Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
1 016.95
1 590.15
|
Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Adani Ports and Special Economic Zone Ltd
Revenue
|
278.4B
INR
|
Cost of Revenue
|
-72.5B
INR
|
Gross Profit
|
205.9B
INR
|
Operating Expenses
|
-78B
INR
|
Operating Income
|
127.9B
INR
|
Other Expenses
|
-29.8B
INR
|
Net Income
|
98.1B
INR
|
Income Statement
Adani Ports and Special Economic Zone Ltd
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 |
51 301
N/A
|
56 042
+9%
|
61 520
+10%
|
66 106
+7%
|
67 581
+2%
|
69 078
+2%
|
71 087
+3%
|
72 204
+2%
|
75 849
+5%
|
80 976
+7%
|
84 394
+4%
|
93 579
+11%
|
98 914
+6%
|
103 716
+5%
|
113 230
+9%
|
109 889
-3%
|
108 908
-1%
|
110 258
+1%
|
109 254
-1%
|
113 089
+4%
|
115 221
+2%
|
120 345
+4%
|
118 731
-1%
|
113 714
-4%
|
114 527
+1%
|
118 629
+4%
|
125 496
+6%
|
152 401
+21%
|
162 605
+7%
|
165 860
+2%
|
171 188
+3%
|
171 938
+0%
|
184 817
+7%
|
191 959
+4%
|
208 519
+9%
|
220 414
+6%
|
234 770
+7%
|
256 109
+9%
|
267 106
+4%
|
274 193
+3%
|
278 399
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14 782)
|
(15 978)
|
(15 617)
|
(17 771)
|
(17 248)
|
(17 699)
|
(17 002)
|
(18 506)
|
(19 892)
|
(20 702)
|
(21 348)
|
(26 412)
|
(26 634)
|
(27 950)
|
(31 747)
|
(28 063)
|
(28 720)
|
(28 946)
|
(26 935)
|
(28 498)
|
(29 468)
|
(30 082)
|
(30 197)
|
(30 345)
|
(30 475)
|
(31 959)
|
(31 170)
|
(43 014)
|
(45 818)
|
(47 303)
|
(48 420)
|
(44 517)
|
(48 351)
|
(50 467)
|
(54 430)
|
(60 233)
|
(64 759)
|
(70 255)
|
(69 586)
|
(73 563)
|
(72 518)
|
|
Gross Profit |
36 521
N/A
|
40 065
+10%
|
45 903
+15%
|
48 335
+5%
|
50 334
+4%
|
51 380
+2%
|
54 085
+5%
|
53 699
-1%
|
55 958
+4%
|
60 275
+8%
|
63 045
+5%
|
67 168
+7%
|
72 280
+8%
|
75 766
+5%
|
81 482
+8%
|
81 826
+0%
|
80 188
-2%
|
81 312
+1%
|
82 319
+1%
|
84 591
+3%
|
85 752
+1%
|
90 261
+5%
|
88 534
-2%
|
83 367
-6%
|
84 052
+1%
|
86 671
+3%
|
94 326
+9%
|
109 388
+16%
|
116 787
+7%
|
118 557
+2%
|
122 768
+4%
|
127 421
+4%
|
136 466
+7%
|
141 492
+4%
|
154 090
+9%
|
160 181
+4%
|
170 011
+6%
|
185 854
+9%
|
197 520
+6%
|
200 630
+2%
|
205 881
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(11 456)
|
(12 813)
|
(15 274)
|
(15 440)
|
(16 225)
|
(16 462)
|
(18 442)
|
(17 581)
|
(17 797)
|
(18 797)
|
(20 465)
|
(21 252)
|
(22 394)
|
(22 144)
|
(21 796)
|
(22 305)
|
(22 783)
|
(23 808)
|
(25 312)
|
(25 787)
|
(26 656)
|
(27 595)
|
(29 556)
|
(29 208)
|
(29 812)
|
(32 067)
|
(34 705)
|
(40 137)
|
(44 421)
|
(46 849)
|
(49 796)
|
(49 469)
|
(51 457)
|
(53 486)
|
(59 659)
|
(62 538)
|
(67 368)
|
(72 483)
|
(77 568)
|
(76 590)
|
(77 978)
|
|
Selling, General & Administrative |
(1 980)
|
(2 196)
|
(5 860)
|
(2 564)
|
(2 667)
|
(2 628)
|
(7 103)
|
(2 909)
|
(2 984)
|
(3 427)
|
(8 134)
|
(4 239)
|
(4 461)
|
(4 413)
|
(9 179)
|
(4 482)
|
(4 766)
|
(4 874)
|
(11 398)
|
(5 434)
|
(5 475)
|
(5 578)
|
(12 203)
|
(5 544)
|
(5 662)
|
(5 988)
|
(13 322)
|
