MARINE ELECTRICAL (I) LTD (MARINE)

NSE: ₹250.15
Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 143.12 101.07 137.32 146.65 237.08 138.46 184.10 193.80 250.74 166.98 222.25 210.23
YOY Revenue Growth % 52.16% 22.4% 51.98% 15.65% 65.65% 36.99% 34.06% 32.15% 5.76% 20.6% 20.72% 8.48%
Other Income 1.10 0.72 1.69 1.24 3.50 3.05 2.04 4.45 3.78 5.19 3.92 3.69
Total Income 144.22 101.79 139.01 147.89 240.59 141.50 186.15 198.25 254.52 172.16 226.17 213.92
Total Expenses + 116.26 117.28 143.16 139.93 195.59 131.73 161.22 174.48 236.02 156.70 203.85 198.35
Cost of Materials Consumed 93.36 95.75 120.06 117.26 162.82 105.87 128.20 135.58 174.20 124.07 154.27 152.56
Employee Benefit Expense 9.74 10.08 10.99 11.65 12.30 12.51 13.06 14.24 17.43 15.14 17.47 18.08
Other Expenses 13.16 11.45 12.10 11.02 20.47 13.35 19.97 24.66 25.65 18.32 25.44 24.91
Operating Profit 26.86 -16.21 -5.83 6.72 41.49 6.73 22.89 19.32 14.72 10.28 18.40 11.88
OPM % 18.8% -16% -4.2% 4.6% 17.5% 4.9% 12.4% 10% 5.9% 6.2% 8.3% 5.7%
Profit Before Tax + 6.94 5.57 6.81 6.97 17.01 9.68 16.16 8.04 18.50 15.47 22.32 15.58
Tax Expense 2.99 2.06 2.06 1.65 4.83 2.63 3.40 3.25 4.99 3.87 5.70 3.74
Tax % 43% 36.9% 30.2% 23.7% 28.4% 27.2% 21% 40.5% 27% 25% 25.6% 24%
Profit After Tax 3.95 3.52 4.75 5.32 12.18 7.05 12.76 4.79 13.51 11.60 16.62 11.83
EPS (Basic) 0.34 0.28 0.37 0.39 0.97 0.54 0.95 0.39 0.97 0.84 1.20 0.85

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Revenue from Operations 767.10 622.12 442.85 376.33 251.29
YOY Revenue Growth % 23.3% 40.48% 17.68% 49.76% -
Other Income 13.32 7.15 4.53 4.85 7.73
Total Income 780.41 629.27 447.38 381.18 259.02
Total Expenses + 728.03 595.96 388.24 342.98 226.90
Cost of Materials Consumed 543.85 495.89 313.63 281.20 176.76
Employee Benefit Expense 57.23 45.02 34.50 30.83 25.34
Other Expenses 83.62 55.05 40.11 30.96 24.80
Operating Profit 39.06 26.16 54.61 33.35 24.38
OPM % 5.1% 4.2% 12.3% 8.9% 9.7%
Profit Before Exceptional 52.38 36.18 25.07 19.46 16.91
Exceptional Items 0.00 0.14 0.00 0.00 0.00
Profit Before Tax + 52.38 36.32 25.07 19.46 16.91
Tax Expense 14.27 10.56 8.27 6.19 3.38
Tax % 27.2% 29.1% 33% 31.8% 20%
Profit After Tax 38.11 25.76 16.80 13.28 13.53
EPS (Basic) 2.83 2.02 1.38 1.06 1.14

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
ASSETS
Non-Current Assets + 112.35 130.15 106.78 0.00 0.00
Property, Plant & Equipment 49.38 43.08 37.67 0.00 0.00
Capital Work in Progress 5.36 3.08 0.00 0.00 0.00
Non-Current Investments 6.01 5.99 3.46 0.00 0.00
Goodwill 7.82 7.82 7.82 0.00 0.00
Other Intangible Assets 13.16 18.82 15.44 0.00 0.00
Current Assets + 612.31 485.56 358.96 0.00 0.00
Inventories 78.88 92.27 63.79 0.00 0.00
Trade Receivables 330.84 317.03 226.09 0.00 0.00
Cash and Cash Equivalents 18.38 6.53 2.92 0.00 0.00
Current Investments 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 27.59 26.53 25.26 0.00 0.00
Other Equity 376.14 224.16 183.11 0.00 0.00
Non-Current Liabilities 30.56 32.43 27.09 0.00 0.00
Current Liabilities 286.04 327.78 223.85 0.00 0.00
Total Liabilities 316.59 360.21 250.94 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021
Cash from Operating Activities 55.44 -7.36 -2.09 47.07 0.00
Cash from Investing Activities -95.26 -20.97 -27.71 -18.72 0.00
Cash from Financing Activities 51.67 31.94 31.27 -31.17 0.00
Net Increase/Decrease in Cash 11.84 3.61 1.47 -2.82 0.00