Ambuja Cements Ltd
NSE:AMBUJACEM
Ambuja Cements Ltd
NSE:AMBUJACEM
Price:
542.6
INR
-1.11%
Market Closed
Market Cap:
1.3T
INR
Income Statement
Earnings Waterfall
Ambuja Cements Ltd
Ambuja Cements Ltd
|
Revenue
|
340.5B
INR
|
|
Cost of Revenue
|
-143.5B
INR
|
|
Gross Profit
|
197B
INR
|
|
Operating Expenses
|
-160.4B
INR
|
|
Operating Income
|
36.6B
INR
|
|
Other Expenses
|
6.1B
INR
|
|
Net Income
|
42.7B
INR
|
Income Statement
Ambuja Cements Ltd
Ambuja Cements Ltd
Currency: INR
Millions
TTM
| Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Dec-2006 | 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
30 513
N/A
|
31 075
+2%
|
31 985
+3%
|
28 118
-12%
|
38 753
+38%
|
60 706
+57%
|
122 348
+102%
|
173 570
+42%
|
229 311
+32%
|
233 922
+2%
|
244 354
+4%
|
246 923
+1%
|
252 881
+2%
|
252 191
0%
|
248 468
-1%
|
254 853
+3%
|
260 409
+2%
|
264 121
+1%
|
266 511
+1%
|
267 111
+0%
|
271 036
+1%
|
265 278
-2%
|
240 979
-9%
|
241 898
+0%
|
245 162
+1%
|
259 814
+6%
|
283 154
+9%
|
287 931
+2%
|
289 655
+1%
|
291 507
+1%
|
302 053
+4%
|
307 014
+2%
|
309 828
+1%
|
389 370
+26%
|
317 170
-19%
|
319 978
+1%
|
322 199
+1%
|
331 596
+3%
|
327 582
-1%
|
328 504
+0%
|
340 501
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 634)
|
(9 393)
|
(9 004)
|
(7 037)
|
(9 248)
|
(23 943)
|
(48 181)
|
(68 630)
|
(109 361)
|
(94 493)
|
(98 232)
|
(96 309)
|
(112 772)
|
(88 654)
|
(82 210)
|
(84 197)
|
(108 398)
|
(90 976)
|
(92 719)
|
(91 531)
|
(114 244)
|
(88 983)
|
(80 524)
|
(80 590)
|
(96 052)
|
(84 463)
|
(90 075)
|
(92 041)
|
(119 132)
|
(103 801)
|
(117 212)
|
(129 717)
|
(134 864)
|
(196 135)
|
(138 311)
|
(133 414)
|
(128 142)
|
(151 955)
|
(132 505)
|
(135 917)
|
(143 540)
|
|
| Gross Profit |
20 879
N/A
|
21 682
+4%
|
22 981
+6%
|
21 081
-8%
|
29 505
+40%
|
36 763
+25%
|
74 167
+102%
|
104 940
+41%
|
119 950
+14%
|
139 429
+16%
|
146 122
+5%
|
150 614
+3%
|
140 109
-7%
|
163 537
+17%
|
166 258
+2%
|
170 656
+3%
|
152 011
-11%
|
173 145
+14%
|
173 792
+0%
|
175 580
+1%
|
156 792
-11%
|
176 294
+12%
|
160 454
-9%
|
161 307
+1%
|
149 110
-8%
|
175 351
+18%
|
193 079
+10%
|
195 890
+1%
|
170 522
-13%
|
187 706
+10%
|
184 842
-2%
|
177 296
-4%
|
174 964
-1%
|
193 235
+10%
|
178 860
-7%
|
186 564
+4%
|
194 057
+4%
|
179 642
-7%
|
195 077
+9%
