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 8.91%, vs industry avg of 6.78%
Over the last 5 years, market share increased from 12.17% to 12.95%
Over the last 5 years, net income has grown at a yearly rate of 20.42%, vs industry avg of 16.88%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 783.98 | 903.11 | 1,064.28 | 1,494.35 | 1,587.91 | 1,869.77 | 2,096.78 | 2,143.43 | 2,201.74 | 2,433.20 |
Raw Materials | — | — | — | — | — | — | — | — | — | — |
Power & Fuel Cost | — | — | — | — | — | — | — | — | — | — |
Employee Cost | 100.54 | 111.55 | 127.51 | 143.19 | 157.55 | 186.10 | 206.27 | 214.71 | 226.75 | 312.20 |
Selling & Administrative Expenses | — | — | — | — | — | — | — | — | — | — |
Operating & Other expenses | 220.20 | 260.66 | 304.04 | 631.85 | 618.60 | 616.08 | 502.96 | 225.30 | 170.63 | 211.86 |
EBITDA | 463.24 | 530.90 | 632.73 | 719.31 | 811.76 | 1,067.59 | 1,387.55 | 1,703.42 | 1,804.36 | 1,909.14 |
Depreciation/Amortization | 16.43 | 8.45 | 10.14 | 11.06 | 11.96 | 9.36 | 12.85 | 50.37 | 55.41 | 53.85 |
PBIT | 446.81 | 522.45 | 622.59 | 708.25 | 799.80 | 1,058.23 | 1,374.70 | 1,653.05 | 1,748.95 | 1,855.29 |
Interest & Other Items | — | — | — | — | — | — | — | — | — | — |
PBT | 446.81 | 522.45 | 622.59 | 708.25 | 799.80 | 1,058.23 | 1,374.70 | 1,653.05 | 1,748.95 | 1,855.29 |
Taxes & Other Items | 128.07 | 164.68 | 207.10 | 230.37 | 249.56 | 346.94 | 444.10 | 390.64 | 423.19 | 462.16 |
Net Income | 318.74 | 357.77 | 415.49 | 477.88 | 550.24 | 711.29 | 930.60 | 1,262.41 | 1,325.76 | 1,393.13 |
EPS | 15.81 | 17.72 | 20.58 | 23.70 | 27.33 | 34.54 | 43.99 | 59.35 | 62.28 | 65.37 |
DPS | 5.50 | 6.25 | 8.13 | 10.00 | 11.50 | 16.00 | 24.00 | 28.00 | 34.00 | 42.00 |
Payout ratio | 0.35 | 0.35 | 0.39 | 0.42 | 0.42 | 0.46 | 0.55 | 0.47 | 0.55 | 0.64 |
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 more than the intrinsic value