Aurobindo Pharma Ltd
NSE:AUROPHARMA
Aurobindo Pharma Ltd
NSE:AUROPHARMA
Price:
1 247.2
INR
2.22%
Market Closed
Market Cap:
724.4B
INR
Income Statement
Earnings Waterfall
Aurobindo Pharma Ltd
Aurobindo Pharma Ltd
|
Revenue
|
309.2B
INR
|
|
Cost of Revenue
|
-126.6B
INR
|
|
Gross Profit
|
182.6B
INR
|
|
Operating Expenses
|
-133.2B
INR
|
|
Operating Income
|
49.4B
INR
|
|
Other Expenses
|
-14.5B
INR
|
|
Net Income
|
34.9B
INR
|
Income Statement
Aurobindo Pharma Ltd
Aurobindo Pharma Ltd
Currency: INR
Millions
TTM
| 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 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
112 883
N/A
|
121 205
+7%
|
125 481
+4%
|
130 320
+4%
|
133 714
+3%
|
139 552
+4%
|
143 832
+3%
|
147 936
+3%
|
151 942
+3%
|
150 899
-1%
|
150 021
-1%
|
156 625
+4%
|
160 924
+3%
|
164 998
+3%
|
170 714
+3%
|
173 869
+2%
|
183 205
+5%
|
195 636
+7%
|
207 579
+6%
|
216 070
+4%
|
222 323
+3%
|
230 985
+4%
|
235 787
+2%
|
244 616
+4%
|
249 315
+2%
|
247 746
-1%
|
245 518
-1%
|
240 103
-2%
|
236 476
-2%
|
234 555
-1%
|
239 894
+2%
|
237 869
-1%
|
241 918
+2%
|
248 554
+3%
|
254 700
+2%
|
269 500
+6%
|
278 947
+4%
|
290 019
+4%
|
297 184
+2%
|
302 950
+2%
|
309 218
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(50 298)
|
(61 174)
|
(56 251)
|
(58 725)
|
(59 366)
|
(69 656)
|
(63 665)
|
(64 392)
|
(65 981)
|
(72 844)
|
(62 951)
|
(64 782)
|
(65 860)
|
(74 325)
|
(71 622)
|
(74 372)
|
(80 096)
|
(95 495)
|
(91 039)
|
(94 293)
|
(96 044)
|
(106 119)
|
(98 441)
|
(99 915)
|
(99 988)
|
(108 053)
|
(98 613)
|
(98 512)
|
(100 231)
|
(110 535)
|
(106 607)
|
(107 231)
|
(108 865)
|
(123 259)
|
(115 613)
|
(122 300)
|
(124 730)
|
(136 602)
|
(125 209)
|
(124 944)
|
(126 592)
|
|
| Gross Profit |
62 584
N/A
|
60 031
-4%
|
69 229
+15%
|
71 594
+3%
|
74 347
+4%
|
69 896
-6%
|
80 167
+15%
|
83 544
+4%
|
85 961
+3%
|
78 055
-9%
|
87 069
+12%
|
91 842
+5%
|
95 063
+4%
|
90 673
-5%
|
99 092
+9%
|
99 497
+0%
|
103 109
+4%
|
100 140
-3%
|
116 540
+16%
|
121 777
+4%
|
126 279
+4%
|
124 866
-1%
|
137 347
+10%
|
144 702
+5%
|
149 328
+3%
|
139 693
-6%
|
146 905
+5%
|
141 591
-4%
|
136 245
-4%
|
124 020
-9%
|
133 287
+7%
|
130 637
-2%
|
133 053
+2%
|
125 295
-6%
|
139 087
+11%
|
147 201
+6%
|
154 217
+5%
|
153 417
-1%
|
171 975
