Cipla Ltd
NSE:CIPLA
Cipla Ltd
NSE:CIPLA
Price:
1 442.2
INR
-2.88%
Market Closed
Market Cap:
1.2T
INR
Income Statement
Earnings Waterfall
Cipla Ltd
Cipla Ltd
|
Revenue
|
269.8B
INR
|
|
Cost of Revenue
|
-87.9B
INR
|
|
Gross Profit
|
181.9B
INR
|
|
Operating Expenses
|
-123.7B
INR
|
|
Operating Income
|
58.2B
INR
|
|
Other Expenses
|
-8.3B
INR
|
|
Net Income
|
49.9B
INR
|
Income Statement
Cipla Ltd
Cipla 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 |
107 862
N/A
|
113 454
+5%
|
124 950
+10%
|
131 828
+6%
|
135 683
+3%
|
137 901
+2%
|
133 754
-3%
|
136 713
+2%
|
139 315
+2%
|
146 302
+5%
|
142 693
-2%
|
146 007
+2%
|
151 033
+3%
|
152 193
+1%
|
156 332
+3%
|
155 627
0%
|
156 564
+1%
|
163 624
+5%
|
164 124
+0%
|
167 963
+2%
|
171 598
+2%
|
171 320
0%
|
174 892
+2%
|
181 317
+4%
|
189 294
+4%
|
191 596
+1%
|
203 179
+6%
|
207 994
+2%
|
211 096
+1%
|
217 633
+3%
|
216 342
-1%
|
219 429
+1%
|
222 741
+2%
|
227 531
+2%
|
237 068
+4%
|
245 564
+4%
|
253 502
+3%
|
257 741
+2%
|
261 391
+1%
|
265 120
+1%
|
269 812
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(40 344)
|
(48 105)
|
(44 078)
|
(46 007)
|
(48 378)
|
(60 307)
|
(52 171)
|
(53 384)
|
(54 126)
|
(63 789)
|
(51 234)
|
(53 464)
|
(54 237)
|
(64 166)
|
(56 857)
|
(55 447)
|
(56 290)
|
(66 961)
|
(55 569)
|
(56 060)
|
(57 883)
|
(69 368)
|
(63 846)
|
(68 699)
|
(72 184)
|
(83 286)
|
(78 312)
|
(80 214)
|
(81 713)
|
(95 608)
|
(84 512)
|
(84 747)
|
(83 356)
|
(93 142)
|
(84 647)
|
(86 176)
|
(88 328)
|
(99 572)
|
(87 756)
|
(87 455)
|
(87 901)
|
|
| Gross Profit |
67 517
N/A
|
65 350
-3%
|
80 873
+24%
|
85 822
+6%
|
87 306
+2%
|
77 594
-11%
|
81 584
+5%
|
83 331
+2%
|
85 191
+2%
|
82 513
-3%
|
91 460
+11%
|
92 543
+1%
|
96 796
+5%
|
88 027
-9%
|
99 475
+13%
|
100 180
+1%
|
100 275
+0%
|
96 663
-4%
|
108 556
+12%
|
111 904
+3%
|
113 715
+2%
|
101 952
-10%
|
111 046
+9%
|
112 618
+1%
|
117 110
+4%
|
108 310
-8%
|
124 865
+15%
|
127 778
+2%
|
129 381
+1%
|
122 026
-6%
|
131 830
+8%
|
134 683
+2%
|
139 386
+3%
|
134 389
-4%
|
152 422
+13%
|
159 389
+5%
|
165 173
+4%
|
158 169
-4%
|
173 635
+10%
|
177 665
+2%
|
181 911
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51 624)
|
(48 763)
|
(59 414)
|
(62 451)
|
(65 395)
|
(60 315)
|
(69 306)
|
(72 813)
|
(73 338)
|
(65 883)
|
(79 675)
|
(80 252)
|
(85 740)
|
(69 201)
|
(83 915)
|
(85 439)
