A

Astec Lifesciences Ltd
NSE:ASTEC

Watchlist Manager
Astec Lifesciences Ltd
NSE:ASTEC
Watchlist
Price: 1 049.5 INR -3.28% Market Closed
Market Cap: 20.6B INR
Have any thoughts about
Astec Lifesciences Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

3.7B
-3%
Revenue
Growth Rates:
1 Year
-25%
3 Years
-28%
5 Years
-21%
7 Years
+16%
10 Years
+74%
-1.1B
-20%
Operating Income
Growth Rates:
1 Year
-515%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-1B
-32%
Net Income
Growth Rates:
1 Year
-302%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Astec Lifesciences Ltd

Revenue
3.7B INR
Cost of Revenue
-3B INR
Gross Profit
700m INR
Operating Expenses
-1.8B INR
Operating Income
-1.1B INR
Other Expenses
63.6m INR
Net Income
-1B INR

Income Statement
Astec Lifesciences 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
2 146
N/A
2 212
+3%
2 669
+21%
2 794
+5%
2 810
+1%
2 558
-9%
2 470
-3%
2 537
+3%
2 761
+9%
3 065
+11%
3 134
+2%
3 155
+1%
3 211
+2%
3 330
+4%
3 709
+11%
3 641
-2%
3 808
+5%
4 260
+12%
4 309
+1%
4 429
+3%
4 704
+6%
4 758
+1%
5 226
+10%
5 576
+7%
5 723
+3%
5 635
-2%
5 549
-2%
5 716
+3%
5 192
-9%
5 765
+11%
6 766
+17%
7 322
+8%
8 294
+13%
7 732
-7%
6 282
-19%
5 868
-7%
4 978
-15%
4 314
-13%
4 582
+6%
3 847
-16%
3 725
-3%
Gross Profit
Cost of Revenue
(1 461)
(1 491)
(1 787)
(1 774)
(1 728)
(1 534)
(1 609)
(1 658)
(1 798)
(1 981)
(2 133)
(1 944)
(2 079)
(2 138)
(2 616)
(2 294)
(2 327)
(2 687)
(3 072)
(2 925)
(3 181)
(3 188)
(3 751)
(3 494)
(3 541)
(3 490)
(3 768)
(3 584)
(3 100)
(3 277)
(4 397)
(4 309)
(5 024)
(4 793)
(4 586)
(3 814)
(3 346)
(3 002)
(3 618)
(2 983)
(3 025)
Gross Profit
685
N/A
721
+5%
881
+22%
1 021
+16%
1 082
+6%
1 023
-5%
861
-16%
879
+2%
963
+10%
1 084
+13%
1 001
-8%
1 211
+21%
1 132
-7%
1 191
+5%
1 093
-8%
1 346
+23%
1 481
+10%
1 573
+6%
1 237
-21%
1 504
+22%
1 523
+1%
1 570
+3%
1 476
-6%
2 081
+41%
2 182
+5%
2 145
-2%
1 781
-17%
2 132
+20%
2 092
-2%
2 488
+19%
2 369
-5%
3 013
+27%
3 270
+9%
2 938
-10%
1 695
-42%
2 054
+21%
1 632
-21%
1 312
-20%
964
-27%
864
-10%
700
-19%
Operating Income
Operating Expenses
(442)
(454)
(466)
(542)
(657)
(754)
(649)
(692)
(647)
(605)
(511)
(744)
(748)
(802)
(551)
(772)
(871)
(902)
(666)
(971)
(1 084)
(1 139)
(854)
(1 249)
(1 215)
(1 238)
(922)
(1 311)
(1 374)
(1 522)
(1 171)
(1 832)
(1 967)
(1 941)
(1 264)
(1 855)
(1 811)
(1 794)
(1 384)
(1 778)
(1 799)
Selling, General & Administrative
(119)
(121)
(340)
(128)
(135)
(157)
(545)
(169)
(179)
(175)
(352)
(216)
(219)
(227)
(377)
(224)
(236)
(249)
(438)
(252)
(264)
(270)
(495)
(321)
(344)
(369)
(588)
(391)
(408)
(436)
(731)
(540)
(576)
(561)
(831)
(547)
(569)
(599)
(909)
(626)
(603)
Research & Development
0
0
0
0
0
0
0
0
0
0
(6)
0
0
0
(9)
0
0
0
(9)
0
0
0
(9)
0
0
0
(9)
0
0
0
(9)
0
0
0
(15)
0
0
0
(27)
0
0
Depreciation & Amortization
(153)
(154)
(127)
(117)
(107)
(83)
(104)
(109)
(119)
(124)
(137)
(138)
(135)
(151)
(147)
(153)
(162)
(179)
(194)
(209)
(221)
(225)
(232)
(239)
(245)
(253)
(257)
(259)
(277)
(303)
(344)
(368)
(368)
(365)
(337)
(341)
(351)
(350)
(369)
(361)
(384)
Other Operating Expenses
(170)
(179)
0
(297)
(416)
(514)
0
(414)
(349)
(307)
(17)
(390)
(394)
(425)
(19)
(396)
(473)
(473)
(26)
(510)
(600)
(644)
(118)
(690)
(625)
(616)
(68)
(661)
(689)
(783)
(87)
(924)
(1 023)
(1 014)
(82)
(968)
(891)
(845)
(79)
(790)
