Grasim Industries Ltd
NSE:GRASIM
US |
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
|
US |
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
|
US |
Bank of America Corp
NYSE:BAC
|
Banking
|
|
US |
Mastercard Inc
NYSE:MA
|
Technology
|
|
US |
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
|
US |
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
|
US |
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
|
US |
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
|
US |
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
|
US |
Visa Inc
NYSE:V
|
Technology
|
|
CN |
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
|
US |
3M Co
NYSE:MMM
|
Industrial Conglomerates
|
|
US |
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
|
US |
Coca-Cola Co
NYSE:KO
|
Beverages
|
|
US |
Walmart Inc
NYSE:WMT
|
Retail
|
|
US |
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
52 Week Range |
2 049.6
2 843.75
|
Price Target |
|
We'll email you a reminder when the closing price reaches INR.
Choose the stock you wish to monitor with a price alert.
Johnson & Johnson
NYSE:JNJ
|
US | |
Berkshire Hathaway Inc
NYSE:BRK.A
|
US | |
Bank of America Corp
NYSE:BAC
|
US | |
Mastercard Inc
NYSE:MA
|
US | |
UnitedHealth Group Inc
NYSE:UNH
|
US | |
Exxon Mobil Corp
NYSE:XOM
|
US | |
Pfizer Inc
NYSE:PFE
|
US | |
Palantir Technologies Inc
NYSE:PLTR
|
US | |
Nike Inc
NYSE:NKE
|
US | |
Visa Inc
NYSE:V
|
US | |
Alibaba Group Holding Ltd
NYSE:BABA
|
CN | |
3M Co
NYSE:MMM
|
US | |
JPMorgan Chase & Co
NYSE:JPM
|
US | |
Coca-Cola Co
NYSE:KO
|
US | |
Walmart Inc
NYSE:WMT
|
US | |
Verizon Communications Inc
NYSE:VZ
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Grasim Industries Ltd
Revenue
|
1.4T
INR
|
Cost of Revenue
|
-488.6B
INR
|
Gross Profit
|
882.6B
INR
|
Operating Expenses
|
-661.9B
INR
|
Operating Income
|
220.7B
INR
|
Other Expenses
|
-175.9B
INR
|
Net Income
|
44.8B
INR
|
Income Statement
Grasim Industries Ltd
Sep-2014 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
315 258
N/A
|
324 450
+3%
|
328 384
+1%
|
341 590
+4%
|
353 205
+3%
|
367 808
+4%
|
385 350
+5%
|
393 437
+2%
|
395 931
+1%
|
396 735
+0%
|
402 472
+1%
|
408 969
+2%
|
451 110
+10%
|
508 122
+13%
|
570 337
+12%
|
636 163
+12%
|
679 382
+7%
|
721 312
+6%
|
772 003
+7%
|
798 528
+3%
|
790 511
-1%
|
781 965
-1%
|
751 407
-4%
|
681 260
-9%
|
689 848
+1%
|
713 681
+3%
|
763 978
+7%
|
832 933
+9%
|
879 080
+6%
|
913 101
+4%
|
957 011
+5%
|
1 038 193
+8%
|
1 087 406
+5%
|
1 129 763
+4%
|
1 176 271
+4%
|
1 206 507
+3%
|
1 233 859
+2%
|
1 267 135
+3%
|
1 309 785
+3%
|
1 337 740
+2%
|
1 371 162
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(144 064)
|
(147 822)
|
(166 563)
|
(158 713)
|
(168 099)
|
(178 256)
|
(208 616)
|
(192 009)
|
(190 943)
|
(190 288)
|