(6 702)
|
(7 222)
|
(7 485)
|
(7 794)
|
(8 495)
|
(8 836)
|
(9 240)
|
(24 588)
|
(14 142)
|
(16 590)
|
(19 101)
|
(37 561)
|
(18 641)
|
(18 923)
|
|
Depreciation & Amortization |
(7 269)
|
(7 993)
|
(9 117)
|
(9 889)
|
(10 248)
|
(10 488)
|
(10 630)
|
(10 931)
|
(11 094)
|
(11 262)
|
(11 602)
|
(11 729)
|
(11 883)
|
(11 854)
|
(11 884)
|
(12 151)
|
(12 671)
|
(13 163)
|
(13 735)
|
(14 417)
|
(15 001)
|
(15 869)
|
(16 803)
|
(17 444)
|
(17 958)
|
(19 602)
|
(21 073)
|
(24 212)
|
(27 421)
|
(29 318)
|
(30 993)
|
(31 712)
|
(32 428)
|
(33 426)
|
(34 232)
|
(35 324)
|
(36 525)
|
(37 543)
|
(38 885)
|
(39 508)
|
(40 529)
|
|
Other Operating Expenses |
(2 207)
|
(2 624)
|
(297)
|
(2 989)
|
(3 312)
|
(3 346)
|
(710)
|
(3 741)
|
(3 720)
|
(4 110)
|
(729)
|
(5 284)
|
(6 051)
|
(5 878)
|
(734)
|
(5 672)
|
(5 346)
|
(5 770)
|
(179)
|
(5 936)
|
(6 179)
|
(6 149)
|
(550)
|
(6 222)
|
(6 192)
|
(6 479)
|
(309)
|
(9 223)
|
(9 779)
|
(10 047)
|
(11 008)
|
(9 262)
|
(10 193)
|
(10 820)
|
(839)
|
(13 073)
|
(14 252)
|
(15 839)
|
(1 123)
|
(18 441)
|
(18 527)
|
|
Operating Income |
25 064
N/A
|
27 252
+9%
|
30 629
+12%
|
32 895
+7%
|
34 108
+4%
|
34 918
+2%
|
35 643
+2%
|
36 118
+1%
|
38 161
+6%
|
41 477
+9%
|
42 580
+3%
|
45 915
+8%
|
49 886
+9%
|
53 622
+7%
|
59 686
+11%
|
59 521
0%
|
57 405
-4%
|
57 505
+0%
|
57 008
-1%
|
58 805
+3%
|
59 098
+0%
|
62 667
+6%
|
58 978
-6%
|
54 160
-8%
|
54 239
+0%
|
54 603
+1%
|
59 621
+9%
|
69 250
+16%
|
72 365
+4%
|
71 707
-1%
|
72 972
+2%
|
77 950
+7%
|
85 008
+9%
|
88 004
+4%
|
94 430
+7%
|
97 642
+3%
|
102 642
+5%
|
113 372
+10%
|
119 952
+6%
|
124 040
+3%
|
127 903
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(8 208)
|
(10 055)
|
(5 777)
|
(14 177)
|
(14 128)
|
(13 026)
|
(4 100)
|
(11 368)
|
(9 808)
|
(11 139)
|
(1 115)
|
(11 951)
|
(13 910)
|
(11 546)
|
(5 782)
|
(18 218)
|
(22 469)
|
(21 389)
|
(5 733)
|
(16 790)
|
(18 129)
|
(24 011)
|
(16 374)
|
(34 067)
|
(25 184)
|
(23 153)
|
3 022
|
(21 078)
|
(25 954)
|
(28 511)
|
(33 986)
|
(42 409)
|
(45 851)
|
(47 485)
|
(28 867)
|
(30 854)
|
(28 325)
|
(29 698)
|
(18 347)
|
(29 028)
|
(28 728)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 552)
|
(1 555)
|
(1 552)
|
(1 552)
|
0
|
(716)
|
(1 276)
|
(1 276)
|
(1 276)
|
(588)
|
(800)
|
(800)
|
(800)
|
98
|
0
|
(4 052)
|
(4 052)
|
(4 052)
|
(4 052)
|
0
|
0
|
(13 042)
|
(12 734)
|
(12 734)
|
(12 734)
|
(3 934)
|
841
|
324
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
89
|
0
|
0
|
|
Total Other Income |
7 181
|
7 091
|
160
|
6 802
|
6 131
|
6 385
|
(319)
|
8 289
|
9 224
|
9 631
|
358
|
9 961
|
10 147
|
10 298
|
105
|
10 892
|
11 475
|
12 565
|
745
|
14 920
|
16 834
|
18 326
|
548
|
18 957
|
19 106
|
19 447
|
214
|
19 278
|
19 768
|
20 899
|
22 237
|
22 774
|
21 459
|
17 695
|
2 369
|
14 691
|
13 364
|
15 783
|
3 178
|
16 103
|
16 102
|
|
Pre-Tax Income |
24 037
N/A
|
24 287
+1%
|
25 012
+3%
|
25 519
+2%
|
26 111
+2%
|
28 277
+8%
|
31 194
