ACC Ltd
NSE:ACC

Watchlist Manager
ACC Ltd Logo
ACC Ltd
NSE:ACC
Watchlist
Price: 2 100.9 INR 1.81% Market Closed
Market Cap: 394.5B INR
Have any thoughts about
ACC Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

200.9B
+0.9%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+25%
5 Years
+30%
7 Years
+46%
10 Years
+72%
16.8B
-18%
Operating Income
Growth Rates:
1 Year
+20%
3 Years
-25%
5 Years
-4%
7 Years
+52%
10 Years
+61%
20.4B
-8%
Net Income
Growth Rates:
1 Year
+70%
3 Years
-1%
5 Years
+11%
7 Years
+152%
10 Years
+84%

Earnings Waterfall
ACC Ltd

Revenue
200.9B INR
Cost of Revenue
-104.1B INR
Gross Profit
96.8B INR
Operating Expenses
-80B INR
Operating Income
16.8B INR
Other Expenses
3.6B INR
Net Income
20.4B INR

Income Statement
ACC Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
116 882
N/A
117 388
+0%
117 920
+0%
117 474
0%
117 222
0%
117 972
+1%
120 402
+2%
123 110
+2%
123 641
+0%
125 234
+1%
128 313
+2%
135 041
+5%
137 777
+2%
142 007
+3%
141 942
0%
140 836
-1%
144 003
+2%
148 016
+3%
150 962
+2%
153 977
+2%
154 928
+1%
156 576
+1%
152 401
-3%
136 925
-10%
137 015
+0%
137 860
+1%
145 762
+6%
158 589
+9%
160 706
+1%
161 517
+1%
162 862
+1%
168 697
+4%
171 080
+1%
174 192
+2%
222 102
+28%
185 163
-17%
189 638
+2%
193 411
+2%
199 589
+3%
199 127
0%
200 915
+1%
Gross Profit
Cost of Revenue
(43 399)
(53 929)
(43 147)
(43 039)
(42 802)
(52 343)
(45 967)
(48 873)
(50 671)
(62 337)
(54 703)
(56 583)
(55 834)
(65 905)
(53 438)
(50 518)
(51 363)
(64 270)
(55 214)
(56 951)
(56 744)
(69 168)
(55 590)
(50 416)
(51 690)
(59 391)
(54 282)
(58 042)
(59 064)
(73 261)
(66 216)
(74 394)
(81 935)
(86 761)
(125 441)
(96 567)
(96 710)
(96 094)
(108 847)
(100 140)
(104 076)
Gross Profit
73 482
N/A
63 459
-14%
74 772
+18%
74 435
0%
74 421
0%
65 629
-12%
74 436
+13%
74 238
0%
72 970
-2%
62 897
-14%
73 609
+17%
78 458
+7%
81 943
+4%
76 102
-7%
88 505
+16%
90 318
+2%
92 640
+3%
83 747
-10%
95 748
+14%
97 026
+1%
98 184
+1%
87 408
-11%
96 811
+11%
86 509
-11%
85 326
-1%
78 469
-8%
91 481
+17%
100 549
+10%
101 643
+1%
88 256
-13%
96 648
+10%
94 304
-2%
89 146
-5%
87 432
-2%
96 660
+11%
88 597
-8%
92 927
+5%
97 317
+5%
90 742
-7%
98 987
+9%
96 839
-2%
Operating Income
Operating Expenses
(63 063)
(53 837)
(63 808)
(64 922)
(65 781)
(56 424)
(67 084)
(65 350)
(64 297)
(54 204)
(65 423)
(68 737)
(70 908)
(63 343)
(74 889)
(76 682)
(78 674)
(69 244)
(80 894)
(80 570)
(80 597)
(69 290)
(78 305)
(70 738)
(68 507)
(61 306)
(73 194)
(78 659)
(79 243)
(64 281)
(75 035)
(77 305)
(79 335)
(79 514)
(85 824)
(79 476)
(78 870)
(78 631)