(213 482)
|
(198 917)
|
(203 887)
|
(215 396)
|
(248 345)
|
(236 913)
|
(255 694)
|
(273 370)
|
(320 625)
|
(296 074)
|
(283 020)
|
(271 859)
|
(279 193)
|
(214 676)
|
(214 113)
|
(213 912)
|
(257 129)
|
(254 283)
|
(272 503)
|
(297 014)
|
(366 496)
|
(377 824)
|
(411 179)
|
(435 112)
|
(502 091)
|
(468 942)
|
(475 570)
|
(474 395)
|
(521 436)
|
(481 846)
|
(488 578)
|
|
Gross Profit |
171 195
N/A
|
176 629
+3%
|
161 820
-8%
|
182 877
+13%
|
185 106
+1%
|
189 552
+2%
|
176 735
-7%
|
201 427
+14%
|
204 988
+2%
|
206 447
+1%
|
188 990
-8%
|
210 053
+11%
|
247 222
+18%
|
292 726
+18%
|
321 992
+10%
|
399 250
+24%
|
423 689
+6%
|
447 942
+6%
|
451 378
+1%
|
502 454
+11%
|
507 491
+1%
|
510 106
+1%
|
472 214
-7%
|
466 584
-1%
|
475 735
+2%
|
499 770
+5%
|
506 849
+1%
|
578 652
+14%
|
606 580
+5%
|
616 090
+2%
|
590 515
-4%
|
660 371
+12%
|
676 229
+2%
|
694 652
+3%
|
674 179
-3%
|
737 567
+9%
|
758 289
+3%
|
792 740
+5%
|
788 349
-1%
|
855 894
+9%
|
882 584
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(136 798)
|
(140 747)
|
(125 774)
|
(144 832)
|
(145 130)
|
(146 079)
|
(130 432)
|
(151 152)
|
(150 980)
|
(151 510)
|
(132 577)
|
(153 336)
|
(179 149)
|
(210 850)
|
(225 415)
|
(287 845)
|
(308 964)
|
(328 896)
|
(320 696)
|
(360 191)
|
(363 278)
|
(368 163)
|
(339 641)
|
(355 315)
|
(360 349)
|
(372 180)
|
(360 694)
|
(411 953)
|
(433 139)
|
(447 037)
|
(426 511)
|
(492 085)
|
(511 951)
|
(531 305)
|
(503 800)
|
(564 390)
|
(571 790)
|
(587 199)
|
(566 328)
|
(632 330)
|
(661 883)
|
|
Selling, General & Administrative |
(73 814)
|
(76 564)
|
(103 300)
|
(80 778)
|
(80 870)
|
(81 587)
|
(104 276)
|
(83 245)
|
(82 863)
|
(82 852)
|
(105 686)
|
(84 590)
|
(104 486)
|
(125 547)
|
(179 036)
|
(175 600)
|
(185 812)
|
(194 425)
|
(247 679)
|
(210 713)
|
(211 174)
|
(213 674)
|
(264 503)
|
(191 455)
|
(189 273)
|
(193 411)
|
(254 473)
|
(227 617)
|
(245 688)
|
(255 321)
|
(317 269)
|
(263 225)
|
(263 387)
|
(265 078)
|
(350 366)
|
(286 133)
|
(296 514)
|
(302 742)
|
(396 562)
|
(327 352)
|
(332 922)
|
|
Research & Development |
0
|
0
|
(247)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(250)
|
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
|
|
Depreciation & Amortization |
(15 185)
|
(15 350)
|
(15 632)
|
(16 074)
|
(16 592)
|
(17 433)
|
(17 729)
|
(18 683)
|
(18 608)
|
(18 435)
|
(17 669)
|
(18 144)
|
(21 602)
|
(24 258)
|
(26 835)
|
(30 893)
|
(31 885)
|
(33 894)
|
(35 320)
|
(37 722)
|
(38 529)
|
(39 300)
|
(39 663)
|
(39 717)
|
(40 038)
|
(40 174)
|
(39 792)
|
(40 479)
|
(40 578)
|
(40 762)
|
(41 319)
|
(42 593)
|
(43 586)
|
(44 724)
|
(45 399)
|
(46 454)
|
(47 744)
|
(48 795)
|
(50 128)
|
(51 865)
|
(54 372)
|
|
Other Operating Expenses |
(47 801)
|
(48 834)
|
(6 595)
|
(47 980)
|
(47 668)
|
(47 059)
|
(8 195)
|
(49 224)
