
Dr Reddy's Laboratories Ltd
NSE:DRREDDY

Income Statement
Earnings Waterfall
Dr Reddy's Laboratories Ltd
Revenue
|
312.3B
INR
|
Cost of Revenue
|
-92.2B
INR
|
Gross Profit
|
220.1B
INR
|
Operating Expenses
|
-152.4B
INR
|
Operating Income
|
67.7B
INR
|
Other Expenses
|
-14B
INR
|
Net Income
|
53.7B
INR
|
Income Statement
Dr Reddy's Laboratories Ltd
Dec-2009 | Mar-2010 | 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 |
73 700
N/A
|
70 310
-5%
|
37 728
-46%
|
77 935
+107%
|
117 732
+51%
|
155 683
+32%
|
150 401
-3%
|
146 357
-3%
|
143 792
-2%
|
141 961
-1%
|
142 846
+1%
|
142 281
0%
|
143 390
+1%
|
142 810
0%
|
146 843
+3%
|
149 420
+2%
|
149 725
+0%
|
154 482
+3%
|
155 699
+1%
|
165 652
+6%
|
170 977
+3%
|
175 170
+2%
|
180 853
+3%
|
181 834
+1%
|
187 282
+3%
|
190 475
+2%
|
195 661
+3%
|
204 421
+4%
|
208 385
+2%
|
215 452
+3%
|
218 330
+1%
|
223 779
+2%
|
238 294
+6%
|
246 697
+4%
|
261 947
+6%
|
267 655
+2%
|
272 125
+2%
|
280 111
+3%
|
289 493
+3%
|
300 849
+4%
|
312 293
+4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 251)
|
(24 108)
|
(8 852)
|
(18 133)
|
(27 936)
|
(44 636)
|
(38 720)
|
(38 113)
|
(36 469)
|
(42 082)
|
(38 993)
|
(40 688)
|
(42 896)
|
(45 203)
|
(40 852)
|
(41 000)
|
(42 391)
|
(49 796)
|
(46 968)
|
(50 462)
|
(52 857)
|
(60 126)
|
(56 671)
|
(58 461)
|
(60 685)
|
(65 647)
|
(64 614)
|
(69 089)
|
(70 859)
|
(79 972)
|
(76 514)
|
(74 708)
|
(76 575)
|
(83 048)
|
(76 840)
|
(78 400)
|
(80 146)
|
(89 398)
|
(84 528)
|
(88 165)
|
(92 220)
|
|
Gross Profit |
48 449
N/A
|
46 202
-5%
|
28 876
-38%
|
59 802
+107%
|
89 796
+50%
|
111 047
+24%
|
111 681
+1%
|
108 244
-3%
|
107 323
-1%
|
99 879
-7%
|
103 853
+4%
|
101 593
-2%
|
100 494
-1%
|
97 607
-3%
|
105 991
+9%
|
108 420
+2%
|
107 334
-1%
|
104 686
-2%
|
108 731
+4%
|
115 190
+6%
|
118 120
+3%
|
115 044
-3%
|
124 182
+8%
|
123 373
-1%
|
126 597
+3%
|
124 828
-1%
|
131 047
+5%
|
135 332
+3%
|
137 526
+2%
|
135 480
-1%
|
141 816
+5%
|
149 071
+5%
|
161 719
+8%
|
163 649
+1%
|
185 107
+13%
|
189 255
+2%
|
191 979
+1%
|
190 713
-1%
|
204 965
+7%
|
212 684
+4%
|
220 073
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(36 450)
|
(36 139)
|
(21 039)
|
(42 875)
|
(65 383)
|
(80 248)
|
(91 589)
|
(93 250)
|
(93 835)
|
(84 978)
|
(90 223)
|
(87 596)
|
(87 265)
|
(84 867)
|
(88 990)
|
(90 627)
|
(89 610)
|
(84 136)
|
(88 933)
|
(89 092)
|
(89 721)
|
(85 137)
|
(90 583)
|
(91 704)
|
(94 119)
|
(91 607)
|
(99 814)
|
(102 619)
|
(103 804)
|
(100 151)
|
(106 315)
|
(108 305)
|
(113 933)
|
(110 751)
|
(123 079)
|
(126 766)
|
(129 166)
|
(126 079)
|
(140 000)
|
(146 383)
|
(152 366)
|
|
Selling, General & Administrative |
(11 571)
|
(18 743)
|
(10 632)
|
(21 496)
|
(32 391)
|
(54 026)
|
(42 687)
|
(43 189)
|
(43 585)
|
(56 054)
|
(42 493)
|
(42 045)
|
(42 292)
|
(56 703)
|
(53 562)
|
(62 709)
|
(70 013)
|
(58 399)
|
(77 482)
|
(77 296)
|
(77 959)
|
(58 810)
|
(78 919)
|
(80 006)
|
(82 178)
|
(63 851)
|
(87 610)
