C

Cera Sanitaryware Ltd
NSE:CERA

Watchlist Manager
Cera Sanitaryware Ltd
NSE:CERA
Watchlist
Price: 7 192.75 INR -0.22% Market Closed
Market Cap: 92.8B INR
Have any thoughts about
Cera Sanitaryware Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

18.8B
+2%
Revenue
Growth Rates:
1 Year
0%
3 Years
+37%
5 Years
+41%
7 Years
-
10 Years
+154%
2.5B
-2%
Operating Income
Growth Rates:
1 Year
-10%
3 Years
+56%
5 Years
+57%
7 Years
-
10 Years
+162%
2.4B
+5%
Net Income
Growth Rates:
1 Year
+4%
3 Years
+83%
5 Years
+112%
7 Years
-
10 Years
+305%

Earnings Waterfall
Cera Sanitaryware Ltd

Revenue
18.8B INR
Cost of Revenue
-8.9B INR
Gross Profit
10B INR
Operating Expenses
-7.5B INR
Operating Income
2.5B INR
Other Expenses
-67.1m INR
Net Income
2.4B INR

Income Statement
Cera Sanitaryware Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 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
2 732
N/A
2 946
+8%
3 194
+8%
3 453
+8%
3 834
+11%
4 301
+12%
4 879
+13%
5 239
+7%
5 713
+9%
6 035
+6%
6 637
+10%
6 994
+5%
7 403
+6%
7 894
+7%
8 217
+4%
2 818
-66%
6 142
+118%
9 346
+52%
13 515
+45%
13 409
-1%
13 379
0%
13 428
+0%
12 237
-9%
10 985
-10%
10 932
0%
10 838
-1%
12 243
+13%
13 015
+6%
13 714
+5%
14 601
+6%
14 458
-1%
16 056
+11%
16 275
+1%
16 809
+3%
18 033
+7%
18 352
+2%
18 823
+3%
18 634
-1%
18 794
+1%
18 515
-1%
18 810
+2%
Gross Profit
Cost of Revenue
(1 129)
(1 240)
(1 350)
(1 468)
(1 678)
(1 959)
(2 370)
(2 592)
(2 911)
(3 105)
(3 369)
(3 511)
(3 680)
(3 947)
(4 479)
(1 181)
(2 660)
(4 069)
(6 967)
(6 027)
(6 038)
(6 171)
(6 418)
(5 122)
(5 276)
(5 429)
(6 924)
(6 492)
(6 792)
(6 936)
(7 691)
(7 811)
(7 704)
(7 947)
(8 246)
(8 337)
(8 685)
(8 607)
(9 720)
(8 703)
(8 853)
Gross Profit
1 604
N/A
1 706
+6%
1 844
+8%
1 985
+8%
2 155
+9%
2 343
+9%
2 509
+7%
2 647
+6%
2 802
+6%
2 929
+5%
3 268
+12%
3 484
+7%
3 722
+7%
3 948
+6%
3 738
-5%
1 638
-56%
3 482
+113%
5 277
+52%
6 549
+24%
7 383
+13%
7 341
-1%
7 257
-1%
5 819
-20%
5 863
+1%
5 656
-4%
5 409
-4%
5 319
-2%
6 523
+23%
6 922
+6%
7 665
+11%
6 768
-12%
8 245
+22%
8 571
+4%
8 862
+3%
9 787
+10%
10 016
+2%
10 138
+1%
10 028
-1%
9 075
-10%
9 812
+8%
9 956
+1%
Operating Income
Operating Expenses
(1 202)
(1 290)
(1 388)
(1 496)
(1 600)
(1 726)
(1 850)
(1 952)
(2 110)
(2 245)
(2 442)
(2 620)
(2 778)
(2 920)
(2 705)
(1 327)
(2 762)
(4 159)
(4 840)
(5 729)
(5 762)
(5 723)
(4 535)
(4 916)
(4 733)
(4 507)
(4 133)
(5 145)
(5 338)
(5 842)
(4 802)
(5 855)
(6 159)
(6 355)
(7 177)
(7 344)
(7 388)
(7 425)
(6 402)
(7 290)
(7 481)
Selling, General & Administrative
(368)
(400)
(431)
(471)
(508)
(542)
(580)
(614)
(656)
(703)
(744)
(805)
(864)
(912)
(2 259)
(398)
(804)
(1 211)
(4 101)
(1 668)
(1 683)
(1 700)
(3 716)
(1 618)
(1 572)
(1 504)
(3 352)
(1 651)
(1 759)
(1 900)
(4 092)
(1 978)
(2 053)
(2 093)
(6 851)
(2 226)
(2 254)
(2 282)
(5 591)
(2 322)
(2 373)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
0
0
0
(13)
0
0
0
(17)
0
0
0
(12)
0
0
0
(19)
0
0
0
(15)
0
0
0
(15)
0
0
Depreciation & Amortization
(73)
(74)
(77)
(80)
(81)
(89)
(94)
(101)
(112)
(120)
(122)
(128)
(131)
(139)
(155)
(62)
(131)
(200)
(280)
(309)
(335)
(362)
(388)
(393)
(397)
(401)
(396)
(376)
(358)
(354)
(324)
(299)
(300)
(291)
(326)
(334)
(341)
(352)
(365)
(372)
(390)
Other Operating Expenses
(762)
(815)
(879)
(945)
(1 012)
(1 095)
(1 175)
(1 237)
(1 342)
(1 421)
(1 575)
(1 687)
(1 783)
(1 869)
(282)
(866)
(1 827)
(2 748)
(446)
(3 753)
(3 745)
(3 661)
(415)
(2 905)
(2 764)
(2 602)
(373)
(3 117)
(3 221)
(3 588)
(366)
(3 578)
(3 806)
(3 971)
15
(4 784)