|
192 587
-1%
|
196 961
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14 981)
|
(15 274)
|
(15 315)
|
(13 149)
|
(17 023)
|
(33 087)
|
(62 747)
|
(90 736)
|
(102 759)
|
(121 324)
|
(125 937)
|
(128 455)
|
(112 931)
|
(134 984)
|
(137 890)
|
(141 881)
|
(122 493)
|
(144 536)
|
(144 284)
|
(142 577)
|
(121 635)
|
(140 074)
|
(127 989)
|
(125 388)
|
(109 944)
|
(130 165)
|
(140 690)
|
(142 697)
|
(120 023)
|
(141 635)
|
(146 313)
|
(150 130)
|
(149 068)
|
(158 163)
|
(153 470)
|
(151 689)
|
(151 342)
|
(131 653)
|
(152 231)
|
(153 355)
|
(160 394)
|
|
| Selling, General & Administrative |
(6 956)
|
(7 087)
|
(7 318)
|
(6 541)
|
(5 908)
|
(17 635)
|
(34 229)
|
(48 879)
|
(77 078)
|
(66 566)
|
(70 006)
|
(73 174)
|
(90 855)
|
(80 844)
|
(84 343)
|
(87 012)
|
(100 652)
|
(88 619)
|
(86 697)
|
(86 572)
|
(100 476)
|
(85 030)
|
(77 807)
|
(77 214)
|
(88 635)
|
(80 822)
|
(87 266)
|
(87 955)
|
(100 276)
|
(85 858)
|
(88 710)
|
(90 154)
|
(90 306)
|
(130 137)
|
(93 345)
|
(92 859)
|
(92 698)
|
(105 920)
|
(91 770)
|
(92 092)
|
(94 463)
|
|
| Depreciation & Amortization |
(2 084)
|
(1 994)
|
(1 929)
|
(1 520)
|
(1 778)
|
(5 281)
|
(8 216)
|
(11 354)
|
(14 609)
|
(12 455)
|
(12 596)
|
(12 429)
|
(12 195)
|
(11 950)
|
(11 735)
|
(11 638)
|
(11 539)
|
(11 454)
|
(11 376)
|
(11 349)
|
(11 525)
|
(11 694)
|
(11 832)
|
(11 886)
|
(11 618)
|
(11 343)
|
(11 192)
|
(11 054)
|
(11 525)
|
(11 892)
|
(12 310)
|
(12 853)
|
(12 923)
|
(16 447)
|
(13 921)
|
(14 423)
|
(15 227)
|
(16 234)
|
(17 277)
|
(18 988)
|
(21 451)
|
|
| Other Operating Expenses |
(5 940)
|
(6 192)
|
(6 067)
|
(5 088)
|
(9 336)
|
(10 172)
|
(20 304)
|
(30 503)
|
(11 072)
|
(42 303)
|
(43 335)
|
(42 852)
|
(9 882)
|
(42 190)
|
(41 813)
|
(43 231)
|
(10 302)
|
(44 464)
|
(46 211)
|
(44 656)
|
(9 634)
|
(43 352)
|
(38 351)
|
(36 289)
|
(9 691)
|
(38 002)
|
(42 235)
|
(43 689)
|
(8 222)
|
(43 885)
|
(45 294)
|
(47 124)
|
(45 838)
|
(11 579)
|
(46 204)
|
(44 407)
|
(43 418)
|
(9 500)
|
(43 184)
|
(42 276)
|
(44 481)
|
|
| Operating Income |
5 897
N/A
|
6 408
+9%
|
7 666
+20%
|
7 932
+3%
|
12 482
+57%
|
3 676
-71%
|
11 419
+211%
|
14 202
+24%
|
17 191
+21%
|
18 103
+5%
|
20 185
+12%
|
22 159
+10%
|
27 178
+23%
|
28 553
+5%
|
28 367
-1%
|
28 775
+1%
|
29 518
+3%
|
28 609
-3%
|
29 508