|
(90 639)
|
(91 994)
|
(73 399)
|
(94 551)
|
(96 390)
|
(101 723)
|
(82 048)
|
(110 062)
|
(113 086)
|
(114 988)
|
(92 026)
|
(125 027)
|
(131 195)
|
(136 199)
|
|
Research & Development |
(3 872)
|
(3 731)
|
0
|
0
|
0
|
(16 927)
|
0
|
0
|
0
|
(18 658)
|
0
|
0
|
0
|
(17 392)
|
0
|
0
|
0
|
(14 389)
|
0
|
0
|
0
|
(14 696)
|
0
|
0
|
0
|
(15 468)
|
0
|
0
|
0
|
(15 100)
|
0
|
0
|
0
|
(16 201)
|
0
|
0
|
0
|
(19 353)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(4 478)
|
(4 131)
|
(2 033)
|
(4 268)
|
(6 622)
|
(9 295)
|
(9 792)
|
(10 179)
|
(10 490)
|
(10 266)
|
(10 422)
|
(10 502)
|
(10 552)
|
(10 772)
|
(10 967)
|
(11 051)
|
(11 239)
|
(11 348)
|
(11 451)
|
(11 796)
|
(11 762)
|
(11 631)
|
(11 664)
|
(11 698)
|
(11 941)
|
(12 288)
|
(12 204)
|
(11 980)
|
(11 810)
|
(11 652)
|
(11 831)
|
(11 982)
|
(12 277)
|
(12 502)
|
(13 017)
|
(13 680)
|
(14 178)
|
(14 700)
|
(14 973)
|
(15 188)
|
(16 167)
|
|
Other Operating Expenses |
(16 529)
|
(9 534)
|
(8 374)
|
(17 111)
|
(26 370)
|
0
|
(39 110)
|
(39 882)
|
(39 760)
|
0
|
(37 308)
|
(35 049)
|
(34 421)
|
0
|
(24 461)
|
(16 867)
|
(8 358)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
67
|
67
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
11 999
N/A
|
10 063
-16%
|
7 837
-22%
|
16 927
+116%
|
24 413
+44%
|
30 799
+26%
|
20 092
-35%
|
14 994
-25%
|
13 488
-10%
|
14 901
+10%
|
13 630
-9%
|
13 997
+3%
|
13 229
-5%
|
12 740
-4%
|
17 001
+33%
|
17 793
+5%
|
17 724
0%
|
20 550
+16%
|
19 798
-4%
|
26 098
+32%
|
28 399
+9%
|
29 907
+5%
|
33 599
+12%
|
31 669
-6%
|
32 478
+3%
|
33 221
+2%
|
31 233
-6%
|
32 713
+5%
|
33 722
+3%
|
35 329
+5%
|
35 501
+0%
|
40 766
+15%
|
47 786
+17%
|
52 898
+11%
|
62 028
+17%
|
62 489
+1%
|
62 813
+1%
|
64 634
+3%
|
64 965
+1%
|
66 301
+2%
|
67 707
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(480)
|
(312)
|
(281)
|
(496)
|
(656)
|
(2 287)
|
(693)
|
(604)
|
(608)
|
997
|
(701)
|
(798)
|
(806)
|
681
|
(768)
|
(753)
|
(822)
|
1 112
|
(829)
|
(807)
|
(542)
|
2 024
|
(443)
|
(436)
|
(497)
|
2 003
|
(361)
|
(169)
|
(163)
|
2 813
|
(481)
|
(663)
|
(990)
|
3 208
|
(1 133)
|
(1 275)
|
(1 284)
|
4 137
|
(1 775)
|
(2 160)
|
(2 568)
|
|
Non-Reccuring Items |
(19 211)
|
(4 583)
|
0
|
0
|
0
|
(94)
|
0
|
(344)
|
(344)
|
(374)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
0
|
(3 560)
|
(16 760)
|
(16 767)
|
(16 767)
|
(13 988)
|
(6 760)
|
(6 768)
|
(8 606)
|
(7 825)
|
(1 900)
|
(9 304)
|
(7 466)
|
(7 491)
|
(7 578)
|
(699)
|
(170)
|
784
|
808
|
(3)
|
987
|
(866)
|
(752)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
460
|
460
|
1 257
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
1 119
|
0
|
0
|
0
|
(1 211)
|
0
|
0
|
0
|
900
|
0
|
0
|
0
|
|
Total Other Income |
1 140
|
1 015
|
758
|
1 482
|
2 100
|
170
|
2 862
|
2 576
|
2 361
|
13
|
1 426
|
1 281
|
1 308
|
83
|
1 676
|
2 205
|
2 798
|
117
|
7 435
|
6 653
|
6 303
|
3 760
|
2 780
|
2 792
|
2 824
|
421
|
3 122
|
4 665
|
4 518
|
657
|
12 182
