Income
Balance Sheet
Cash Flow
The income statement indicates a company's financial performance measured over a reporting period. Performance is assessed by summarising how the business incurs its revenues, expenses and net profit or loss incurred over the period. It's also called the P&L statement
Over the last 5 years, revenue has grown at a yearly rate of 9.44%, vs industry avg of 12.31%
Over the last 5 years, market share decreased from 23.42% to 19.88%
Over the last 5 years, net income has grown at a yearly rate of 38.89%, vs industry avg of 27.96%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 1,938.76 | 2,889.57 | 3,899.11 | 5,275.16 | 6,563.98 | 6,898.53 | 7,997.33 | 8,689.75 | 8,661.92 | 10,304.48 |
Raw Materials | 701.89 | 1,047.73 | 1,337.77 | 1,723.04 | 2,002.16 | 2,160.43 | 2,524.97 | 2,768.05 | 2,436.95 | — |
Power & Fuel Cost | 15.64 | 29.05 | 39.18 | 56.63 | 71.84 | 86.31 | 101.38 | 111.84 | 107.73 | — |
Employee Cost | 513.82 | 791.12 | 1,153.58 | 1,628.98 | 2,054.50 | 2,271.13 | 2,688.18 | 2,903.93 | 2,755.36 | — |
Selling & Administrative Expenses | 324.30 | 399.69 | 587.66 | 976.24 | 596.33 | 630.56 | 661.17 | 439.71 | 437.08 | — |
Operating & Other expenses | 110.89 | 152.72 | 251.65 | 420.24 | 1,037.45 | 940.46 | 1,099.87 | 1,159.45 | 1,768.59 | 8,770.03 |
EBITDA | 272.22 | 469.26 | 529.27 | 470.03 | 801.70 | 809.64 | 921.76 | 1,306.77 | 1,156.21 | 1,534.45 |
Depreciation/Amortization | 76.46 | 111.12 | 143.96 | 243.00 | 322.44 | 297.74 | 306.47 | 585.94 | 617.57 | 640.58 |
PBIT | 195.76 | 358.14 | 385.31 | 227.03 | 479.26 | 511.90 | 615.29 | 720.83 | 538.64 | 893.87 |
Interest & Other Items | 44.90 | 47.84 | 79.05 | 189.41 | 370.88 | 204.13 | 205.04 | 390.79 | 333.59 | 257.02 |
PBT | 150.86 | 310.30 | 306.26 | 37.62 | 108.38 | 307.77 | 410.25 | 330.04 | 205.05 | 636.85 |
Taxes & Other Items | 59.08 | 132.51 | 34.15 | 29.41 | 6.60 | 38.89 | 77.14 | 53.43 | 57.31 | 110.86 |
Net Income | 91.78 | 177.79 | 272.11 | 8.21 | 101.78 | 268.88 | 333.11 | 276.61 | 147.74 | 525.99 |
EPS | 4.90 | 4.75 | 7.13 | 0.21 | 2.52 | 5.92 | 6.59 | 5.52 | 2.97 | 10.58 |
DPS | 0.00 | 1.67 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Payout ratio | 0.00 | 0.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investor Presentation
Intrinsic ValueIntrinsic value is the calculated value of the company and may differ from current stock price. If intrinsic value > current price, price increase is expected in the future to reduce the gap and vice-versa
Current price is less than the intrinsic value