E I D-Parry (India) Ltd
NSE:EIDPARRY
E I D-Parry (India) Ltd
NSE:EIDPARRY
Price:
846.4
INR
0.17%
Market Closed
Market Cap:
150.5B
INR
Income Statement
Earnings Waterfall
E I D-Parry (India) Ltd
E I D-Parry (India) Ltd
|
Revenue
|
303.5B
INR
|
|
Cost of Revenue
|
-233.6B
INR
|
|
Gross Profit
|
69.9B
INR
|
|
Operating Expenses
|
-48.5B
INR
|
|
Operating Income
|
21.4B
INR
|
|
Other Expenses
|
-13.3B
INR
|
|
Net Income
|
8.1B
INR
|
Income Statement
E I D-Parry (India) Ltd
E I D-Parry (India) 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 |
129 256
N/A
|
139 526
+8%
|
142 304
+2%
|
145 429
+2%
|
148 109
+2%
|
155 979
+5%
|
157 974
+1%
|
160 956
+2%
|
157 110
-2%
|
146 671
-7%
|
149 947
+2%
|
154 038
+3%
|
154 791
+0%
|
154 376
0%
|
154 223
0%
|
161 454
+5%
|
163 001
+1%
|
165 654
+2%
|
163 292
-1%
|
161 673
-1%
|
165 363
+2%
|
171 289
+4%
|
181 445
+6%
|
183 042
+1%
|
189 238
+3%
|
185 875
-2%
|
187 999
+1%
|
199 421
+6%
|
217 696
+9%
|
235 279
+8%
|
263 200
+12%
|
306 692
+17%
|
340 571
+11%
|
352 438
+3%
|
351 237
0%
|
328 556
-6%
|
307 092
-7%
|
294 131
-4%
|
291 335
-1%
|
294 043
+1%
|
303 545
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(94 792)
|
(108 854)
|
(108 407)
|
(112 294)
|
(115 687)
|
(124 824)
|
(120 016)
|
(120 705)
|
(114 624)
|
(109 721)
|
(108 715)
|
(110 325)
|
(110 897)
|
(116 848)
|
(112 245)
|
(118 775)
|
(119 409)
|
(124 284)
|
(116 883)
|
(115 381)
|
(117 481)
|
(126 448)
|
(129 394)
|
(128 143)
|
(133 156)
|
(137 784)
|
(132 864)
|
(145 660)
|
(162 768)
|
(182 545)
|
(199 993)
|
(238 843)
|
(268 700)
|
(287 235)
|
(278 008)
|
(254 905)
|
(237 736)
|
(233 850)
|
(225 452)
|
(228 067)
|
(233 602)
|
|
| Gross Profit |
34 463
N/A
|
30 672
-11%
|
33 896
+11%
|
33 135
-2%
|
32 423
-2%
|
31 155
-4%
|
37 959
+22%
|
40 252
+6%
|
42 486
+6%
|
36 951
-13%
|
41 232
+12%
|
43 714
+6%
|
43 895
+0%
|
37 528
-15%
|
41 980
+12%
|
42 680
+2%
|
43 593
+2%
|
41 370
-5%
|
46 409
+12%
|
46 292
0%
|
47 882
+3%
|
44 842
-6%
|
52 051
+16%
|
54 900
+5%
|
56 083
+2%
|
48 091
-14%
|
55 136
+15%
|
53 762
-2%
|
54 928
+2%
|
52 735
-4%
|
63 207
+20%
|
67 848
+7%
|
71 871
+6%
|
65 204
-9%
|
73 229
+12%
|
73 651
+1%
|
69 356
-6%
|
60 281
-13%
|
65 883
+9%
