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
Financial Year | FY 2012 | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 1.38 | 0.81 | 1.00 | 0.18 | 0.72 | 219.28 | 284.19 | 336.41 | 279.25 | 425.63 |
Raw Materials | — | — | — | — | — | — | — | — | — | — |
Power & Fuel Cost | — | — | — | — | — | — | — | — | — | — |
Employee Cost | 0.56 | 0.28 | 0.45 | 0.09 | 0.10 | 99.90 | 132.17 | 166.57 | 150.75 | 191.49 |
Selling & Administrative Expenses | — | — | — | — | — | — | 44.06 | 52.94 | 37.59 | 42.29 |
Operating & Other expenses | 0.66 | 0.35 | 0.24 | 0.00 | 0.43 | 44.54 | 8.58 | 8.89 | 10.29 | 8.53 |
EBITDA | 0.16 | 0.18 | 0.31 | 0.09 | 0.19 | 74.84 | 99.38 | 108.01 | 80.62 | 183.32 |
Depreciation/Amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.52 | 16.27 | 21.05 | 17.73 | 15.65 |
PBIT | 0.16 | 0.18 | 0.31 | 0.09 | 0.19 | 71.32 | 83.11 | 86.96 | 62.89 | 167.67 |
Interest & Other Items | — | — | — | — | — | — | — | — | — | — |
PBT | 0.16 | 0.18 | 0.31 | 0.09 | 0.19 | 71.32 | 83.11 | 86.96 | 62.89 | 167.67 |
Taxes & Other Items | 0.05 | 0.04 | 0.02 | 0.12 | 0.04 | 20.98 | 23.90 | 25.57 | 18.27 | 40.95 |
Net Income | 0.11 | 0.14 | 0.29 | -0.03 | 0.15 | 50.34 | 59.21 | 61.39 | 44.62 | 126.72 |
EPS | 0.06 | 0.07 | 0.15 | -0.02 | 0.08 | 16.89 | 14.68 | 15.18 | 10.91 | 30.58 |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.33 | 11.00 |
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.31 | 0.36 |
Investor Presentation
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