|
10 535
|
10 564
|
6 289
|
3 580
|
5 338
|
6 913
|
2 342
|
8 159
|
9 068
|
8 408
|
|
Pre-Tax Income |
(6 553)
N/A
|
6 183
N/A
|
8 314
+34%
|
17 913
+115%
|
25 857
+44%
|
28 588
+11%
|
22 261
-22%
|
16 622
-25%
|
14 897
-10%
|
15 537
+4%
|
14 355
-8%
|
14 480
+1%
|
13 731
-5%
|
13 504
-2%
|
17 909
+33%
|
19 705
+10%
|
20 160
+2%
|
22 920
+14%
|
26 404
+15%
|
28 384
+7%
|
17 400
-39%
|
18 857
+8%
|
19 169
+2%
|
20 037
+5%
|
28 045
+40%
|
28 835
+3%
|
25 388
-12%
|
29 384
+16%
|
36 177
+23%
|
30 614
-15%
|
39 736
+30%
|
43 147
+9%
|
49 782
+15%
|
60 485
+21%
|
64 305
+6%
|
67 336
+5%
|
69 250
+3%
|
72 010
+4%
|
72 336
+0%
|
72 343
+0%
|
72 795
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3 540)
|
(2 668)
|
(1 888)
|
(3 797)
|
(5 948)
|
(7 511)
|
(6 149)
|
(5 196)
|
(4 430)
|
(2 965)
|
(2 676)
|
(2 843)
|
(3 113)
|
(3 111)
|
(3 406)
|
(3 090)
|
(2 446)
|
(3 855)
|
(5 251)
|
(6 226)
|
(5 540)
|
1 362
|
231
|
1 002
|
(1 343)
|
(9 632)
|
(8 014)
|
(9 770)
|
(9 749)
|
(8 833)
|
(9 825)
|
(12 052)
|
(13 341)
|
(15 412)
|
(17 072)
|
(16 423)
|
(16 967)
|
(16 231)
|
(16 683)
|
(18 093)
|
(18 312)
|
|
Income from Continuing Operations |
(10 092)
|
3 515
|
6 426
|
14 116
|
19 909
|
21 077
|
16 112
|
11 426
|
10 467
|
12 572
|
11 679
|
11 637
|
10 618
|
10 393
|
14 503
|
16 615
|
17 714
|
19 065
|
21 153
|
22 158
|
11 860
|
20 219
|
19 400
|
21 039
|
26 702
|
19 203
|
17 374
|
19 614
|
26 428
|
21 781
|
29 911
|
31 095
|
36 441
|
45 073
|
47 233
|
50 913
|
52 283
|
55 779
|
55 653
|
54 250
|
54 483
|
|
Income to Minority Interest |
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
|
0
|
0
|
(862)
|
(767)
|
|
Equity Earnings Affiliates |
0
|
0
|
49
|
106
|
170
|
229
|
253
|
281
|
306
|
349
|
374
|
381
|
377
|
344
|
329
|
346
|
350
|
438
|
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) |
(10 093)
N/A
|
3 515
N/A
|
6 475
+84%
|
14 222
+120%
|
20 079
+41%
|
21 306
+6%
|
16 365
-23%
|
11 707
-28%
|
10 773
-8%
|
12 921
+20%
|
12 053
-7%
|
12 018
0%
|
10 122
-16%
|
9 468
-6%
|
13 563
+43%
|
15 692
+16%
|
17 668
+13%
|
19 500
+10%
|
21 505
+10%
|
27 390
+27%
|
17 003
-38%
|
20 260
+19%
|
19 441
-4%
|
16 091
-17%
|
21 754
+35%
|
19 516
-10%
|
17 374
-11%
|
19 614
+13%
|
26 428
+35%
|
21 825
-17%
|
29 911
+37%
|
31 095
+4%
|
36 441
+17%
|
45 073
+24%
|
47 233
+5%
|
50 913
+8%
|
52 283
+3%
|
55 779
+7%
|
55 653
0%
|
53 388
-4%
|
53 716
+1%
|
|
EPS (Diluted) |
-59.72
N/A
|
20.57
N/A
|
37.85
+84%
|
83.16
+120%
|
117.42
+41%
|
124.59
+6%
|
96.26
-23%
|
70.52
-27%
|
64.89
-8%
|
77.37
+19%
|
72.6
-6%
|
71.53
-1%
|
60.97
-15%
|
57.03
-6%
|
81.7
+43%
|
94.53
+16%
|
106.43
+13%
|
117.46
+10%
|
129.54
+10%
|
163.03
+26%
|
102.42
-37%
|
122.04
+19%
|
117.11
-4%
|
96.93
-17%
|
130.26
+34%
|
117.56
-10%
|
104.54
-11%
|
117.95
+13%
|
158.93
+35%
|
26.24
-83%
|
179.83
+585%
|
186.93
+4%
|
219.01
+17%
|
54.18
-75%
|
283.59
+423%
|
305.4
+8%
|
62.7
-79%
|
66.92
+7%
|
66.73
0%
|
64.08
-4%
|
64.36
+0%
|