(812)
Operating Income
243
N/A
267
+10%
415
+56%
479
+15%
425
-11%
269
-37%
212
-21%
187
-12%
316
+69%
479
+52%
490
+2%
467
-5%
384
-18%
389
+1%
541
+39%
574
+6%
610
+6%
672
+10%
572
-15%
533
-7%
439
-18%
431
-2%
622
+44%
832
+34%
968
+16%
908
-6%
859
-5%
821
-5%
718
-12%
966
+34%
1 197
+24%
1 181
-1%
1 303
+10%
998
-23%
431
-57%
198
-54%
(179)
N/A
(482)
-170%
(421)
+13%
(913)
-117%
(1 099)
-20%
Pre-Tax Income
Interest Income Expense
(86)
(95)
(114)
(140)
(140)
(129)
(115)
(131)
(129)
(127)
(96)
(120)
(116)
(111)
(44)
(104)
(105)
(115)
(94)
(132)
(138)
(136)
(61)
(106)
(82)
(59)
(5)
(48)
(53)
(68)
(12)
(115)
(143)
(176)
(77)
(233)
(247)
(249)
(197)
(258)
(291)
Non-Reccuring Items
(4)
(2)
(169)
(179)
(201)
(213)
(32)
(20)
(12)
0
(106)
(16)
0
42
42
0
42
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(1)
0
0
0
0
0
0
(30)
(2)
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(0)
0
0
0
0
0
0
0
(5)
0
0
0
(1)
0
0
Total Other Income
(3)
3
(5)
8
25
26
59
72
65
72
2
(36)
(22)
12
18
52
53
67
81
116
116
125
54
122
123
116
36
75
65
52
26
124
155
173
1
121
91
62
2
49
59
Pre-Tax Income
150
N/A
172
+15%
126
-27%
168
+34%
109
-35%
(47)
N/A
124
N/A
108
-13%
240
+123%
394
+64%
287
-27%
296
+3%
247
-17%
332
+35%
557
+68%
522
-6%
600
+15%
624
+4%
559
-10%
517
-7%
417
-19%
419
+1%
614
+46%
848
+38%
1 009
+19%
965
-4%
891
-8%
848
-5%
731
-14%
950
+30%
1 211
+27%
1 190
-2%
1 314
+10%
994
-24%
349
-65%
86
-75%
(335)
N/A
(670)
-100%
(617)
+8%
(1 124)
-82%
(1 333)
-19%
Net Income
Tax Provision
(33)
(41)
22
13
31
73
(74)
(71)
(111)
(180)
(96)
(102)
(98)
(119)
(207)
(197)
(226)
(221)
(201)
(186)
(148)
(129)
(138)
(200)
(235)
(242)
(240)
(229)
(200)
(242)
(312)
(307)
(339)
(258)
(94)
(26)
78
161
149
340
298
Income from Continuing Operations
117
131
148
182
140
26
51
37
129
215
192
194
149
213
350
326
374
402
358
332
269
291
475
648
774
723
651
619
531
708
899
883
975
736
256
60
(257)
(509)
(469)
(784)
(1 036)
Income to Minority Interest
0
0
(0)
0
0
0
(1)
(1)
(2)
(2)
(1)
(2)
(1)
(1)
(1)
(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)
(0)
Net Income (Common)
117
N/A
131
+13%
148
+12%
181
+23%
141
-23%
26
-81%
50
+90%
36
-29%
127
+258%
213
+67%
191
-10%
193
+1%
148
-23%
212
+44%
349
+65%
325
-7%
374
+15%
402
+7%
357
-11%
331
-7%
269
-19%
291
+8%
475
+64%
648
+36%
774
+19%
723
-7%
651
-10%
619
-5%
531
-14%
708
+33%
899
+27%
883
-2%
975
+10%
736
-25%
256
-65%
60
-77%
(258)
N/A
(509)
-98%
(469)
+8%
(785)
-67%
(1 036)
-32%
EPS (Diluted)
6.3
N/A
6.11
-3%
7.91
+29%
9.3
+18%
7.16
-23%
1.33
-81%
2.54
+91%
1.82
-28%
6.51
+258%
10.9
+67%
9.8
-10%
9.87
+1%
7.54
-24%
10.84
+44%
17.8
+64%
16.67
-6%
19.06
+14%
20.49
+8%
18.23
-11%
16.99
-7%
13.69
-19%
14.84
+8%
24.23
+63%
33.07
+36%
39.48
+19%
36.87
-7%
33.18
-10%
31.55
-5%
27.07
-14%
36.1
+33%
45.85
+27%
45.04
-2%
49.75
+10%
37.74
-24%
13.04
-65%
3.05
-77%
-13.14
N/A
-25.98
-98%
-23.93
+8%
-40.02
-67%
-52.83
-32%

See Also

Summary
ASTEC intrinsic value, competitors valuation, and company profile.
DCF Valuation
ASTEC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ASTEC stock valuation using valuation multiples.
Wall Street Estimates
ASTEC 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
ASTEC 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 211,100+ 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.