DRHP Status : Not Filed
3400
P&L Statement | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Revenue | 1296.88 | 1747.89 | 2175 | 2252 |
Cost of Material Consumed | 576.26 | 947.97 | 1200 | 1174 |
Gross Margins | 55.57 | 45.76 | 44.83 | 47.87 |
Change in Inventory | 9.04 | -36.8 | -52 | 44 |
Employee Benefit Expenses | 163.45 | 207.97 | 247 | 290 |
Other Expenses | 338.31 | 426.01 | 541 | 537 |
EBITDA | 209.82 | 202.74 | 239 | 207 |
OPM | 16.18 | 11.6 | 10.99 | 9.19 |
Other Income | 41.97 | 48.34 | 30 | 57 |
Finance Cost | 18.16 | 13.19 | 28 | 26 |
D&A | 56.68 | 62.8 | 67 | 74 |
EBIT | 153.14 | 139.94 | 172 | 133 |
EBIT Margins | 11.81 | 8.01 | 7.91 | 5.91 |
PBT | 176.92 | 175.07 | 174 | 164 |
PBT Margins | 13.64 | 10.02 | 8 | 7.28 |
Tax | 45.06 | 42.85 | 56 | 42 |
PAT | 131.86 | 132.22 | 118 | 122 |
NPM | 10.17 | 7.56 | 5.43 | 5.42 |
EPS | 117 | 117.32 | 104.7 | 108.25 |
Financial Ratios |
2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Operating Profit Margin | 16.18 | 11.6 | 10.99 | 9.19 |
Net Profit Margin | 10.17 | 7.56 | 5.43 | 5.42 |
Earning Per Share (Diluted) | 117 | 117.32 | 104.7 | 108.25 |
Assets | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Fixed Assets | 480.55 | 478.16 | 442 | 1275 |
CWIP | 16.45 | 140.93 | 604 | 37 |
Investments | 382.2 | 366.74 | 144 | 178 |
Trade Receivables | 151.61 | 165.28 | 175 | 215 |
Inventory | 345.39 | 427.9 | 581 | 589 |
Other Assets | 135.12 | 289.95 | 364 | 305 |
Total Assets | 1511.32 | 1868.96 | 2310 | 2599 |
Liabilities | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|
Share Capital | 11.27 | 11.27 | 11.27 | 11.27 |
FV | 10 | 10 | 10 | 10 |
Reserves | 1024.84 | 1149.94 | 1237 | 1349 |
Borrowings | 137.17 | 295.1 | 595 | 722 |
Trade Payables | 185.17 | 239.58 | 204 | 266 |
Other Liabilities | 152.87 | 173.07 | 262.73 | 250.73 |
Total Liabilities | 1511.32 | 1868.96 | 2310 | 2599 |
Name | Holding |
---|---|
Promoters | 85.86% |
Other Investors | 14.14% |
Coming soon...
Merino Industries, part of the Merino Group, is a global leader in decorative laminates and surfacing solutions.
Founded in 1965, the company has expanded its business interests to include Information Technology and Food & Agro products.
With a presence in over 80 countries and an annual turnover exceeding USD 250 million, Merino Industries is known for its commitment to quality, innovation, and customer satisfaction.
Click here to visit the official website of Merino Industries