+3%
|
33 003
+12%
|
35 156
+7%
|
36 221
+3%
|
32 466
-10%
|
35 920
+11%
|
39 166
+9%
|
45 186
+15%
|
52 389
+16%
|
53 193
+2%
|
50 499
-5%
|
46 071
-9%
|
38 528
-16%
|
27 166
-29%
|
25 896
-5%
|
35 073
+35%
|
25 389
-28%
|
34 875
+37%
|
42 715
+22%
|
47 989
+12%
|
42 847
-11%
|
39 232
-8%
|
36 567
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(374)
|
(53)
|
321
|
543
|
360
|
(368)
|
(779)
|
(1 187)
|
4 246
|
(1 642)
|
(1 583)
|
(1 658)
|
2 529
|
(1 745)
|
(1 832)
|
(1 710)
|
2 585
|
(1 511)
|
(1 436)
|
(1 405)
|
5 235
|
(1 462)
|
(1 391)
|
(1 378)
|
3 750
|
(1 209)
|
(1 262)
|
(1 267)
|
3 083
|
(1 262)
|
(1 252)
|
(1 284)
|
(1 317)
|
5 620
|
(1 541)
|
(1 760)
|
(1 991)
|
9 594
|
(2 711)
|
(2 785)
|
(2 826)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(386)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(1 572)
|
(1 518)
|
0
|
(1 518)
|
(215)
|
0
|
0
|
0
|
(2 004)
|
(1 760)
|
(1 760)
|
(1 760)
|
(1 096)
|
(1 205)
|
(1 205)
|
(1 519)
|
(1 719)
|
(3 174)
|
0
|
0
|
0
|
1 904
|
2 116
|
554
|
554
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
1 157
|
0
|
0
|
0
|
|
| Total Other Income |
713
|
299
|
183
|
0
|
0
|
1 665
|
3 002
|
3 972
|
(972)
|
3 760
|
3 236
|
2 991
|
(2 007)
|
3 343
|
3 350
|
3 425
|
(1 346)
|
5 477
|
5 761
|
6 086
|
(1 424)
|
4 599
|
4 603
|
4 449
|
(996)
|
4 050
|
3 715
|
3 681
|
(842)
|
3 456
|
4 010
|
4 092
|
4 546
|
(225)
|
7 777
|
11 521
|
12 160
|
(1 637)
|
12 579
|
11 559
|
23 145
|
|
| Pre-Tax Income |
6 236
N/A
|
6 654
+7%
|
8 170
+23%
|
8 474
+4%
|
12 842
+52%
|
4 974
-61%
|
13 644
+174%
|
16 989
+25%
|
20 078
+18%
|
20 222
+1%
|
21 838
+8%
|
23 493
+8%
|
27 677
+18%
|
30 151
+9%
|
29 886
-1%
|
30 489
+2%
|
29 185
-4%
|
31 057
+6%
|
33 832
+9%
|
36 166
+7%
|
38 753
+7%
|
39 358
+2%
|
35 679
-9%
|
38 992
+9%
|
39 916
+2%
|
46 266
+16%
|
53 082
+15%
|
53 845
+1%
|
51 645
-4%
|
47 060
-9%
|
40 082
-15%
|
28 455
-29%
|
27 406
-4%
|
37 295
+36%
|
31 625
-15%
|
44 637
+41%
|
52 884
+18%
|
59 006
+12%
|
54 830
-7%
|
48 560
-11%
|
57 439
+18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(893)
|
(1 021)
|
(1 001)
|
(1 300)
|
(2 089)
|
(2 141)
|
(4 415)
|
(5 410)
|
(5 738)
|
(4 744)
|
(5 574)
|
(6 066)
|
(8 229)
|
(9 529)
|
(9 601)
|
(9 757)
|
542
|
479
|
(824)
|
(1 779)
|
(11 954)
|
(12 086)
