RATING

RECOMMENDATION

Strong Buy

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Strong Buy

Business Type

Startup - Growth Phase

RATING

RECOMMENDATION

Strong Buy

Business Type

Startup - Growth Phase

Madbow Profit and Loss

  • Profit After Tax

    Company's profit after tax has been recorded at 19 Lakhs with the hike 8.3 Lakhs from previous year. In FY21 company had seen the profit after tax growth of 76%. It was due to efficient control over the cost and high revenue growth from operations and other sources. 

  • Revenue Growth

    Company's revenue growth has been 18.97% from the last year with CAGR of 2 years at 52%. Growth in the revenue from operation has been recorded at 18.94% and the other income  which increased by 2.9x from FY20 in FY21.

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2018

104.63

-

104.63

35.04

-

23.78

-

42.73

3.09

0

3.09

-

-

-

3.09

0.79

2.29

4.58

4.58

-

-

FY 2019

752.46

-

752.46

266.08

-

128.4

-

351.04

6.95

1.75

5.21

-

2.15

-

3.06

0.26

2.81

5.61

5.61

-

-

FY 2020

1,460.83

-

1,460.83

530.29

-

220.98

-

682.61

26.95

4.21

22.74

-

7.5

-

15.24

3.96

11.28

22.55

22.55

-

-

FY 2021

1,737.94

-

1,737.94

723.24

-

313.91

-

634.1

66.69

7.4

59.28

-

23.32

-

35.96

16.06

19.9

4.23

4.23

-

-

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ L

* denotes current year's data

  • Madbow Annual Reports

2019

Annual Report FY19

2020

Annual Report FY20

2021

Annual Report FY21