+10%
|
33 038
+6%
|
37 576
+14%
|
39 968
+6%
|
41 789
+5%
|
43 924
+5%
|
46 122
+5%
|
50 821
+10%
|
52 341
+3%
|
50 643
-3%
|
44 860
-11%
|
48 681
+9%
|
51 263
+5%
|
55 659
+9%
|
56 527
+2%
|
55 707
-1%
|
42 439
-24%
|
38 249
-10%
|
47 360
+24%
|
50 096
+6%
|
62 920
+26%
|
67 452
+7%
|
62 129
-8%
|
60 045
-3%
|
57 171
-5%
|
54 265
-5%
|
60 617
+12%
|
58 215
-4%
|
54 891
-6%
|
68 745
+25%
|
74 948
+9%
|
86 722
+16%
|
100 937
+16%
|
111 956
+11%
|
115 601
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(2 705)
|
(2 330)
|
(1 767)
|
(1 743)
|
(1 549)
|
(2 159)
|
(2 828)
|
(2 796)
|
(3 123)
|
(3 818)
|
(2 866)
|
(5 551)
|
(8 538)
|
(11 600)
|
(15 442)
|
(14 398)
|
(12 442)
|
(12 084)
|
(10 815)
|
(11 898)
|
(5 273)
|
(5 077)
|
(4 594)
|
(68)
|
(8 878)
|
(9 414)
|
(12 433)
|
(11 983)
|
(10 095)
|
(8 423)
|
(7 640)
|
(5 518)
|
(4 994)
|
(4 580)
|
(964)
|
(5 399)
|
(6 812)
|
(9 869)
|
(15 346)
|
(16 486)
|
(18 174)
|
|
Income from Continuing Operations |
21 333
|
21 958
|
23 245
|
23 776
|
24 561
|
26 117
|
28 366
|
30 242
|
34 453
|
36 150
|
38 922
|
38 374
|
37 585
|
39 222
|
36 900
|
36 245
|
32 417
|
36 597
|
40 448
|
43 761
|
51 254
|
50 628
|
37 845
|
38 179
|
38 481
|
40 682
|
50 487
|
55 470
|
52 035
|
51 623
|
49 532
|
48 746
|
55 622
|
53 634
|
53 928
|
63 347
|
68 136
|
76 854
|
85 592
|
95 470
|
97 428
|
|
Income to Minority Interest |
(114)
|
(123)
|
(102)
|
79
|
267
|
343
|
413
|
346
|
134
|
156
|
100
|
8
|
56
|
(112)
|
(163)
|
(162)
|
(246)
|
(280)
|
(545)
|
(541)
|
(505)
|
(445)
|
(214)
|
(150)
|
(166)
|
(274)
|
(544)
|
(897)
|
(1 379)
|
(911)
|
(672)
|
(514)
|
(568)
|
(1 095)
|
(826)
|
(681)
|
(215)
|
(3)
|
67
|
169
|
632
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
47
|
75
|
75
|
193
|
194
|
180
|
183
|
93
|
92
|
31
|
28
|
0
|
(47)
|
0
|
0
|
(1)
|
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) |
21 218
N/A
|
21 834
+3%
|
23 143
+6%
|
23 901
+3%
|
24 904
+4%
|
26 536
+7%
|
28 972
+9%
|
30 784
+6%
|
34 768
+13%
|
36 490
+5%
|
39 115
+7%
|
38 473
-2%
|
37 672
-2%
|
39 138
+4%
|
36 736
-6%
|
36 037
-2%
|
32 171
-11%
|
36 316
+13%
|
39 902
+10%
|
43 219
+8%
|
47 706
+10%
|
47 142
-1%
|
37 631
-20%
|
34 988
-7%
|
38 316
+10%
|
40 409
+5%
|
49 943
+24%
|
54 574
+9%
|
50 657
-7%
|
50 712
+0%
|
48 860
-4%
|
48 232
-1%
|
55 054
+14%
|
52 540
-5%
|
53 102
+1%
|
62 667
+18%
|
63 371
+1%
|
72 299
+14%
|
81 106
+12%
|
91 088
+12%
|
98 059
+8%
|
|
EPS (Diluted) |
10.13
N/A
|
10.54
+4%
|
11.18
+6%
|
11.54
+3%
|
11.89
+3%
|
12.81
+8%
|
13.99
+9%
|
14.86
+6%
|
16.6
+12%
|
17.62
+6%
|
18.89
+7%
|
18.57
-2%
|
18.18
-2%
|
18.89
+4%
|
17.74
-6%
|
17.41
-2%
|
15.54
-11%
|
17.54
+13%
|
19.27
+10%
|
20.87
+8%
|
23.03
+10%
|
23.22
+1%
|
18.35
-21%
|
17.21
-6%
|
18.87
+10%
|
19.9
+5%
|
24.58
+24%
|
25.27
+3%
|
23.46
-7%
|
23.46
N/A
|
22.62
-4%
|
22.32
-1%
|
25.48
+14%
|
24.32
-5%
|
24.58
+1%
|
29.01
+18%
|
29.33
+1%
|
33.45
+14%
|
37.54
+12%
|
42.16
+12%
|
45.4
+8%
|