E

Essar Shipping Ltd
NSE:ESSARSHPNG

Watchlist Manager
Essar Shipping Ltd
NSE:ESSARSHPNG
Watchlist
Price: 36.97 INR 5% Market Closed
Market Cap: 7.7B INR
Have any thoughts about
Essar Shipping Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

118.9m
-41%
Revenue
Growth Rates:
1 Year
-79%
3 Years
-97%
5 Years
-99%
7 Years
-
10 Years
-99%
-995.5m
-0.5%
Operating Income
Growth Rates:
1 Year
-606%
3 Years
+45%
5 Years
-
7 Years
-
10 Years
+2%
-1.8B
-52%
Net Income
Growth Rates:
1 Year
-
3 Years
+78%
5 Years
+95%
7 Years
-
10 Years
+56%

Earnings Waterfall
Essar Shipping Ltd

Revenue
118.9m INR
Cost of Revenue
-406.6m INR
Gross Profit
-287.7m INR
Operating Expenses
-707.8m INR
Operating Income
-995.5m INR
Other Expenses
-795.5m INR
Net Income
-1.8B INR

Income Statement
Essar Shipping Ltd

Rotate your device to view
Income Statement
Currency: INR
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-2015 Sep-2015 Dec-2015 Mar-2016 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
Revenue
Revenue
30 562
N/A
32 384
+6%
33 065
+2%
32 092
-3%
27 656
-14%
24 747
-11%
21 128
-15%
18 585
-12%
18 828
+1%
18 941
+1%
19 589
+3%
19 106
-2%
18 400
-4%
17 518
-5%
17 005
-3%
17 196
+1%
3 484
-80%
6 672
+92%
9 937
+49%
13 092
+32%
13 056
0%
13 728
+5%
14 281
+4%
13 442
-6%
11 475
-15%
8 936
-22%
6 136
-31%
4 730
-23%
4 716
0%
4 846
+3%
4 046
-17%
3 283
-19%
1 973
-40%
690
-65%
617
-11%
607
-2%
559
-8%
433
-23%
314
-27%
202
-36%
119
-41%
Gross Profit
Cost of Revenue
(19 875)
(20 385)
(21 312)
(21 404)
(17 649)
(14 911)
(11 976)
(10 041)
(11 883)
(13 309)
(14 425)
(13 350)
(12 362)
(11 858)
(11 823)
(12 189)
(2 119)
(3 989)
(5 963)
(7 827)
(7 803)
(8 614)
(9 074)
(8 989)
(7 540)
(5 805)
(4 419)
(3 451)
(3 876)
(3 691)
(2 789)
(2 045)
(983)
(241)
(128)
(39)
(64)
(135)
(253)
(434)
(407)
Gross Profit
10 533
N/A
11 855
+13%
11 753
-1%
10 688
-9%
9 926
-7%
9 756
-2%
9 135
-6%
8 544
-6%
6 945
-19%
5 632
-19%
5 164
-8%
5 756
+11%
6 038
+5%
5 660
-6%
5 182
-8%
5 007
-3%
1 364
-73%
2 683
+97%
3 974
+48%
5 265
+32%
5 253
0%
5 113
-3%
5 207
+2%
4 453
-14%
3 936
-12%
3 132
-20%
1 717
-45%
1 280
-25%
840
-34%
1 155
+38%
1 257
+9%
1 239
-1%
990
-20%
449
-55%
489
+9%
567
+16%
495
-13%
298
-40%
62
-79%
(232)
N/A
(288)
-24%
Operating Income
Operating Expenses
(6 782)
(6 927)
(6 850)
(6 619)
(6 606)
(6 706)
(6 885)
(7 821)
(7 956)
(8 008)
(8 192)
(7 522)
(7 377)
(7 272)
(6 861)
(6 861)
(1 566)
(2 638)
(3 670)
(4 772)
(3 984)
(3 804)
(3 790)
(3 399)
(3 516)
(3 243)
(2 914)
(2 603)
(2 649)
(2 446)
(2 067)
(1 650)
(1 179)
(965)
(825)
(646)
(636)
(703)
(683)
(759)
(708)
Selling, General & Administrative