(4 793)
(4 790)
(431)
(4 597)
(4 717)
Operating Income
402
N/A
417
+4%
457
+10%
489
+7%
555
+14%
617
+11%
659
+7%
695
+6%
693
0%
685
-1%
827
+21%
864
+4%
944
+9%
1 027
+9%
1 032
+0%
311
-70%
720
+132%
1 118
+55%
1 709
+53%
1 653
-3%
1 579
-4%
1 534
-3%
1 283
-16%
947
-26%
923
-3%
902
-2%
1 186
+32%
1 378
+16%
1 584
+15%
1 823
+15%
1 966
+8%
2 390
+22%
2 413
+1%
2 507
+4%
2 610
+4%
2 671
+2%
2 750
+3%
2 603
-5%
2 672
+3%
2 522
-6%
2 476
-2%
Pre-Tax Income
Interest Income Expense
(15)
(28)
(40)
(45)
(54)
(61)
(71)
(73)
(73)
(70)
(64)
(64)
(65)
(70)
(60)
(18)
(36)
(54)
42
(93)
(99)
(105)
54
(99)
(98)
(96)
114
(86)
(75)
(72)
169
(35)
(37)
(32)
189
(63)
(62)
(64)
507
(57)
(70)
Non-Reccuring Items
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
3
0
0
0
(54)
(57)
0
0
(49)
(50)
(66)
(66)
(9)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12)
0
0
0
(6)
0
0
0
(16)
0
0
0
3
0
0
0
(2)
0
0
0
(1)
0
0
0
9
0
0
Total Other Income
66
74
69
75
68
72
90
88
88
80
61
61
60
63
49
23
70
119
58
195
196
197
27
220
217
261
33
240
267
226
11
156
191
270
100
515
534
562
9
601
654
Pre-Tax Income
452
N/A
462
+2%
485
+5%
518
+7%
570
+10%
628
+10%
678
+8%
711
+5%
709
0%
695
-2%
824
+19%
861
+5%
939
+9%
1 021
+9%
1 009
-1%
316
-69%
754
+139%
1 182
+57%
1 803
+53%
1 756
-3%
1 676
-5%
1 627
-3%
1 349
-17%
1 068
-21%
1 042
-2%
1 067
+2%
1 339
+25%
1 532
+14%
1 775
+16%
1 977
+11%
2 090
+6%
2 454
+17%
2 567
+5%
2 746
+7%
2 849
+4%
3 073
+8%
3 156
+3%
3 035
-4%
3 188
+5%
3 066
-4%
3 059
0%
Net Income
Tax Provision
(162)
(153)
(165)
(175)
(192)
(212)
(216)
(229)
(231)
(230)
(305)
(318)
(344)
(372)
(333)
(112)
(262)
(418)
(652)
(637)
(551)
(491)
(243)
(151)
(188)
(188)
(340)
(382)
(427)
(488)
(560)
(652)
(683)
(740)
(738)
(794)
(815)
(747)
(775)
(745)
(626)
Income from Continuing Operations
290
310
320
344
378
416
462
481
477
465
519
544
595
649
677
204
493
764
1 151
1 119
1 125
1 136
1 105
917
854
879
999
1 151
1 348
1 489
1 529
1 802
1 884
2 006
2 111
2 279
2 341
2 288
2 413
2 321
2 433
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(3)
3
0
9
15
10
27
40
52
44
8
(17)
(37)
(42)
(19)
(24)
(23)
(16)
(16)
(17)
(18)
(20)
(23)
(23)
(24)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
(2)
(1)
1
(1)
1
0
0
2
3
0
0
0
(0)
0
0
0
0
0
0
0
0
Net Income (Common)
290
N/A
310
+7%
320
+4%
344
+7%
378
+10%
416
+10%
462
+11%
481
+4%
477
-1%
465
-3%
519
+12%
544
+5%
595
+9%
649
+9%
677
+4%
205
-70%
490
+140%
767
+57%
1 151
+50%
1 128
-2%
1 138
+1%
1 144
+1%
1 133
-1%
956
-16%
907
-5%
923
+2%
1 008
+9%
1 135
+13%
1 314
+16%
1 447
+10%
1 511
+4%
1 779
+18%
1 861
+5%
1 993
+7%
2 094
+5%
2 262
+8%
2 324
+3%
2 268
-2%
2 390
+5%
2 298
-4%
2 409
+5%
EPS (Diluted)
22.85
N/A
24.17
+6%
25.22
+4%
27.07
+7%
29.96
+11%
32.72
+9%
36.37
+11%
38.2
+5%
37.88
-1%
36.6
-3%
40.86
+12%
42.79
+5%
46.83
+9%
51.08
+9%
52.07
+2%
15.72
-70%
37.67
+140%
59.03
+57%
88.52
+50%
86.75
-2%
87.53
+1%
88
+1%
87.15
-1%
73.54
-16%
69.75
-5%
70.96
+2%
77.53
+9%
87.32
+13%
101.09
+16%
111.33
+10%
116.23
+4%
136.8
+18%
143.13
+5%
153.26
+7%
161.01
+5%
173.92
+8%
178.65
+3%
174.39
-2%
183.76
+5%
176.66
-4%
185.54
+5%

See Also

Summary
CERA intrinsic value, competitors valuation, and company profile.
DCF Valuation
CERA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CERA stock valuation using valuation multiples.
Wall Street Estimates
CERA 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
CERA 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 211,600+ 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.