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 13.53%, vs industry avg of 49.74%
Over the last 5 years, market share decreased from 10.73% to 5.17%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 74.30 | 104.11 | 110.57 | 96.08 | 133.49 | 167.02 | 180.76 | 187.00 | 189.71 | 251.76 |
Raw Materials | 71.31 | 102.42 | 103.50 | 87.46 | 125.86 | 152.13 | 162.66 | 171.14 | 176.83 | 241.00 |
Power & Fuel Cost | 0.23 | 0.23 | 0.30 | 0.35 | 0.52 | 0.60 | 1.41 | 1.95 | 1.85 | 1.25 |
Employee Cost | 1.42 | 1.73 | 2.26 | 2.07 | 2.33 | 4.43 | 3.16 | 3.07 | 3.11 | 3.25 |
Selling & Administrative Expenses | 1.59 | 2.76 | 4.01 | 3.57 | 5.39 | 4.38 | 5.57 | 5.86 | 5.62 | 7.46 |
Operating & Other expenses | -1.12 | -4.17 | -0.78 | 1.38 | -2.55 | -1.55 | -0.56 | -4.93 | -5.34 | -10.76 |
EBITDA | 0.87 | 1.14 | 1.28 | 1.25 | 1.94 | 7.03 | 8.52 | 9.91 | 7.64 | 9.56 |
Depreciation/Amortization | 0.16 | 0.20 | 0.38 | 0.40 | 0.52 | 0.76 | 0.87 | 1.09 | 1.01 | 1.15 |
PBIT | 0.71 | 0.94 | 0.90 | 0.85 | 1.42 | 6.27 | 7.65 | 8.82 | 6.63 | 8.41 |
Interest & Other Items | 0.39 | 0.44 | 0.39 | 0.39 | 0.66 | 0.85 | 0.53 | 1.49 | 1.34 | 1.32 |
PBT | 0.32 | 0.50 | 0.51 | 0.46 | 0.76 | 5.42 | 7.12 | 7.33 | 5.29 | 7.09 |
Taxes & Other Items | 0.11 | 0.16 | 0.18 | 0.14 | 0.24 | 1.84 | 2.11 | 1.94 | 1.57 | 1.81 |
Net Income | 0.21 | 0.34 | 0.33 | 0.32 | 0.52 | 3.58 | 5.01 | 5.39 | 3.72 | 5.28 |
EPS | 0.52 | 0.03 | 0.02 | 0.02 | 0.03 | 0.22 | 0.40 | 0.43 | 0.30 | 0.42 |
DPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.40 | 0.05 | 0.00 |
Payout ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.93 | 0.17 | 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