(1 976)
(2 086)
(2 161)
(2 228)
(2 196)
(2 175)
(2 245)
(2 590)
(2 686)
(2 594)
(2 523)
(3 281)
(2 276)
(2 136)
(1 962)
(2 221)
(345)
(659)
(955)
(1 256)
(1 203)
(1 176)
(1 156)
(1 362)
(1 057)
(948)
(853)
(845)
(654)
(603)
(497)
(485)
(263)
(154)
(89)
(111)
(45)
(98)
(146)
(242)
(240)
Depreciation & Amortization
(3 849)
(3 945)
(3 954)
(3 693)
(3 715)
(3 843)
(3 920)
(4 779)
(4 824)
(4 822)
(4 886)
(4 241)
(4 285)
(4 330)
(4 340)
(4 639)
(693)
(1 422)
(2 099)
(2 825)
(2 561)
(2 259)
(2 012)
(1 723)
(1 730)
(1 734)
(1 729)
(1 738)
(1 775)
(1 587)
(1 355)
(1 059)
(708)
(591)
(524)
(411)
(395)
(376)
(358)
(321)
(218)
Other Operating Expenses
(957)
(895)
(735)
(698)
(695)
(688)
(720)
(452)
(446)
(592)
(783)
0
(816)
(806)
(558)
0
(528)
(557)
(616)
(691)
(221)
(368)
(621)
(315)
(730)
(561)
(332)
(21)
(220)
(257)
(216)
(107)
(208)
(220)
(212)
(124)
(196)
(229)
(178)
(197)
(250)
Operating Income
3 905
N/A
5 073
+30%
4 903
-3%
4 069
-17%
3 401
-16%
3 130
-8%
2 267
-28%
723
-68%
(1 011)
N/A
(2 376)
-135%
(3 028)
-27%
(1 765)
+42%
(1 339)
+24%
(1 611)
-20%
(1 679)
-4%
(1 854)
-10%
(202)
+89%
45
N/A
304
+581%
493
+62%
1 269
+157%
1 310
+3%
1 417
+8%
1 054
-26%
419
-60%
(111)
N/A
(1 197)
-975%
(1 324)
-11%
(1 809)
-37%
(1 291)
+29%
(810)
+37%
(412)
+49%
(189)
+54%
(516)
-173%
(335)
+35%
(79)
+76%
(141)
-79%
(405)
-187%
(621)
-53%
(991)
-60%
(996)
0%
Pre-Tax Income
Interest Income Expense
(3 421)
(3 553)
(3 636)
(3 657)
(3 673)
(3 715)
(3 975)
(3 994)
(4 082)
(4 004)
(3 791)
(4 518)
(4 946)
(5 251)
(5 408)
(3 648)
(936)
(1 854)
(2 577)
(3 957)
(3 904)
(4 042)
(4 563)
(2 393)
(4 499)
(4 809)
(4 677)
(4 414)
(4 936)
(4 579)
(4 207)
(3 129)
(3 136)
(2 882)
(2 462)
(687)
(755)
(95)
67
(814)
(989)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
533
0
(0)
0
(34 870)
(34 870)
(34 869)
(34 942)
(14 917)
(15 013)
(15 003)
(14 930)
(234)
(1 957)
(1 671)
(1 357)
938
3 217
2 802
15 608
16 603
16 361
16 448
3 282
129
(12)
Gain/Loss on Disposition of Assets
0
(502)
(502)
(502)
(502)
0
(195)
(199)
(199)
(199)
(4)
(205)
(205)
(205)
(205)
1
0
0
0
0
0
0
0
0
0
0
0
0
0
246
856
994
(53)
(298)
(906)
0
(1)
(2)
0
0
0
Total Other Income
532
591
545
889
1 305
1 395
1 615
1 481
1 599
2 496
2 478
2 173
2 395
2 625
2 869
(315)
112
(88)
390
573
515
1 224
804
(602)
1 460
963
918
(228)
420
528
625
802
2 310
2 513
2 892
400
1 192
943
514
624
338
Pre-Tax Income
1 016
N/A
1 609
+58%
1 310
-19%
798
-39%
531
-33%
811
+53%
(287)
N/A
(1 989)
-592%
(3 693)
-86%
(4 083)
-11%
(4 345)
-6%
(4 315)
+1%
(4 096)
+5%
(4 442)
-8%
(4 424)
+0%
(5 282)
-19%
(1 026)
+81%
(1 897)
-85%
(1 883)
+1%
