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 7.89%, vs industry avg of 4.09%
Over the last 5 years, market share increased from 1.16% to 1.4%
Over the last 5 years, net income has grown at a yearly rate of -4.48%, vs industry avg of 8.48%
Financial Year | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|
Total Revenue | 0.00 | 0.00 | 682.62 | 726.27 | 744.92 | 935.36 | 954.20 | 997.88 |
Raw Materials | 0.00 | 0.00 | 485.36 | 603.37 | 719.73 | 747.68 | 601.22 | 542.69 |
Power & Fuel Cost | 0.00 | 0.00 | 2.65 | 3.68 | 3.26 | 5.72 | 4.19 | 4.01 |
Employee Cost | 0.00 | 0.00 | 38.75 | 41.03 | 44.56 | 48.40 | 47.79 | 48.49 |
Selling & Administrative Expenses | 0.00 | 0.01 | 7.48 | 8.21 | 16.46 | 18.58 | 18.12 | 21.92 |
Operating & Other expenses | 0.00 | 0.00 | -13.82 | -2.21 | -146.11 | -59.02 | 166.08 | 253.62 |
EBITDA | 0.00 | -0.01 | 162.20 | 72.19 | 107.02 | 174.00 | 116.80 | 127.15 |
Depreciation/Amortization | 0.00 | 0.00 | 19.86 | 18.68 | 17.73 | 18.02 | 19.19 | 20.92 |
PBIT | 0.00 | -0.01 | 142.34 | 53.51 | 89.29 | 155.98 | 97.61 | 106.23 |
Interest & Other Items | 0.00 | 0.00 | 40.69 | 43.34 | 35.41 | 48.33 | 55.31 | 39.78 |
PBT | 0.00 | -0.01 | 101.65 | 10.17 | 53.88 | 107.65 | 42.30 | 66.45 |
Taxes & Other Items | 0.00 | 0.00 | 43.79 | -14.75 | 19.65 | 24.60 | 15.23 | 20.43 |
Net Income | 0.00 | -0.01 | 57.86 | 24.92 | 34.23 | 83.05 | 27.07 | 46.02 |
EPS | 0.00 | -1.02 | 58.37 | 14.74 | 24.29 | 58.94 | 19.21 | 32.66 |
DPS | 0.00 | 0.00 | 1.43 | 0.71 | 1.43 | 4.00 | 4.00 | 6.50 |
Payout ratio | — | 0.00 | 0.02 | 0.05 | 0.06 | 0.07 | 0.21 | 0.20 |
Annual report
PDF
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