|
65 976
+0%
|
69 943
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26 163)
|
(21 007)
|
(27 786)
|
(28 066)
|
(27 703)
|
(23 172)
|
(30 119)
|
(30 308)
|
(30 678)
|
(24 141)
|
(29 450)
|
(30 582)
|
(30 952)
|
(26 133)
|
(32 608)
|
(32 337)
|
(33 628)
|
(27 797)
|
(32 288)
|
(31 778)
|
(31 932)
|
(27 836)
|
(32 697)
|
(33 410)
|
(33 724)
|
(29 487)
|
(36 647)
|
(36 551)
|
(37 243)
|
(31 783)
|
(39 910)
|
(42 617)
|
(43 707)
|
(36 866)
|
(45 373)
|
(44 809)
|
(45 656)
|
(38 151)
|
(46 009)
|
(47 180)
|
(48 518)
|
|
| Selling, General & Administrative |
(4 237)
|
(18 566)
|
(4 452)
|
(4 511)
|
(4 547)
|
(20 678)
|
(4 581)
|
(4 641)
|
(4 701)
|
(21 664)
|
(4 871)
|
(5 009)
|
(5 157)
|
(23 840)
|
(5 472)
|
(5 654)
|
(5 763)
|
(25 320)
|
(6 122)
|
(6 239)
|
(6 482)
|
(24 850)
|
(6 733)
|
(6 904)
|
(7 127)
|
(26 356)
|
(7 463)
|
(7 412)
|
(7 468)
|
(28 613)
|
(7 898)
|
(8 375)
|
(8 618)
|
(33 268)
|
(8 866)
|
(8 962)
|
(9 168)
|
(28 266)
|
(9 566)
|
(9 743)
|
(10 048)
|
|
| Depreciation & Amortization |
(2 122)
|
(2 441)
|
(2 457)
|
(2 492)
|
(2 496)
|
(2 493)
|
(2 484)
|
(2 464)
|
(2 484)
|
(2 478)
|
(2 489)
|
(2 486)
|
(2 483)
|
(2 462)
|
(2 531)
|
(2 556)
|
(2 593)
|
(2 660)
|
(2 785)
|
(2 953)
|
(3 108)
|
(3 175)
|
(3 336)
|
(3 360)
|
(3 374)
|
(3 310)
|
(3 287)
|
(3 271)
|
(3 278)
|
(3 333)
|
(3 414)
|
(3 512)
|
(3 590)
|
(3 757)
|
(3 823)
|
(3 917)
|
(4 125)
|
(4 198)
|
(4 438)
|
(4 659)
|
(4 841)
|
|
| Other Operating Expenses |
(19 804)
|
0
|
(20 877)
|
(21 062)
|
(20 659)
|
0
|
(23 054)
|
(23 203)
|
(23 493)
|
0
|
(22 091)
|
(23 087)
|
(23 311)
|
169
|
(24 605)
|
(24 127)
|
(25 273)
|
183
|
(23 381)
|
(22 587)
|
(22 343)
|
189
|
(22 629)
|
(23 147)
|
(23 225)
|
179
|
(25 899)
|
(25 870)
|
(26 497)
|
163
|
(28 599)
|
(30 731)
|
(31 499)
|
159
|
(32 686)
|
(31 931)
|
(32 364)
|
(5 687)
|
(32 005)
|
(32 778)
|
(33 629)
|
|
| Operating Income |
8 300
N/A
|
9 665
+16%
|
6 111
-37%
|
5 070
-17%
|
4 721
-7%
|
7 983
+69%
|
7 840
-2%
|
9 944
+27%
|
11 808
+19%
|
12 809
+8%
|
11 781
-8%
|
13 131
+11%
|
12 943
-1%
|
11 395
-12%
|
9 372
-18%
|
10 343
+10%
|
9 964
-4%
|
13 573
+36%
|
14 121
+4%
|
14 515
+3%
|
15 951
+10%
|
17 005
+7%
|
19 355
+14%
|
21 489
+11%
|