+12%
|
178 006
+4%
|
182 625
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(39 432)
|
(37 246)
|
(46 233)
|
(47 207)
|
(48 225)
|
(41 889)
|
(50 743)
|
(52 793)
|
(54 557)
|
(47 855)
|
(57 725)
|
(60 837)
|
(63 020)
|
(58 204)
|
(67 644)
|
(69 546)
|
(72 801)
|
(67 105)
|
(80 993)
|
(85 343)
|
(89 498)
|
(85 520)
|
(97 542)
|
(102 251)
|
(105 536)
|
(95 502)
|
(104 848)
|
(102 363)
|
(100 765)
|
(91 017)
|
(103 129)
|
(105 297)
|
(108 902)
|
(99 919)
|
(112 951)
|
(116 594)
|
(118 161)
|
(109 570)
|
(124 856)
|
(128 906)
|
(133 212)
|
|
| Selling, General & Administrative |
(11 331)
|
(32 592)
|
(12 770)
|
(13 130)
|
(14 247)
|
(36 662)
|
(16 135)
|
(16 671)
|
(17 111)
|
(41 860)
|
(18 259)
|
(19 180)
|
(20 131)
|
(49 987)
|
(22 368)
|
(23 436)
|
(24 527)
|
(56 284)
|
(27 687)
|
(29 204)
|
(30 684)
|
(70 994)
|
(33 273)
|
(34 620)
|
(35 449)
|
(81 087)
|
(35 169)
|
(34 639)
|
(34 521)
|
(75 930)
|
(34 612)
|
(34 708)
|
(35 236)
|
(81 895)
|
(35 941)
|
(36 805)
|
(37 485)
|
(88 589)
|
(40 429)
|
(41 974)
|
(43 393)
|
|
| Research & Development |
0
|
(253)
|
0
|
0
|
0
|
(151)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(292)
|
0
|
0
|
0
|
(756)
|
0
|
0
|
0
|
(1 218)
|
0
|
0
|
0
|
(688)
|
0
|
0
|
0
|
(652)
|
0
|
0
|
0
|
(395)
|
0
|
0
|
0
|
(756)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(3 360)
|
(3 326)
|
(3 309)
|
(3 336)
|
(3 657)
|
(3 924)
|
(4 096)
|
(4 272)
|
(4 389)
|
(4 276)
|
(4 526)
|
(4 745)
|
(5 015)
|
(5 580)
|
(5 813)
|
(6 129)
|
(6 379)
|
(6 680)
|
(7 543)
|
(8 339)
|
(9 209)
|
(9 667)
|
(9 813)
|
(9 953)
|
(10 217)
|
(10 554)
|
(10 795)
|
(11 164)
|
(11 390)
|
(11 265)
|
(11 264)
|
(11 303)
|
(11 526)
|
(12 446)
|
(12 916)
|
(14 110)
|
(15 129)
|
(14 919)
|
(15 993)
|
(15 641)
|
(15 593)
|
|
| Other Operating Expenses |
(24 741)
|
(1 076)
|
(30 154)
|
(30 739)
|
(30 320)
|
(1 153)
|
(30 512)
|
(31 852)
|
(33 057)
|
(1 553)
|
(34 942)
|
(36 912)
|
(37 876)
|
(2 345)
|
(39 463)
|
(39 981)
|
(41 895)
|
(3 386)
|
(45 763)
|
(47 799)
|
(49 605)
|
(3 641)
|
(54 456)
|
(57 678)
|
(59 870)
|
(3 174)
|
(58 884)
|
(56 558)
|
(54 853)
|
(3 170)
|
(57 253)
|
(59 286)
|
(62 140)
|
(5 183)
|
(64 094)
|
(65 678)
|
(65 547)
|
(5 306)
|
(68 434)
|
(71 291)
|
(74 226)
|
|
| Operating Income |
