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 14.1%, vs industry avg of 9.09%
Over the last 5 years, market share increased from 0.2% to 0.24%
Over the last 5 years, net income has grown at a yearly rate of 42.18%, vs industry avg of 35.83%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 67.89 | 81.41 | 93.15 | 88.46 | 87.74 | 110.50 | 124.80 | 111.53 | 110.14 | 169.65 |
Raw Materials | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.26 | 0.00 | 0.00 | 0.00 | — |
Power & Fuel Cost | 0.00 | 0.00 | 0.00 | 0.00 | 0.64 | 0.16 | 0.17 | 0.17 | 0.13 | — |
Employee Cost | 4.08 | 4.21 | 5.17 | 5.98 | 5.30 | 7.08 | 8.63 | 8.60 | 6.90 | — |
Selling & Administrative Expenses | 1.02 | 0.76 | 0.77 | 1.07 | 48.42 | 7.03 | 8.25 | 8.33 | 7.66 | — |
Operating & Other expenses | 52.23 | 68.04 | 78.59 | 73.54 | 25.41 | 83.99 | 95.20 | 84.47 | 87.80 | 149.46 |
EBITDA | 10.56 | 8.40 | 8.62 | 7.87 | 7.97 | 11.98 | 12.55 | 9.96 | 7.65 | 20.19 |
Depreciation/Amortization | 6.10 | 4.47 | 4.56 | 3.46 | 2.76 | 3.94 | 3.49 | 4.17 | 4.31 | 3.86 |
PBIT | 4.46 | 3.93 | 4.06 | 4.41 | 5.21 | 8.04 | 9.06 | 5.79 | 3.34 | 16.33 |
Interest & Other Items | 3.31 | 3.18 | 3.31 | 2.78 | 2.77 | 3.18 | 3.51 | 3.53 | 4.21 | 4.08 |
PBT | 1.15 | 0.75 | 0.75 | 1.63 | 2.44 | 4.86 | 5.55 | 2.26 | -0.87 | 12.25 |
Taxes & Other Items | 0.18 | 0.52 | 0.28 | 0.58 | 0.86 | 1.82 | 1.66 | 0.75 | 0.15 | 3.07 |
Net Income | 0.97 | 0.23 | 0.47 | 1.05 | 1.58 | 3.04 | 3.89 | 1.51 | -1.02 | 9.18 |
EPS | 0.33 | 0.08 | 0.16 | 0.35 | 0.53 | 1.52 | 3.71 | 1.44 | -0.97 | 8.77 |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.50 | 1.00 | 1.00 |
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.35 | — | 0.11 |
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