|
(84 351)
|
(76 585)
|
(89 333)
|
(90 618)
|
(91 771)
|
(80 771)
|
(89 301)
|
(88 024)
|
(87 495)
|
(75 644)
|
(89 968)
|
(92 265)
|
(93 858)
|
(86 262)
|
(98 781)
|
(101 335)
|
(104 519)
|
(94 219)
|
(110 216)
|
(112 775)
|
(114 773)
|
(104 520)
|
(119 091)
|
(121 419)
|
(123 715)
|
|
| Selling, General & Administrative |
(18 869)
|
(37 099)
|
(21 099)
|
(22 194)
|
(22 927)
|
(44 878)
|
(25 045)
|
(25 968)
|
(26 511)
|
(49 318)
|
(26 202)
|
(26 057)
|
(26 299)
|
(51 905)
|
(27 311)
|
(27 825)
|
(28 431)
|
(57 106)
|
(28 987)
|
(29 481)
|
(29 757)
|
(62 039)
|
(30 427)
|
(31 020)
|
(32 009)
|
(60 317)
|
(33 673)
|
(34 242)
|
(34 522)
|
(69 089)
|
(35 983)
|
(36 813)
|
(37 576)
|
(75 070)
|
(39 409)
|
(40 712)
|
(41 907)
|
(84 331)
|
(44 377)
|
(45 545)
|
(46 840)
|
|
| Research & Development |
0
|
(1 120)
|
0
|
0
|
0
|
(2 187)
|
0
|
0
|
0
|
(2 803)
|
0
|
0
|
0
|
(2 687)
|
0
|
0
|
0
|
(3 569)
|
0
|
0
|
0
|
(3 545)
|
0
|
0
|
0
|
(1 327)
|
0
|
0
|
0
|
(2 657)
|
0
|
0
|
0
|
(3 854)
|
0
|
0
|
0
|
(4 305)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(4 740)
|
(5 047)
|
(5 287)
|
(5 651)
|
(6 202)
|
(7 542)
|
(8 086)
|
(8 794)
|
(9 604)
|
(8 715)
|
(13 325)
|
(14 055)
|
(16 702)
|
(9 498)
|
(13 504)
|
(13 301)
|
(11 008)
|
(10 957)
|
(13 533)
|
(13 544)
|
(13 392)
|
(10 973)
|
(11 757)
|
(11 578)
|
(11 283)
|
(10 006)
|
(10 598)
|
(10 478)
|
(10 469)
|
(9 878)
|
(10 453)
|
(10 916)
|
(11 162)
|
(10 178)
|
(11 569)
|
(11 476)
|
(11 089)
|
(9 391)
|
(10 585)
|
(10 402)
|
(10 866)
|
|
| Other Operating Expenses |
(28 014)
|
(5 498)
|
(33 029)
|
(34 608)
|
(36 267)
|
(5 709)
|
(36 176)
|
(38 053)
|
(37 224)
|
(5 048)
|
(40 148)
|
(40 139)
|
(42 739)
|
(5 112)
|
(43 100)
|
(44 312)
|
(44 911)
|
(4 955)
|
(46 812)
|
(47 593)
|
(48 622)
|
(4 213)
|
(47 117)
|
(45 426)
|
(44 204)
|
(3 993)
|
(45 697)
|
(47 545)
|
(48 866)
|
(4 639)
|
(52 344)
|
(53 605)
|
(55 780)
|
(5 116)
|
(59 237)
|
(60 587)
|
(61 778)
|
(6 493)
|
(64 129)
|
(65 472)
|
(66 010)
|
|
| Operating Income |
15 893
N/A
|
16 586
+4%
|
21 457
+29%
|
23 369
+9%
|
21 910
-6%
|
17 279
-21%
|
12 277
-29%
|
10 516
-14%
|
11 852
+13%
|
16 630
+40%
|
11 784
-29%
|
12 291
+4%
|
11 055
-10%
|
18 825
+70%
|
15 559
-17%
|
14 740
-5%
|
15 922
+8%
|
20 078
+26%
|
19 222
-4%
|
21 284
+11%
|
21 943
+3%
|
21 181
-3%
|
21 744
+3%
|
24 594
+13%
|
29 615
+20%