23 154
N/A
|
22 785
-2%
|
22 998
+1%
|
24 388
+6%
|
26 123
+7%
|
28 008
+7%
|
29 424
+5%
|
30 750
+5%
|
31 403
+2%
|
30 200
-4%
|
29 343
-3%
|
31 005
+6%
|
32 043
+3%
|
32 469
+1%
|
31 448
-3%
|
29 951
-5%
|
30 308
+1%
|
33 035
+9%
|
35 547
+8%
|
36 434
+2%
|
36 781
+1%
|
39 346
+7%
|
39 805
+1%
|
42 452
+7%
|
43 794
+3%
|
44 191
+1%
|
42 059
-5%
|
39 229
-7%
|
35 480
-10%
|
33 003
-7%
|
30 158
-9%
|
25 341
-16%
|
24 151
-5%
|
25 376
+5%
|
26 136
+3%
|
30 606
+17%
|
36 056
+18%
|
43 847
+22%
|
47 119
+7%
|
49 101
+4%
|
49 413
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 203)
|
(1 149)
|
(1 726)
|
(1 790)
|
(1 439)
|
(915)
|
(2 380)
|
(1 663)
|
(1 547)
|
287
|
(719)
|
(908)
|
(1 069)
|
(647)
|
(1 655)
|
(2 238)
|
(2 069)
|
(1 946)
|
(1 663)
|
(1 595)
|
(1 937)
|
(1 756)
|
(1 851)
|
(1 467)
|
(913)
|
110
|
(88)
|
13
|
(288)
|
335
|
(636)
|
(1 166)
|
(660)
|
(317)
|
(464)
|
(709)
|
(1 510)
|
419
|
(3 578)
|
(3 586)
|
(4 923)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(250)
|
(881)
|
(739)
|
(867)
|
(746)
|
(261)
|
0
|
(6)
|
28 262
|
28 146
|
28 146
|
28 146
|
355
|
(2 440)
|
(1 280)
|
0
|
0
|
(240)
|
(698)
|
(698)
|
(698)
|
(2 542)
|
(1 221)
|
(1 221)
|
(1 221)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(157)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(370)
|
0
|
0
|
0
|
(1 411)
|
0
|
0
|
0
|
760
|
0
|
0
|
0
|
132
|
0
|
0
|
0
|
235
|
0
|
0
|
0
|
|
| Total Other Income |
830
|
200
|
1 153
|
1 002
|
718
|
400
|
1 903
|
1 864
|
1 868
|
184
|
1 221
|
1 241
|
1 420
|
753
|
1 236
|
1 396
|
1 272
|
900
|
692
|
635
|
721
|
472
|
1 686
|
1 952
|
2 460
|
2 400
|
2 652
|
3 127
|
2 851
|
2 070
|
2 097
|
1 722
|
1 270
|
1 173
|
2 481
|
3 779
|
4 952
|
1 841
|
6 599
|
5 943
|
6 343
|
|
| Pre-Tax Income |
22 781
N/A
|
21 679
-5%
|
22 427
+3%
|
23 602
+5%
|
25 403
+8%
|
27 443
+8%
|
28 947
+5%
|
30 950
+7%
|
31 723
+2%
|
30 608
-4%
|
29 844
-2%
|
31 338
+5%
|
32 394
+3%
|
32 412
+0%
|
31 029
-4%
|
29 109
-6%
|
29 261
+1%
|
30 914
+6%
|
33 837
+9%
|
34 607
+2%
|
34 819
+1%
|
37 430
+7%
|
39 640
+6%
|
42 931
+8%
|
73 603
+71%
|
73 436
0%
|
72 770
-1%
|
70 516
-3%
|
38 400
-46%
|
33 727
-12%
|
30 340
-10%
|
25 898
-15%
|
24 761
-4%
|
26 125
+6%
|
27 456
+5%
|
32 978
+20%
|
38 802
+18%
|
43 800
+13%
|
48 919