22 358
+4%
|
18 604
-17%
|
18 487
-1%
|
17 209
-7%
|
17 684
+3%
|
20 952
+18%
|
23 296
+11%
|
25 231
+8%
|
28 163
+12%
|
28 337
+1%
|
27 857
-2%
|
28 842
+4%
|
23 700
-18%
|
22 130
-7%
|
19 874
-10%
|
18 796
-5%
|
21 425
+14%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 401)
|
(5 185)
|
(4 212)
|
(4 160)
|
(4 274)
|
(5 493)
|
(4 476)
|
(4 498)
|
(4 443)
|
(4 112)
|
(3 858)
|
(3 591)
|
(3 356)
|
(2 985)
|
(3 594)
|
(3 879)
|
(4 028)
|
(4 924)
|
(4 438)
|
(4 487)
|
(4 468)
|
(4 662)
|
(3 901)
|
(3 325)
|
(2 896)
|
(2 229)
|
(1 792)
|
(1 640)
|
(1 537)
|
130
|
(1 630)
|
(1 996)
|
(2 600)
|
(3 144)
|
(3 782)
|
(3 776)
|
(3 419)
|
(1 037)
|
(3 365)
|
(3 651)
|
(4 099)
|
|
| Non-Reccuring Items |
73
|
(39)
|
(39)
|
(39)
|
250
|
248
|
250
|
250
|
0
|
0
|
0
|
0
|
(900)
|
(920)
|
0
|
(1 069)
|
(173)
|
(299)
|
(238)
|
(41)
|
(37)
|
(12)
|
0
|
0
|
(978)
|
(1 126)
|
(1 120)
|
(1 120)
|
(279)
|
(136)
|
305
|
305
|
442
|
446
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
64
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
65
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
254
|
0
|
0
|
0
|
|
| Total Other Income |
821
|
47
|
1 154
|
1 424
|
1 614
|
448
|
1 510
|
1 499
|
1 438
|
444
|
1 514
|
1 735
|
2 193
|
1 154
|
1 508
|
867
|
630
|
73
|
(286)
|
(167)
|
(385)
|
343
|
74
|
1
|
(387)
|
79
|
851
|
979
|
1 465
|
418
|
2 183
|
2 204
|
1 170
|
(114)
|
(317)
|
905
|
1 930
|
411
|
3 752
|
2 937
|
3 697
|
|
| Pre-Tax Income |
4 793
N/A
|
4 553
-5%
|
3 013
-34%
|
2 294
-24%
|
2 310
+1%
|
3 189
+38%
|
5 124
+61%
|
7 195
+40%
|
8 804
+22%
|
9 196
+4%
|
9 438
+3%
|
11 276
+19%
|
10 880
-4%
|
8 682
-20%
|
7 286
-16%
|
6 262
-14%
|
6 393
+2%
|
8 370
+31%
|
9 159
+9%
|
9 820
+7%
|
11 061
+13%
|
12 662
+14%
|
15 527
+23%
|
18 164
+17%
|
18 095
0%
|
15 393
-15%
|
16 426
+7%
|
15 428
-6%
|
17 334
+12%
|
21 291
+23%
|
24 154
+13%
|
25 744
+7%
|
27 175
+6%
|
25 643
-6%
|
23 757
-7%
|
25 971
+9%
|
22 211
-14%
|
21 752
-2%
|
20 261
-7%
|
18 083
-11%
|
21 023
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 694)
|
(1 789)
|
(1 691)
|
(1 458)
|
(1 408)
|
(1 437)
|
(1 441)
|
(2 003)
|
(2 191)
|
(2 114)
|
(2 341)
|
(2 793)
|
(3 107)
|
(3 507)
|
(3 911)
|
(3 872)
|
(3 630)