|
(49 509)
|
(50 223)
|
(8 972)
|
(50 600)
|
(53 061)
|
(61 047)
|
(19 544)
|
(81 354)
|
(91 269)
|
(100 577)
|
(37 698)
|
(111 757)
|
(113 576)
|
(115 191)
|
(35 475)
|
(124 144)
|
(131 040)
|
(138 595)
|
(66 429)
|
(143 857)
|
(146 873)
|
(150 955)
|
(67 922)
|
(186 267)
|
(204 979)
|
(221 503)
|
(108 036)
|
(231 804)
|
(227 531)
|
(235 663)
|
(119 638)
|
(253 113)
|
(274 589)
|
|
Operating Income |
34 398
N/A
|
35 883
+4%
|
36 047
+0%
|
38 044
+6%
|
39 976
+5%
|
43 473
+9%
|
46 302
+7%
|
50 278
+9%
|
54 010
+7%
|
54 939
+2%
|
56 413
+3%
|
56 718
+1%
|
68 074
+20%
|
81 877
+20%
|
96 576
+18%
|
111 405
+15%
|
114 725
+3%
|
119 047
+4%
|
130 681
+10%
|
142 264
+9%
|
144 213
+1%
|
141 942
-2%
|
132 573
-7%
|
111 268
-16%
|
115 386
+4%
|
127 589
+11%
|
146 155
+15%
|
166 697
+14%
|
173 438
+4%
|
169 050
-3%
|
164 004
-3%
|
168 285
+3%
|
164 277
-2%
|
163 347
-1%
|
170 379
+4%
|
173 176
+2%
|
186 499
+8%
|
205 540
+10%
|
222 021
+8%
|
223 564
+1%
|
220 701
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5 322)
|
(5 930)
|
(2 802)
|
(7 134)
|
(6 825)
|
(6 378)
|
193
|
(5 094)
|
(4 777)
|
(4 653)
|
1 500
|
(5 850)
|
(11 646)
|
(17 407)
|
(37 180)
|
(23 358)
|
(24 029)
|
(21 503)
|
(52 961)
|
(21 307)
|
(14 949)
|
(15 343)
|
(8 530)
|
(16 248)
|
(19 281)
|
(18 028)
|
(6 848)
|
(14 366)
|
(12 126)
|
(10 308)
|
(3 046)
|
(9 180)
|
(9 407)
|
(11 184)
|
(23 366)
|
(43 458)
|
(63 533)
|
(84 249)
|
(82 254)
|
(98 498)
|
(104 849)
|
|
Non-Reccuring Items |
0
|
0
|
(113)
|
0
|
0
|
0
|
(868)
|
0
|
0
|
0
|
(390)
|
(314)
|
(1 191)
|
(1 192)
|
(4 602)
|
(5 154)
|
(27 045)
|
(27 044)
|
(26 871)
|
(26 839)
|
(4 071)
|
(4 173)
|
(14 061)
|
(15 118)
|
(15 764)
|
(15 662)
|
(3 417)
|
1 445
|
0
|
2 091
|
(691)
|
(691)
|
(1 571)
|
(1 571)
|
(880)
|
(880)
|
0
|
0
|
(5 694)
|
(5 369)
|
(6 203)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
17
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(178)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
38
|
0
|
0
|
|
Total Other Income |
6 057
|
5 571
|
1 284
|
4 022
|
5 057
|
5 738
|
1 172
|
7 284
|
8 348
|
8 759
|
2 015
|
10 515
|
2 892
|
(5 602)
|
1 731
|
(24 487)
|
(27 251)
|
(29 158)
|
924
|
(34 498)
|
(36 675)
|
(36 900)
|
(45 067)
|
(33 993)
|
(32 697)
|
(29 722)
|
(38 176)
|
(27 597)
|
(25 558)
|
(27 137)
|
(33 999)
|
(28 182)
|
(30 159)
|
(5 556)
|
1 134
|
14 117
|
25 046
|
10 572
|
2 886
|
12 683
|
13 791
|
|
Pre-Tax Income |
35 134
N/A
|
35 524
+1%
|
34 434
-3%
|
34 933
+1%
|
38 208
+9%
|
42 834
+12%
|
46 793
+9%
|
52 469
+12%
|
57 582
+10%
|
59 045
+3%
|
59 523
+1%
|
61 068
+3%
|
58 129
-5%
|
57 677
-1%
|
56 347
-2%
|
58 408
+4%
|
36 400
-38%
|
41 341
+14%
|
51 635
+25%
|
59 619
+15%
|
88 518
+48%
|
85 526
-3%
|
64 915
-24%
|
45 908
-29%
|
47 643
+4%
|
64 177
+35%
|
97 714
+52%
|
