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 0.69%, vs industry avg of 13.35%
Over the last 5 years, market share decreased from 1.34% to 0.47%
Over the last 5 years, net income has grown at a yearly rate of -15.59%, vs industry avg of 15.22%
Financial Year | FY 2013 | FY 2014 | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenue | 22.71 | 19.86 | 40.30 | 47.59 | 31.21 | 33.67 | 35.00 | 40.46 | 21.85 | 32.30 |
Raw Materials | 14.51 | 15.21 | 27.27 | 30.81 | 19.34 | 22.65 | 24.35 | 29.98 | 16.15 | 29.03 |
Power & Fuel Cost | 0.16 | 0.20 | 0.25 | 0.33 | 0.56 | 0.34 | 0.57 | 0.23 | 0.19 | |
Employee Cost | 2.01 | 2.52 | 3.19 | 2.96 | 2.02 | 2.18 | 3.05 | 4.60 | 3.31 | |
Selling & Administrative Expenses | 1.78 | 1.88 | 3.59 | 5.84 | 5.02 | 2.40 | 1.98 | 1.70 | 1.51 | |
Operating & Other expenses | 1.96 | -2.56 | 2.28 | 2.96 | 0.06 | 1.87 | 1.35 | -0.88 | -1.43 | |
EBITDA | 2.29 | 2.61 | 3.72 | 4.69 | 4.21 | 4.23 | 3.70 | 4.83 | 2.12 | 3.27 |
Depreciation/Amortization | 0.77 | 0.85 | 1.09 | 0.98 | 0.96 | 0.85 | 1.87 | 1.57 | 1.37 | 1.14 |
PBIT | 1.52 | 1.76 | 2.63 | 3.71 | 3.25 | 3.38 | 1.83 | 3.26 | 0.75 | 2.13 |
Interest & Other Items | 0.54 | 0.63 | 0.65 | 0.88 | 0.88 | 0.88 | 1.69 | 1.83 | 1.73 | 1.37 |
PBT | 0.98 | 1.13 | 1.98 | 2.83 | 2.37 | 2.50 | 0.14 | 1.43 | -0.98 | 0.76 |
Taxes & Other Items | 0.36 | 0.37 | 0.65 | 0.96 | 0.76 | 0.60 | 0.29 | 0.21 | -0.05 | 0.07 |
Net Income | 0.62 | 0.76 | 1.33 | 1.87 | 1.61 | 1.90 | -0.15 | 1.22 | -0.93 | 0.69 |
EPS | 12.40 | 15.20 | 26.60 | 6.80 | 3.22 | 3.22 | -0.22 | 1.79 | -1.37 | 1.00 |
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