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 10.47%, vs industry avg of 8.32%
Over the last 5 years, market share stayed at 0.02%
Over the last 5 years, net income has grown at a yearly rate of 12.89%, vs industry avg of -2.66%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 44.25 | 49.52 | 50.53 | 46.56 | 52.43 | 69.77 | 73.45 | 79.91 | 76.59 | 59.89 |
Raw Materials | 45.37 | 48.93 | 50.62 | 42.80 | 51.75 | 89.53 | 72.57 | 82.97 | 85.14 | — |
Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.08 | 0.14 | — |
Employee Cost | 0.19 | 0.22 | 0.26 | 0.16 | 0.08 | 0.02 | 0.10 | 0.42 | 0.44 | — |
Selling & Administrative Expenses | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.07 | 0.23 | 0.92 | — |
Operating & Other expenses | -2.27 | -0.62 | -1.22 | 3.07 | -0.88 | -21.45 | -2.04 | -5.73 | -12.13 | 57.87 |
EBITDA | 0.91 | 0.94 | 0.82 | 0.48 | 1.43 | 1.61 | 2.75 | 1.94 | 2.08 | 2.02 |
Depreciation/Amortization | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.11 |
PBIT | 0.89 | 0.92 | 0.80 | 0.46 | 1.41 | 1.59 | 2.73 | 1.92 | 2.05 | 1.91 |
Interest & Other Items | 0.73 | 0.78 | 0.72 | 0.37 | 0.37 | 0.99 | 1.84 | 1.75 | 1.89 | 1.73 |
PBT | 0.16 | 0.14 | 0.08 | 0.09 | 1.04 | 0.60 | 0.89 | 0.17 | 0.16 | 0.18 |
Taxes & Other Items | 0.05 | 0.06 | 0.02 | 0.03 | 0.46 | 0.15 | 0.23 | 0.05 | 0.05 | 0.05 |
Net Income | 0.11 | 0.08 | 0.06 | 0.06 | 0.58 | 0.45 | 0.66 | 0.12 | 0.11 | 0.13 |
EPS | 0.53 | 0.30 | 0.18 | 0.18 | 1.75 | 0.48 | 0.43 | 0.08 | 0.06 | 0.06 |
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