(68 957)
(78 442)
(80 014)
Selling, General & Administrative
(32 423)
(40 211)
(33 460)
(34 165)
(34 087)
(41 600)
(35 360)
(34 368)
(34 440)
(40 622)
(35 039)
(37 577)
(39 756)
(49 605)
(44 298)
(46 308)
(47 762)
(56 045)
(49 365)
(48 895)
(49 239)
(56 551)
(47 918)
(43 260)
(42 110)
(49 559)
(43 969)
(47 485)
(47 601)
(53 084)
(46 103)
(47 759)
(48 926)
(49 346)
(70 093)
(49 578)
(49 065)
(48 358)
(55 310)
(47 947)
(47 648)
Depreciation & Amortization
(5 760)
(5 676)
(6 011)
(6 293)
(6 508)
(6 626)
(6 345)
(6 082)
(5 987)
(6 092)
(6 306)
(6 516)
(6 537)
(6 436)
(6 260)
(6 120)
(6 068)
(6 032)
(6 026)
(6 005)
(6 009)
(6 064)
(6 169)
(6 327)
(6 423)
(6 388)
(6 241)
(6 079)
(5 976)
(6 007)
(6 113)
(6 295)
(6 525)
(6 646)
(8 413)
(7 228)
(7 621)
(8 248)
(8 831)
(9 154)
(9 449)
Other Operating Expenses
(24 880)
(7 950)
(24 337)
(24 464)
(25 187)
(8 199)
(25 379)
(24 900)
(23 869)
(7 490)
(24 078)
(24 644)
(24 615)
(7 302)
(24 331)
(24 253)
(24 844)
(7 167)
(25 504)
(25 672)
(25 350)
(6 676)
(24 217)
(21 149)
(19 972)
(5 359)
(22 984)
(25 095)
(25 666)
(5 191)
(22 819)
(23 251)
(23 884)
(23 521)
(7 318)
(22 669)
(22 183)
(22 025)
(4 815)
(21 342)
(22 917)
Operating Income
10 420
N/A
9 622
-8%
10 967
+14%
9 515
-13%
8 641
-9%
9 204
+7%
7 352
-20%
8 888
+21%
8 674
-2%
8 693
+0%
8 187
-6%
9 722
+19%
11 036
+14%
12 760
+16%
13 617
+7%
13 637
+0%
13 966
+2%
14 503
+4%
14 853
+2%
16 456
+11%
17 588
+7%
18 117
+3%
18 508
+2%
15 773
-15%
16 820
+7%
17 162
+2%
18 288
+7%
21 890
+20%
22 401
+2%
23 975
+7%
21 613
-10%
17 000
-21%
9 813
-42%
7 920
-19%
10 836
+37%
9 122
-16%
14 057
+54%
18 686
+33%
21 786
+17%
20 545
-6%
16 825
-18%
Pre-Tax Income
Interest Income Expense
(1 435)
2 072
(1 046)
(1 011)
(995)
749
(560)
(601)
(676)
1 128
(764)
(774)
(735)
1 356
(808)
(876)
(874)
1 467
(590)
(308)
(102)
3 002
25
(113)
(298)
1 964
(466)
(458)
(455)
1 905
(431)
(435)
(432)
(479)
2 182
(658)
(782)
(888)
4 311
779
714
Non-Reccuring Items
0
0
(1 645)
(1 645)
(1 645)
(1 645)
0
0
0
(386)
(386)
(386)
(386)
0
0
0
0
0
0
0
0
0
0
0
0
(1 736)
0
0
0
(542)
(548)
(548)
(711)
(954)
(1 608)
(1 618)
(1 455)
(664)
12
0
1 946
Gain/Loss on Disposition of Assets
0
(159)
0
0
0
(456)
0
0
0
205
0
0
0
(29)
0
0
0
9
0
0
0
269
0
0
0
0
0
0
0
17
0
0
0
0
0
0
0
0
84
0
0
Total Other Income
3 185
(341)
2 190
1 974
1 794
(197)
1 023
1 067
1 156
(787)
1 163
1 166
1 135
(985)
1 442
1 500
1 587
(878)
2 310
2 320
2 338
(863)
1 523
1 700
1 810
(301)
2 048
1 991
2 169
(291)
2 213
2 296
2 357
2 228
616
3 065
4 468
4 923
1 400
4 877
4 362
Pre-Tax Income
12 169
N/A
11 195
-8%
10 465