|
(3 993)
|
(3 219)
|
(2 579)
|
(2 659)
|
(3 774)
|
(5 307)
|
(6 120)
|
(6 211)
|
(5 395)
|
(4 931)
|
(4 857)
|
(5 271)
|
(5 554)
|
(6 274)
|
(6 916)
|
(7 476)
|
(7 365)
|
(7 172)
|
(7 219)
|
(6 109)
|
(5 577)
|
(5 075)
|
(4 800)
|
(5 749)
|
|
| Income from Continuing Operations |
3 099
|
2 764
|
1 322
|
835
|
902
|
1 752
|
3 683
|
5 192
|
6 612
|
7 083
|
7 096
|
8 482
|
7 773
|
5 174
|
3 376
|
2 391
|
2 765
|
4 377
|
5 941
|
7 243
|
8 403
|
8 889
|
10 221
|
12 044
|
11 885
|
9 998
|
11 496
|
10 573
|
12 064
|
15 737
|
17 881
|
18 828
|
19 699
|
18 277
|
16 585
|
18 753
|
16 102
|
16 176
|
15 185
|
13 284
|
15 274
|
|
| Income to Minority Interest |
(1 633)
|
(1 596)
|
(1 400)
|
(1 316)
|
(1 190)
|
(1 407)
|
(1 504)
|
(1 712)
|
(1 874)
|
(1 874)
|
(2 135)
|
(2 644)
|
(2 852)
|
(2 616)
|
(2 675)
|
(2 767)
|
(2 697)
|
(2 842)
|
(2 732)
|
(3 279)
|
(3 716)
|
(4 210)
|
(4 972)
|
(5 433)
|
(5 776)
|
(5 525)
|
(5 990)
|
(5 806)
|
(6 085)
|
(6 669)
|
(7 376)
|
(8 348)
|
(8 988)
|
(8 803)
|
(8 784)
|
(8 843)
|
(7 519)
|
(7 179)
|
(6 364)
|
(5 929)
|
(7 153)
|
|
| Net Income (Common) |
1 467
N/A
|
1 168
-20%
|
(77)
N/A
|
(480)
-523%
|
(288)
+40%
|
345
N/A
|
2 180
+532%
|
3 482
+60%
|
4 741
+36%
|
5 208
+10%
|
4 964
-5%
|
5 840
+18%
|
4 922
-16%
|
2 558
-48%
|
701
-73%
|
(376)
N/A
|
67
N/A
|
1 535
+2 191%
|
3 209
+109%
|
3 964
+24%
|
4 688
+18%
|
4 679
0%
|
5 249
+12%
|
6 611
+26%
|
6 109
-8%
|
4 474
-27%
|
5 507
+23%
|
4 767
-13%
|
5 980
+25%
|
9 068
+52%
|
10 504
+16%
|
10 480
0%
|
10 710
+2%
|
9 475
-12%
|
7 801
-18%
|
9 910
+27%
|
8 583
-13%
|
8 997
+5%
|
8 821
-2%
|
7 355
-17%
|
8 121
+10%
|
|
| EPS (Diluted) |
8.34
N/A
|
6.64
-20%
|
-0.44
N/A
|
-2.75
-525%
|
-1.63
+41%
|
1.95
N/A
|
12.38
+535%
|
19.78
+60%
|
26.93
+36%
|
29.43
+9%
|
28.04
-5%
|
32.99
+18%
|
27.8
-16%
|
14.44
-48%
|
3.97
-73%
|
-2.11
N/A
|
0.36
N/A
|
8.67
+2 308%
|
18.11
+109%
|
22.4
+24%
|
26.47
+18%
|
26.43
0%
|
29.32
+11%
|
37.14
+27%
|
34.32
-8%
|
25.27
-26%
|
30.93
+22%
|
26.78
-13%
|
33.59
+25%
|
51.23
+53%
|
59.34
+16%
|
58.87
-1%
|
60.16
+2%
|
53.37
-11%
|
43.78
-18%
|
55.76
+27%
|
48.2
-14%
|
50.66
+5%
|
49.54
-2%
|
41.29
-17%
|
45.55
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