(37 761)
-1 906%
(36 990)
+2%
(36 378)
+2%
(37 284)
-2%
(16 857)
+55%
(17 633)
-5%
(18 959)
-8%
(19 886)
-5%
(6 199)
+69%
(8 282)
-34%
(6 768)
+18%
(4 893)
+28%
(808)
+83%
2 148
N/A
1 619
-25%
14 796
+814%
16 238
+10%
16 655
+3%
16 889
+1%
3 242
-81%
(1 051)
N/A
(1 658)
-58%
Net Income
Tax Provision
(297)
(393)
(402)
(440)
(518)
(550)
(493)
(449)
(340)
(278)
(305)
(274)
(248)
(224)
(187)
(219)
(6)
(10)
(12)
(15)
(12)
(11)
(12)
(11)
(10)
(9)
(7)
(6)
(6)
(5)
(4)
(3)
(6)
162
251
265
265
106
17
8
8
Income from Continuing Operations
719
1 216
907
358
13
261
(780)
(2 438)
(4 033)
(4 360)
(4 650)
(4 589)
(4 345)
(4 666)
(4 611)
(5 502)
(1 031)
(1 907)
(1 895)
(37 776)
(37 002)
(36 389)
(37 296)
(16 869)
(17 644)
(18 968)
(19 892)
(6 206)
(8 288)
(6 772)
(4 898)
(810)
2 142
1 781
15 046
16 502
16 920
16 994
3 259
(1 043)
(1 650)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(11)
(12)
(10)
(39)
(41)
(53)
5
54
92
105
45
2
(24)
(24)
(24)
(5)
(5)
(6)
(7)
(2)
(2)
(2)
(26)
(138)
(141)
Equity Earnings Affiliates
0
0
0
0
0
0
0
1
0
0
0
(1)
(1)
(1)
(1)
0
15
0
0
0
(15)
0
(58)
0
0
0
58
0
0
226
91
30
30
(167)
106
2
31
2
(136)
0
0
Net Income (Common)
719
N/A
1 216
+69%
907
-25%
358
-61%
13
-96%
261
+1 878%
(780)
N/A
(2 437)
-213%
(4 033)
-65%
(4 360)
-8%
(4 650)
-7%
(4 590)
+1%
(4 345)
+5%
(4 667)
-7%
(4 611)
+1%
(5 502)
-19%
(1 042)
+81%
(1 919)
-84%
(1 905)
+1%
(37 815)
-1 885%
(37 043)
+2%
(36 442)
+2%
(37 349)
-2%
(16 815)
+55%
(17 552)
-4%
(18 864)
-7%
(19 790)
-5%
(6 204)
+69%
(8 312)
-34%
(6 571)
+21%
(4 830)
+26%
(785)
+84%
2 172
N/A
1 613
-26%
15 122
+837%
16 502
+9%
16 920
+3%
16 965
+0%
3 097
-82%
(1 181)
N/A
(1 791)
-52%
EPS (Diluted)
2.5
N/A
5.9
+136%
3.91
-34%
1.74
-55%
0.05
-97%
1.28
+2 460%
-3.8
N/A
-11.87
-212%
-19.65
-66%
-21.24
-8%
-22.65
-7%
-22.39
+1%
-21.17
+5%
-22.74
-7%
-22.47
+1%
-26.83
-19%
-5.03
+81%
-7.98
-59%
-8.04
-1%
-182.68
-2 172%
-170.54
+7%
-167.85
+2%
-177.76
-6%
-81.24
+54%
-87.01
-7%
-86.76
+0%
-95.64
-10%
-29.97
+69%
-40.17
-34%
-31.63
+21%
-23.41
+26%
-3.79
+84%
10.55
N/A
7.8
-26%
73.23
+839%
79.73
+9%
81.8
+3%
81.57
0%
14.14
-83%
-5.04
N/A
-8.56
-70%

See Also

Summary
ESSARSHPNG intrinsic value, competitors valuation, and company profile.
DCF Valuation
ESSARSHPNG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ESSARSHPNG stock valuation using valuation multiples.
Wall Street Estimates
ESSARSHPNG 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
ESSARSHPNG 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 193,900+ 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 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.