|
32 666
+10%
|
34 899
+7%
|
35 515
+2%
|
35 525
+0%
|
35 763
+1%
|
33 049
-8%
|
33 348
+1%
|
34 867
+5%
|
40 170
+15%
|
42 206
+5%
|
46 613
+10%
|
50 400
+8%
|
53 649
+6%
|
54 545
+2%
|
56 246
+3%
|
58 196
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 590)
|
(426)
|
(1 989)
|
(2 156)
|
(2 023)
|
(453)
|
(1 742)
|
(1 458)
|
(1 737)
|
95
|
(1 558)
|
(1 626)
|
(1 125)
|
895
|
(1 215)
|
(1 239)
|
(1 589)
|
1 792
|
(1 855)
|
(1 872)
|
(1 892)
|
952
|
(1 913)
|
(1 845)
|
(1 862)
|
186
|
(1 443)
|
(1 430)
|
(1 158)
|
885
|
(946)
|
(822)
|
(933)
|
2 955
|
(1 082)
|
(1 084)
|
(1 067)
|
6 035
|
(914)
|
(810)
|
(656)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 515)
|
0
|
0
|
0
|
(4 505)
|
(775)
|
(775)
|
(775)
|
(2 292)
|
0
|
0
|
0
|
(747)
|
0
|
0
|
0
|
(645)
|
(1 246)
|
(1 246)
|
(1 246)
|
(2 413)
|
(575)
|
(575)
|
(575)
|
(3 096)
|
(1 824)
|
(1 824)
|
(3 772)
|
(3 033)
|
(1 948)
|
(1 948)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(12)
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
247
|
0
|
0
|
0
|
33
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
|
| Total Other Income |
1 819
|
394
|
1 757
|
1 832
|
2 100
|
345
|
1 829
|
1 793
|
2 653
|
217
|
3 549
|
4 410
|
3 404
|
1 233
|
3 763
|
3 956
|
4 212
|
1 180
|
3 849
|
3 528
|
3 464
|
369
|
3 313
|
2 843
|
2 991
|
663
|
2 654
|
2 726
|
2 770
|
610
|
3 194
|
3 817
|
4 048
|
338
|
5 083
|
5 616
|
6 319
|
333
|
7 705
|
7 848
|
8 217
|
|
| Pre-Tax Income |
16 122
N/A
|
16 543
+3%
|
21 225
+28%
|
23 045
+9%
|
21 987
-5%
|
17 270
-21%
|
12 364
-28%
|
10 852
-12%
|
12 768
+18%
|
12 222
-4%
|
13 776
+13%
|
15 075
+9%
|
13 336
-12%
|
16 695
+25%
|
17 333
+4%
|
16 683
-4%
|
17 771
+7%
|
20 791
+17%
|
21 217
+2%
|
22 942
+8%
|
23 517
+3%
|
21 782
-7%
|
23 145
+6%
|
25 592
+11%
|
30 743
+20%
|
32 901
+7%
|
34 864
+6%
|
35 565
+2%
|
35 891
+1%
|
34 933
-3%
|
34 723
-1%
|
35 769
+3%
|
37 409
+5%
|
40 384
+8%
|
44 385
+10%
|
49 323
+11%
|
51 880
+5%
|
57 019
+10%
|
59 387
+4%
|
61 335
+3%
|
65 758
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 723)
|
(4 000)
|
(5 399)
|
(4 793)
|
(4 352)
|
(3 316)
|
(1 451)
|
(1 769)
|
(2 549)
|
(1 798)
|
(2 553)
|
(3 208)
|
(1 283)
|
(2 501)
|
(2 931)
|
(2 981)
|
(4 880)
|
(5 695)
|
(5 881)
|
(6 463)
|
(6 734)
|
(6 312)
|
(6 668)
|
(7 300)
|
(8 462)
|
(8 888)
|
(9 447)
|
(9 647)
|
(9 909)
|
