7.47M	-18.43M	-9.94M	-2.61M
Dilution adjustment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-10.32M	18.47M	50.38M	36.30M	40.25M	29.84M	30.64M	24.87M	-4.13M	-33.19M	-18.55M	-13.98M	-14.91M	1.91M	8.48M	24.17M	-12.29M	-20.32M	-14.03M	-7.37M
EBIT	-11.63M	17.34M	48.94M	34.61M	38.58M	28.24M	29.18M	22.93M	-7.85M	-43.54M	-28.45M	-16.09M	-16.77M	358.00K	7.14M	23.89M	-12.45M	-20.42M	-14.14M	-7.49M
Total operating expenses	-80.38M	-150.78M	-161.33M	-119.29M	-184.87M	-256.93M	-227.05M	-226.93M	-152.16M	-97.58M	-111.50M	-36.72M	-38.03M	-43.80M	-30.68M	-18.44M	-12.45M	-21.92M	-14.14M	-28.85M
Prepaid expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred income, current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital and operating lease obligations	402.82K	402.82K	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax liabilities	—	—	—	—	—	3.57M	3.44M	1.92M	6.96M	11.81M	12.83M	—	—	—	—	—	—	—	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	0	—	—	7.48M	71.00K
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred dividends paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	68.75M	168.12M	210.26M	153.90M	223.45M	285.17M	256.23M	249.87M	144.31M	54.04M	83.05M	20.63M	21.25M	44.16M	37.81M	42.33M	0	1.50M	0	21.36M
Gross profit	-1.06M	40.65M	74.30M	50.31M	51.75M	43.33M	44.89M	40.18M	10.84M	-13.25M	-623.03K	-3.51M	-5.24M	19.47M	26.31M	33.45M	-982.00K	-922.00K	-830.00K	8.05M
Operating expenses (excl. COGS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling/general/admin expenses, total	-10.31M	-22.84M	-25.05M	-15.61M	-13.38M	-15.08M	-15.67M	-16.20M	-18.62M	-28.44M	-24.74M	-13.33M	-10.58M	-10.81M	-16.71M	-6.12M	-7.68M	-12.40M	-9.81M	-12.63M
Research & development	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Selling/general/admin expenses, other	-10.31M	-22.84M	-25.05M	-15.61M	-13.38M	-15.08M	-15.67M	-16.20M	-18.62M	-28.44M	-24.74M	-13.33M	-10.58M	-10.81M	-16.71M	—	—	—	—	—
Other operating expenses, total	-259.00K	-464.50K	-314.50K	-88.33K	212.16K	-15.26K	-34.68K	-1.04M	-70.13K	-1.85M	-3.09M	751.00K	-949.00K	-8.31M	-2.47M	-3.43M	-3.78M	-7.09M	-3.50M	-2.92M
Operating income	-11.63M	17.34M	48.94M	34.61M	38.58M	28.24M	29.18M	22.93M	-7.85M	-43.54M	-28.45M	-16.09M	-16.77M	358.00K	7.14M	23.89M	-12.45M	-20.42M	-14.14M	-7.49M
Non-operating income, total	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest expense, net of interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest capitalized	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-operating income, excl. interest expenses	9.79M	9.68M	15.29M	17.03M	12.57M	20.99M	13.03M	26.71M	9.17M	7.67M	3.12M	20.84M	633.00K	3.73M	3.62M	6.79M	20.71M	4.29M	4.63M	5.55M
Non-operating interest income	20.05K	135.56K	4.17M	5.60M	5.24M	6.16M	7.54M	10.17M	6.15M	2.88M	624.42K	531.00K	58.00K	37.00K	2.92M	2.58M	3.67M	4.22M	4.19M	3.55M
Miscellaneous non-operating expense	9.77M	9.55M	11.12M	11.43M	7.33M	14.83M	5.49M	16.55M	3.02M	4.79M	2.50M	20.31M	575.00K	3.69M	694.00K	4.21M	17.04M	64.00K	445.00K	2.00M
Unusual income/expense	24.14M	-1.52M	—	—	—	—	—	-800.40K	3.40M	763.96K	1.46M	—	-5.10M	0	0	0	0	36.00K	0	0
Pretax income	19.03M	25.26M	64.09M	51.62M	51.02M	49.23M	42.21M	48.84M	2.21M	-43.48M	-33.35M	2.40M	-22.19M	1.57M	10.75M	30.68M	8.26M	-16.09M	-9.50M	-1.95M
Taxes	-1.62M	-2.89M	-7.40M	-8.29M	-8.67M	-18.20M	-14.08M	-15.11M	-5.34M	-4.24M	-1.44M	20.52M	0	-11.00K	11.00K	-3.23M	22.00K	0	0	0
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
Net income before discontinued operations	17.41M	22.38M	56.69M	43.32M	42.35M	31.03M	28.14M	33.72M	-3.13M	-47.72M	-34.79M	22.91M	-22.19M	1.56M	10.76M	27.46M	8.28M	-16.09M	-9.50M	-1.95M
Net income	17.41M	22.38M	56.69M	43.32M	42.35M	31.03M	28.14M	33.72M	-3.13M	-47.72M	-34.79M	-58.99M	-34.11M	-2.12M	9.48M	23.87M	7.47M	-18.43M	-9.94M	-2.61M
Dilution adjustment	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	-10.32M	18.47M	50.38M	36.30M	40.25M	29.84M	30.64M	24.87M	-4.13M	-33.19M	-18.55M	-13.98M	-14.91M	1.91M	8.48M	24.17M	-12.29M	-20.32M	-14.03M	-7.37M
EBIT	-11.63M	17.34M	48.94M	34.61M	38.58M	28.24M	29.18M	22.93M	-7.85M	-43.54M	-28.45M	-16.09M	-16.77M	358.00K	7.14M	23.89M	-12.45M	-20.42M	-14.14M	-7.49M
Total operating expenses	-80.38M	-150.78M	-161.33M	-119.29M	-184.87M	-256.93M	-227.05M	-226.93M	-152.16M	-97.58M	-111.50M	-36.72M	-38.03M	-43.80M	-30.68M	-18.44M	-12.45M	-21.92M	-14.14M	-28.85M
Prepaid expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred income, current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital and operating lease obligations	402.82K	402.82K	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred tax liabilities	—	—	—	—	—	3.57M	3.44M	1.92M	6.96M	11.81M	12.83M	—	—	—	—	—	—	—	—	—
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	0	—	—	7.48M	71.00K
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred dividends paid	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-