-7%
8 833
-16%
7 795
-12%
7 655
-2%
7 816
+2%
9 354
+20%
9 154
-2%
8 853
-3%
8 200
-7%
9 728
+19%
11 050
+14%
13 101
+19%
14 249
+9%
14 261
+0%
14 677
+3%
15 101
+3%
16 574
+10%
18 469
+11%
19 824
+7%
20 525
+4%
20 055
-2%
17 360
-13%
18 332
+6%
17 089
-7%
19 870
+16%
23 422
+18%
24 115
+3%
25 064
+4%
22 845
-9%
18 311
-20%
11 027
-40%
8 713
-21%
12 026
+38%
9 910
-18%
16 288
+64%
22 056
+35%
27 593
+25%
26 200
-5%
23 847
-9%
Net Income
Tax Provision
(1 173)
311
(606)
(86)
207
(1 900)
(2 062)
(2 428)
(2 482)
(2 269)
(1 823)
(2 549)
(2 953)
(3 856)
(4 612)
(4 600)
(4 740)
105
(413)
(1 039)
(1 459)
(6 750)
(6 510)
(5 662)
(6 021)
(2 786)
(3 171)
(3 737)
(3 566)
(6 433)
(5 876)
(4 763)
(2 855)
(2 217)
(3 174)
(2 633)
(4 259)
(5 783)
(4 228)
(3 882)
(3 411)
Income from Continuing Operations
10 995
11 507
9 858
8 747
8 002
5 756
5 753
6 925
6 671
6 584
6 378
7 179
8 097
9 245
9 638
9 663
9 939
15 206
16 162
17 432
18 367
13 775
13 546
11 699
12 312
14 303
16 699
19 684
20 547
18 631
16 969
13 548
8 173
6 496
8 852
7 277
12 029
16 274
23 365
22 318
20 436
Income to Minority Interest
(2)
(2)
2
2
2
3
(1)
0
0
(1)
(1)
(1)
(1)
(1)
0
(1)
(1)
(2)
(1)
0
0
(1)
0
0
0
(1)
0
0
0
(1)
0
0
0
0
(1)
(1)
(1)
(1)
(2)
(2)
(2)
Equity Earnings Affiliates
121
114
125
139
110
118
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11 114
N/A
11 618
+5%
9 985
-14%
8 888
-11%
8 114
-9%
5 876
-28%
5 828
-1%
6 953
+19%
6 698
-4%
6 583
-2%
6 376
-3%
7 178
+13%
8 096
+13%
9 244
+14%
9 638
+4%
9 663
+0%
9 939
+3%
15 205
+53%
16 161
+6%
17 430
+8%
18 364
+5%
13 774
-25%
13 544
-2%
11 697
-14%
12 310
+5%
14 302
+16%
16 697
+17%
19 682
+18%
20 546
+4%
18 630
-9%
16 967
-9%
13 546
-20%
8 170
-40%
6 494
-21%
8 851
+36%
7 275
-18%
12 028
+65%
16 272
+35%
23 364
+44%
22 316
-4%
20 434
-8%
EPS (Diluted)
59.11
N/A
61.79
+5%
53.11
-14%
47.27
-11%
43.15
-9%
31.25
-28%
31
-1%
36.98
+19%
35.62
-4%
35.01
-2%
33.91
-3%
38.18
+13%
43.06
+13%
49.17
+14%
51.26
+4%
51.39
+0%
52.86
+3%
80.87
+53%
85.96
+6%
92.71
+8%
97.68
+5%
73.26
-25%
72.04
-2%
62.21
-14%
65.47
+5%
76.07
+16%
88.81
+17%
104.69
+18%
109.28
+4%
99.09
-9%
90.25
-9%
72.05
-20%
43.45
-40%
34.54
-21%
47.01
+36%
38.73
-18%
63.88
+65%
86.41
+35%
124.09
+44%
118.52
-4%
107.66
-9%

See Also

Summary
ACC intrinsic value, competitors valuation, and company profile.
DCF Valuation
ACC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ACC stock valuation using valuation multiples.
Wall Street Estimates
ACC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ACC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.