(9 338)
|
(9 181)
|
(9 369)
|
(10 517)
|
(12 029)
|
(13 129)
|
(14 487)
|
(14 440)
|
(15 466)
|
(16 036)
|
(16 483)
|
(15 753)
|
|
| Income from Continuing Operations |
12 398
|
12 542
|
15 826
|
18 252
|
17 636
|
13 954
|
10 913
|
9 083
|
10 220
|
10 424
|
11 224
|
11 868
|
12 053
|
14 194
|
14 403
|
13 703
|
12 892
|
15 096
|
15 336
|
16 479
|
16 783
|
15 470
|
16 477
|
18 292
|
22 281
|
24 013
|
25 417
|
25 918
|
25 983
|
25 595
|
25 543
|
26 401
|
26 892
|
28 355
|
31 256
|
34 836
|
37 440
|
41 553
|
43 350
|
44 852
|
50 004
|
|
| Income to Minority Interest |
(324)
|
(482)
|
(397)
|
(401)
|
(416)
|
(234)
|
(275)
|
(340)
|
(361)
|
(290)
|
(405)
|
(376)
|
(304)
|
(60)
|
157
|
382
|
511
|
353
|
606
|
473
|
490
|
470
|
279
|
372
|
220
|
164
|
93
|
54
|
(194)
|
(299)
|
(544)
|
(651)
|
(437)
|
(310)
|
(136)
|
(296)
|
(352)
|
(322)
|
(276)
|
(56)
|
28
|
|
| Equity Earnings Affiliates |
(256)
|
(253)
|
(75)
|
(54)
|
(95)
|
(120)
|
(139)
|
(131)
|
(105)
|
(70)
|
(58)
|
(48)
|
(48)
|
(28)
|
(30)
|
(11)
|
(12)
|
(172)
|
(396)
|
(463)
|
(595)
|
(475)
|
(293)
|
(259)
|
(126)
|
(128)
|
(93)
|
(97)
|
(109)
|
(128)
|
(114)
|
(89)
|
(70)
|
(26)
|
(7)
|
(8)
|
(7)
|
(16)
|
(39)
|
(45)
|
(135)
|
|
| Net Income (Common) |
11 819
N/A
|
11 808
0%
|
15 355
+30%
|
17 798
+16%
|
17 125
-4%
|
13 600
-21%
|
10 499
-23%
|
8 612
-18%
|
9 754
+13%
|
10 064
+3%
|
10 761
+7%
|
11 444
+6%
|
11 701
+2%
|
14 105
+21%
|
14 530
+3%
|
14 075
-3%
|
13 392
-5%
|
15 277
+14%
|
15 547
+2%
|
16 490
+6%
|
16 678
+1%
|
15 465
-7%
|
16 463
+6%
|
18 403
+12%
|
22 375
+22%
|
24 049
+7%
|
25 417
+6%
|
25 877
+2%
|
25 681
-1%
|
25 168
-2%
|
24 885
-1%
|
25 660
+3%
|
26 384
+3%
|
28 019
+6%
|
31 113
+11%
|
34 533
+11%
|
37 082
+7%
|
41 216
+11%
|
43 035
+4%
|
44 751
+4%
|
49 897
+11%
|
|
| EPS (Diluted) |
14.71
N/A
|
14.66
0%
|
19.04
+30%
|
22.07
+16%
|
21.32
-3%
|
16.89
-21%
|
13.03
-23%
|
10.69
-18%
|
12.04
+13%
|
12.5
+4%
|
13.35
+7%
|
14.19
+6%
|
14.51
+2%
|
17.5
+21%
|
18.02
+3%
|
17.45
-3%
|
16.6
-5%
|
18.93
+14%
|
19.27
+2%
|
20.44
+6%
|
20.67
+1%
|
19.16
-7%
|
20.39
+6%
|
22.79
+12%
|
27.7
+22%
|
29.79
+8%
|
31.47
+6%
|
32.03
+2%
|
31.79
-1%
|
31.17
-2%
|
30.81
-1%
|
31.78
+3%
|
32.68
+3%
|
34.69
+6%
|
38.54
+11%
|
42.77
+11%
|
45.92
+7%
|
51.05
+11%
|
53.24
+4%
|
55.39
+4%
|
61.73
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