|
(10 799)
|
(11 416)
|
(8 848)
|
(10 341)
|
(11 471)
|
(11 361)
|
(14 534)
|
(13 668)
|
(9 646)
|
(6 414)
|
(4 795)
|
(7 051)
|
(7 246)
|
(10 898)
|
(13 128)
|
(11 626)
|
(10 973)
|
(9 846)
|
(3 420)
|
|
| Income from Continuing Operations |
5 343
|
5 633
|
7 169
|
7 174
|
10 753
|
2 832
|
9 228
|
11 578
|
14 341
|
15 478
|
16 264
|
17 427
|
19 449
|
20 622
|
20 285
|
20 732
|
29 727
|
31 537
|
33 010
|
34 389
|
26 799
|
27 273
|
24 880
|
27 576
|
31 068
|
35 924
|
41 611
|
42 482
|
37 110
|
33 393
|
30 435
|
22 042
|
22 611
|
30 244
|
24 379
|
33 739
|
39 756
|
47 380
|
43 857
|
38 714
|
54 019
|
|
| Income to Minority Interest |
(91)
|
(70)
|
(5)
|
(3)
|
(1)
|
(1 159)
|
(2 387)
|
(2 836)
|
(3 290)
|
(3 185)
|
(3 587)
|
(4 045)
|
(4 285)
|
(4 476)
|
(4 435)
|
(4 611)
|
(7 953)
|
(8 707)
|
(9 206)
|
(9 611)
|
(6 882)
|
(6 766)
|
(6 032)
|
(6 361)
|
(7 414)
|
(8 341)
|
(9 832)
|
(10 263)
|
(9 307)
|
(8 472)
|
(6 762)
|
(4 095)
|
(3 226)
|
(4 410)
|
(3 598)
|
(5 960)
|
(8 090)
|
(11 612)
|
(10 747)
|
(8 974)
|
(11 356)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
43
|
68
|
61
|
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) |
5 252
N/A
|
5 564
+6%
|
7 165
+29%
|
7 172
+0%
|
10 999
+53%
|
1 717
-84%
|
6 910
+302%
|
8 804
+27%
|
11 051
+26%
|
12 248
+11%
|
12 608
+3%
|
13 320
+6%
|
15 164
+14%
|
16 148
+6%
|
15 850
-2%
|
16 121
+2%
|
21 774
+35%
|
22 829
+5%
|
23 803
+4%
|
24 777
+4%
|
20 950
-15%
|
21 538
+3%
|
19 880
-8%
|
22 247
+12%
|
23 654
+6%
|
27 583
+17%
|
31 779
+15%
|
32 219
+1%
|
27 804
-14%
|
24 920
-10%
|
23 673
-5%
|
17 947
-24%
|
19 385
+8%
|
25 834
+33%
|
20 781
-20%
|
27 779
+34%
|
31 666
+14%
|
35 768
+13%
|
33 110
-7%
|
29 740
-10%
|
42 663
+43%
|
|
| EPS (Diluted) |
3.9
N/A
|
4.1
+5%
|
5.26
+28%
|
5.29
+1%
|
4.75
-10%
|
1.11
-77%
|
4.46
+302%
|
4.43
-1%
|
5.56
+26%
|
6.17
+11%
|
6.35
+3%
|
6.71
+6%
|
7.64
+14%
|
8.12
+6%
|
7.97
-2%
|
8.11
+2%
|
10.96
+35%
|
11.49
+5%
|
11.98
+4%
|
12.47
+4%
|
10.54
-15%
|
10.83
+3%
|
10
-8%
|
11.19
+12%
|
11.91
+6%
|
13.88
+17%
|
15.99
+15%
|
16.21
+1%
|
14
-14%
|
12.54
-10%
|
11.92
-5%
|
9.04
-24%
|
9.56
+6%
|
12.64
+32%
|
9.89
-22%
|
13.1
+32%
|
14.85
+13%
|
16.67
+12%
|
13.55
-19%
|
12.06
-11%
|
17.32
+44%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
