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 7.84%, vs industry avg of 4.48%
Over the last 5 years, market share stayed at 0.01%
Over the last 5 years, net income has grown at a yearly rate of 8.6%, vs industry avg of 38.61%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 0.35 | 0.60 | 20.14 | 29.93 | 42.15 | 51.57 | 58.26 | 58.70 | 43.66 | 40.56 |
Raw Materials | 0.00 | 1.64 | 15.64 | 24.53 | 20.76 | 28.36 | 40.08 | 27.31 | 19.80 | — |
Power & Fuel Cost | 0.00 | 0.00 | 0.06 | 0.10 | 0.00 | 0.00 | 0.00 | 0.20 | 0.05 | — |
Employee Cost | 0.17 | 0.30 | 0.81 | 1.06 | 1.58 | 1.60 | 1.90 | 1.74 | 1.40 | — |
Selling & Administrative Expenses | 0.03 | 0.18 | 0.74 | 1.07 | 0.01 | 0.01 | 0.00 | 0.98 | 0.45 | — |
Operating & Other expenses | 0.12 | -1.72 | 0.98 | -0.28 | 15.86 | 16.31 | 10.80 | 22.39 | 16.49 | 35.42 |
EBITDA | 0.03 | 0.20 | 1.91 | 3.45 | 3.94 | 5.29 | 5.48 | 6.08 | 5.47 | 5.14 |
Depreciation/Amortization | 0.00 | 0.00 | 0.08 | 0.27 | 0.34 | 0.36 | 0.41 | 0.53 | 0.68 | 0.62 |
PBIT | 0.03 | 0.20 | 1.83 | 3.18 | 3.60 | 4.93 | 5.07 | 5.55 | 4.79 | 4.52 |
Interest & Other Items | 0.00 | 0.03 | 0.59 | 1.08 | 1.37 | 1.65 | 1.96 | 2.33 | 1.97 | 1.65 |
PBT | 0.03 | 0.17 | 1.24 | 2.10 | 2.23 | 3.28 | 3.11 | 3.22 | 2.82 | 2.87 |
Taxes & Other Items | 0.01 | 0.05 | 0.41 | 0.71 | 0.76 | 0.96 | 0.99 | 0.82 | 0.72 | 0.72 |
Net Income | 0.02 | 0.12 | 0.83 | 1.39 | 1.47 | 2.32 | 2.12 | 2.40 | 2.10 | 2.15 |
EPS | 20.00 | 120.00 | 16.44 | 11.12 | 6.53 | 7.14 | 5.22 | 5.18 | 4.39 | 4.37 |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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
Insufficient Data