Results Snapshot
Figures in Cr
Consolidate Annual Results
Mar'25
Mar'24
Mar'23
Mar'22
Mar'21
Mar'20
Mar'19
Net Sales
676.56
1,163.75
1,162.30
948.15
909.16
734.13
942.44
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
676.56
1,163.75
1,162.30
948.15
909.16
734.13
942.44
Raw Material Cost
535.95
949.56
1,030.75
735.73
888.43
606.50
713.45
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
9.34
8.90
14.96
34.90
Employee Cost
18.13
22.79
29.97
29.20
27.93
35.31
45.19
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
0.00
0.00
0.00
0.00
0.00
0.01
0.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Expenses
404.80
490.43
354.20
237.31
19.94
30.46
91.54
Total Expenditure (Excl Depreciation)
958.88
1,462.78
1,414.92
1,011.58
945.20
687.24
885.08
Operating Profit (PBDIT) excl Other Income
-282.32
-299.03
-252.62
-63.43
-36.04
46.89
57.36
Other Income
334.68
301.40
901.54
117.46
124.84
46.04
40.74
Operating Profit (PBDIT)
52.36
2.37
648.92
54.03
88.80
92.93
98.10
Interest
38.84
41.42
47.12
31.37
245.70
150.28
279.05
Exceptional Items
0.00
0.00
0.00
0.00
0.00
-970.27
0.00
Gross Profit (PBDT)
13.52
-39.05
601.80
22.66
-156.90
-1,027.62
-180.95
Depreciation
531.12
31.81
798.94
140.95
128.71
71.58
224.20
Profit Before Tax
-517.60
-70.86
-197.14
-118.29
-285.61
-1,099.21
-405.14
Tax
5.64
-10.11
-19.99
18.70
-14.10
15.84
-24.62
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
-523.24
-60.75
-177.16
-136.99
-271.51
-1,115.04
-380.52
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
-523.24
-60.75
-177.16
-136.99
-271.51
-1,115.04
-380.52
Share in Profit of Associates
0.00
0.00
0.00
9.82
9.82
0.00
0.00
Minority Interest
48.04
15.63
33.46
20.83
28.30
49.21
36.63
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
-475.21
-45.12
-143.70
-106.35
-233.39
-1,065.83
-343.89
Equity Capital
7.38
7.38
7.40
7.38
7.38
7.38
7.38
Face Value
1.0
1.0
1.0
1.0
1.0
1.0
1.0
Reserves
-1,475.44
-1,510.13
-1,926.90
-2,105.25
-1,901.60
0.00
-2,129.84
Earnings per share (EPS)
-64.39
-6.11
-19.42
-14.41
-31.62
-144.42
-46.6
Diluted Earnings per share
-64.4
-6.11
-19.47
-14.41
-31.63
144.43
-46.47
Operating Profit Margin (Excl OI)
-41.73%
-25.7%
-21.73%
-6.69%
-3.96%
6.39%
6.09%
Gross Profit Margin
2.0%
-3.36%
51.78%
2.39%
-17.26%
-139.98%
-19.2%
PAT Margin
-77.34%
-5.22%
-15.24%
-13.41%
-28.78%
-151.89%
-40.38%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Mar 2025 is -41.86% vs 0.12% in Mar 2024
Consolidate Net Profit
YoY Growth in year ended Mar 2025 is -953.21% vs 68.60% in Mar 2024
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Mar 2025 is 5.59% vs -18.37% in Mar 2024
Interest
YoY Growth in year ended Mar 2025 is -6.23% vs -12.10% in Mar 2024
Operating Profit Margin (Excl OI)
YoY Growth in year ended Mar 2025 has fallen from Mar 2024
Compare Annual Results Of Madhucon Project With
Figures in Cr
Consolidate Annual Results
Change(INR)
Change(%)
Net Sales
676.56
0
676.56
Other Operating Income
0.00
0.00
0.00
Total Operating income
676.56
0
676.56
Raw Material Cost
535.95
0
535.95
Purchase of Finished goods
0.00
0
0.00
(Increase) / Decrease In Stocks
0.00
0
0.00
Employee Cost
18.13
0
18.13
Power Cost
0.00
0
0.00
Manufacturing Expenses
0.00
0
0.00
Selling and Distribution Expenses
0.00
0
0.00
Other Expenses
404.80
0.00
404.80
Total Expenditure (Excl Depreciation)
958.88
0
958.88
Operating Profit (PBDIT) excl Other Income
-282.32
0.00
-282.32
Other Income
334.68
0
334.68
Operating Profit (PBDIT)
52.36
0
52.36
Interest
38.84
0
38.84
Exceptional Items
0.00
0
0.00
Gross Profit (PBDT)
13.52
0
13.52
Depreciation
531.12
0
531.12
Profit Before Tax
-517.60
0
-517.60
Tax
5.64
0
5.64
Provisions and contingencies
0.00
0
0.00
Profit After Tax
-523.24
0
-523.24
Extraordinary Items
0.00
0
0.00
Prior Period Expenses
0.00
0
0.00
Other Adjustments
0.00
0
0.00
Net Profit
-523.24
0
-523.24
Share in Profit of Associates
0.00
0
0.00
Minority Interest
48.04
0
48.04
Other related items
0.00
0.00
0.00
Consolidated Net Profit
-475.21
0
-475.21
Equity Capital
7.38
0
7.38
Face Value
1.00
0
0.00
Reserves
-1,475.44
0
-1,475.44
Earnings per share (EPS)
-64.39
0
-64.39
Diluted Earnings per share
-64.40
0
-64.40
Operating Profit Margin (Excl OI)
-41.73%
0%
0.00
-41.73%
Gross Profit Margin
2.00%
0%
0.00
2.00%
PAT Margin
-77.34%
0%
0.00
-77.34%
Public Share Holdings (%)
0.00%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0.00%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 676.56 Cr
in Mar 2025Figures in Cr
YoY Growth in year ended Mar 2025 is -41.86% vs 0.12% in Mar 2024
Annual - Consolidate Net Profit
Consolidate Net Profit -475.21 Cr
in Mar 2025Figures in Cr
YoY Growth in year ended Mar 2025 is -953.21% vs 68.60% in Mar 2024
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) -282.32 Cr
in Mar 2025Figures in Cr
YoY Growth in year ended Mar 2025 is 5.59% vs -18.37% in Mar 2024
Annual - Interest
Interest 38.84 Cr
in Mar 2025Figures in Cr
YoY Growth in year ended Mar 2025 is -6.23% vs -12.10% in Mar 2024
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) -41.73%
in Mar 2025Figures in %
YoY Growth in year ended Mar 2025 has fallen from Mar 2024