+12%
|
50 237
+3%
|
49 611
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 084)
|
(5 966)
|
(6 135)
|
(6 498)
|
(6 677)
|
(7 207)
|
(7 581)
|
(8 054)
|
(8 489)
|
(7 597)
|
(7 499)
|
(7 239)
|
(8 131)
|
(8 183)
|
(7 428)
|
(7 202)
|
(6 181)
|
(7 269)
|
(8 391)
|
(8 881)
|
(9 162)
|
(8 994)
|
(9 729)
|
(11 358)
|
(19 604)
|
(20 098)
|
(19 522)
|
(18 358)
|
(9 678)
|
(7 256)
|
(6 365)
|
(4 786)
|
(4 782)
|
(6 849)
|
(7 686)
|
(9 793)
|
(11 126)
|
(12 110)
|
(13 744)
|
(14 412)
|
(14 730)
|
|
| Income from Continuing Operations |
16 695
|
15 713
|
16 289
|
17 102
|
18 725
|
20 236
|
21 366
|
22 897
|
23 235
|
23 012
|
22 346
|
24 100
|
24 264
|
24 229
|
23 603
|
21 907
|
23 080
|
23 645
|
25 446
|
25 727
|
25 658
|
28 437
|
29 912
|
31 574
|
54 000
|
53 338
|
53 248
|
52 158
|
28 722
|
26 471
|
23 975
|
21 112
|
19 979
|
19 277
|
19 770
|
23 186
|
27 675
|
31 690
|
35 175
|
35 825
|
34 881
|
|
| Income to Minority Interest |
44
|
45
|
40
|
41
|
17
|
15
|
11
|
1
|
6
|
5
|
6
|
7
|
8
|
3
|
2
|
0
|
(2)
|
2
|
4
|
7
|
8
|
15
|
11
|
14
|
14
|
10
|
11
|
8
|
11
|
10
|
12
|
0
|
(1)
|
(2)
|
8
|
69
|
30
|
40
|
40
|
(8)
|
31
|
|
| Net Income (Common) |
16 738
N/A
|
15 758
-6%
|
16 329
+4%
|
17 143
+5%
|
18 742
+9%
|
20 251
+8%
|
21 377
+6%
|
22 897
+7%
|
23 240
+1%
|
23 017
-1%
|
22 352
-3%
|
24 108
+8%
|
24 272
+1%
|
24 232
0%
|
23 604
-3%
|
21 906
-7%
|
23 078
+5%
|
23 647
+2%
|
25 448
+8%
|
25 733
+1%
|
25 666
0%
|
28 451
+11%
|
29 925
+5%
|
31 588
+6%
|
54 014
+71%
|
53 348
-1%
|
53 259
0%
|
52 167
-2%
|
28 733
-45%
|
26 482
-8%
|
23 987
-9%
|
21 112
-12%
|
19 978
-5%
|
19 275
-4%
|
19 778
+3%
|
23 255
+18%
|
27 705
+19%
|
31 730
+15%
|
35 214
+11%
|
35 816
+2%
|
34 912
-3%
|
|
| EPS (Diluted) |
28.32
N/A
|
26.99
-5%
|
27.95
+4%
|
29.35
+5%
|
32.03
+9%
|
34.66
+8%
|
36.56
+5%
|
39.34
+8%
|
39.72
+1%
|
39.33
-1%
|
38.14
-3%
|
41.13
+8%
|
41.41
+1%
|
41.36
0%
|
40.29
-3%
|
36.94
-8%
|
39.38
+7%
|
40.36
+2%
|
43.42
+8%
|
43.91
+1%
|
43.8
0%
|
48.56
+11%
|
50.89
+5%
|
53.9
+6%
|
92.17
+71%
|
91.05
-1%
|
90.88
0%
|
89.02
-2%
|
49.03
-45%
|
45.2
-8%
|
40.93
-9%
|
36.03
-12%
|
34.09
-5%
|
32.9
-3%
|
33.75
+3%
|
39.4
+17%
|
47.46
+20%
|
54.15
+14%
|
60.12
+11%
|
61.34
+2%
|
60.09
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