126 179
+29%
|
135 754
+8%
|
133 698
-2%
|
126 269
-6%
|
130 232
+3%
|
123 140
-5%
|
145 036
+18%
|
147 267
+2%
|
142 956
-3%
|
148 013
+4%
|
131 864
-11%
|
136 998
+4%
|
132 381
-3%
|
123 440
-7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(8 095)
|
(8 581)
|
(10 159)
|
(10 179)
|
(11 346)
|
(11 893)
|
(12 246)
|
(13 995)
|
(15 788)
|
(16 392)
|
(17 067)
|
(17 648)
|
(17 615)
|
(18 817)
|
(19 471)
|
(20 479)
|
(19 659)
|
(20 991)
|
(24 187)
|
(27 108)
|
(28 873)
|
(26 923)
|
843
|
7 139
|
5 780
|
111
|
(30 222)
|
(37 698)
|
(41 583)
|
(34 608)
|
(19 363)
|
(19 862)
|
(17 680)
|
(21 250)
|
(36 485)
|
(33 998)
|
(33 907)
|
(36 269)
|
(37 742)
|
(36 211)
|
(36 509)
|
|
Income from Continuing Operations |
27 038
|
26 942
|
24 274
|
24 754
|
26 863
|
30 942
|
34 547
|
38 472
|
41 792
|
42 651
|
42 456
|
43 420
|
40 514
|
38 860
|
36 876
|
37 928
|
16 740
|
20 349
|
27 447
|
32 510
|
59 644
|
58 602
|
65 759
|
53 047
|
53 423
|
64 288
|
67 492
|
88 481
|
94 171
|
99 090
|
106 906
|
110 371
|
105 461
|
123 787
|
110 782
|
108 958
|
114 107
|
95 595
|
99 257
|
96 170
|
86 931
|
|
Income to Minority Interest |
(9 181)
|
(9 175)
|
(8 379)
|
(8 275)
|
(8 562)
|
(9 219)
|
(9 866)
|
(10 566)
|
(11 052)
|
(11 150)
|
(10 783)
|
(11 263)
|
(11 568)
|
(11 647)
|
(10 090)
|
(9 237)
|
(7 982)
|
(7 458)
|
(10 518)
|
(14 017)
|
(16 998)
|
(18 681)
|
(22 268)
|
(19 874)
|
(21 702)
|
(25 790)
|
(26 819)
|
(30 799)
|
(31 235)
|
(32 644)
|
(36 565)
|
(37 012)
|
(35 280)
|
(45 575)
|
(42 509)
|
(44 254)
|
(47 857)
|
(39 359)
|
(43 012)
|
(43 611)
|
(42 111)
|
|
Equity Earnings Affiliates |
1 288
|
1 395
|
1 542
|
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
|
|
Net Income (Common) |
19 147
N/A
|
19 164
+0%
|
17 438
-9%
|
17 643
+1%
|
19 104
+8%
|
22 173
+16%
|
24 681
+11%
|
27 908
+13%
|
30 743
+10%
|
31 504
+2%
|
31 673
+1%
|
32 160
+2%
|
28 949
-10%
|
27 215
-6%
|
26 786
-2%
|
28 692
+7%
|
8 758
-69%
|
12 694
+45%
|
16 930
+33%
|
18 494
+9%
|
42 870
+132%
|
40 304
-6%
|
44 117
+9%
|
34 086
-23%
|
34 058
0%
|
41 144
+21%
|
43 048
+5%
|
57 417
+33%
|
61 346
+7%
|
64 919
+6%
|
75 498
+16%
|
78 159
+4%
|
74 659
-4%
|
82 356
+10%
|
68 273
-17%
|
64 704
-5%
|
66 249
+2%
|
56 236
-15%
|
56 245
+0%
|
52 559
-7%
|
44 821
-15%
|
|
EPS (Diluted) |
41.62
N/A
|
41.75
+0%
|
37.99
-9%
|
37.77
-1%
|
40.9
+8%
|
47.47
+16%
|
52.85
+11%
|
59.75
+13%
|
65.83
+10%
|
67.46
+2%
|
67.82
+1%
|
53.77
-21%
|
45.09
-16%
|
18.78
-58%
|
44.2
+135%
|
43.6
-1%
|
13.18
-70%
|
19.32
+47%
|
25.76
+33%
|
28.14
+9%
|
64.56
+129%
|
61.34
-5%
|
67.14
+9%
|
51.96
-23%
|
51.83
0%
|
62.62
+21%
|
65.52
+5%
|
87.25
+33%
|
93.23
+7%
|
98.81
+6%
|
114.73
+16%
|
118.78
+4%
|
113.63
-4%
|
125.35
+10%
|
103.47
-17%
|
98.07
-5%
|
100.41
+2%
|
85.25
-15%
|
85.15
0%
|
78.88
-7%
|
67.13
-15%
|