Indoco Remedies Ltd
NSE:INDOCO

Watchlist Manager
Indoco Remedies Ltd Logo
Indoco Remedies Ltd
NSE:INDOCO
Watchlist
Price: 320.05 INR 6.75% Market Closed
Market Cap: 29.5B INR
Have any thoughts about
Indoco Remedies Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

17.7B
-3%
Revenue
Growth Rates:
1 Year
+36%
3 Years
+26%
5 Years
+67%
7 Years
-
10 Years
-
928.8m
-29%
Operating Income
Growth Rates:
1 Year
-32%
3 Years
-56%
5 Years
+158%
7 Years
-
10 Years
-
320.4m
-58%
Net Income
Growth Rates:
1 Year
-63%
3 Years
-76%
5 Years
+21%
7 Years
-
10 Years
-

Earnings Waterfall
Indoco Remedies Ltd

Revenue
17.7B INR
Cost of Revenue
-5.6B INR
Gross Profit
12.1B INR
Operating Expenses
-11.2B INR
Operating Income
928.8m INR
Other Expenses
-608.4m INR
Net Income
320.4m INR

Income Statement
Indoco Remedies Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 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 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
3 445
N/A
3 613
+5%
3 787
+5%
4 007
+6%
4 128
+3%
4 521
+10%
4 716
+4%
4 811
+2%
4 948
+3%
5 091
+3%
5 389
+6%
5 731
+6%
6 028
+5%
6 151
+2%
6 231
+1%
6 308
+1%
2 178
-65%
4 538
+108%
7 164
+58%
9 684
+35%
10 033
+4%
10 599
+6%
10 866
+3%
11 066
+2%
11 298
+2%
11 654
+3%
12 084
+4%
12 415
+3%
13 524
+9%
14 111
+4%
14 368
+2%
15 408
+7%
15 622
+1%
16 084
+3%
16 496
+3%
12 587
-24%
13 074
+4%
13 677
+5%
18 173
+33%
18 223
+0%
17 732
-3%
Gross Profit
Cost of Revenue
(1 446)
(1 517)
(1 597)
(1 733)
(1 815)
(2 012)
(2 107)
(2 086)
(2 128)
(2 172)
(2 288)
(2 410)
(2 544)
(2 580)
(2 590)
(2 626)
(713)
(1 509)
(2 391)
(3 615)
(3 346)
(3 445)
(3 391)
(3 801)
(3 264)
(3 271)
(3 386)
(4 070)
(3 828)
(3 989)
(4 132)
(5 224)
(4 786)
(4 996)
(5 213)
(3 864)
(4 063)
(4 183)
(6 381)
(5 720)
(5 615)
Gross Profit
2 000
N/A
2 096
+5%
2 190
+4%
2 274
+4%
2 313
+2%
2 509
+8%
2 609
+4%
2 725
+4%
2 820
+3%
2 919
+4%
3 101
+6%
3 321
+7%
3 484
+5%
3 570
+2%
3 641
+2%
3 682
+1%
1 465
-60%
3 029
+107%
4 773
+58%
6 069
+27%
6 688
+10%
7 154
+7%
7 475
+4%
7 265
-3%
8 033
+11%
8 384
+4%
8 698
+4%
8 345
-4%
9 696
+16%
10 121
+4%
10 235
+1%
10 184
-1%
10 837
+6%
11 088
+2%
11 283
+2%
8 723
-23%
9 011
+3%
9 493
+5%
11 792
+24%
12 503
+6%
12 117
-3%
Operating Income
Operating Expenses
(1 694)
(1 729)
(1 771)
(1 856)
(1 908)
(2 024)
(2 092)
(2 183)
(2 293)
(2 382)
(2 510)
(2 591)
(2 699)
(2 802)
(2 903)
(2 993)
(1 518)
(3 137)
(4 811)
(6 014)
(6 529)
(6 795)
(7 013)
(6 709)
(7 268)
(7 343)
(7 397)
(6 831)
(7 833)
(8 010)
(8 015)
(7 677)
(8 486)
(8 685)
(8 974)
(7 140)
(7 650)
(8 195)
(10 258)
(11 189)
(11 188)
Selling, General & Administrative
(497)
(520)
(543)
(565)
(583)
(624)
(644)
(673)
(707)
(745)
(788)
(824)
(875)
(917)
(967)
(1 079)
(563)
(1 147)
(1 738)
(4 545)
(2 362)
(2 421)
(2 512)
(5 303)
(2 614)
(2 724)
(2 771)
(5 147)
(2 832)
(2 822)
(2 806)
(5 824)
(3 014)
(3 076)
(3 185)
(2 541)
(2 658)
(2 736)
(7 882)
(3 677)
(3 684)
Research & Development
(97)
(96)
(97)
(102)
(97)
(96)
(96)
(93)
(97)
(102)
(103)
(108)
(122)
(127)
(134)
(129)
(132)
(260)
(384)
(515)
(494)
(483)
(488)
(497)
(488)
(529)
(573)
(597)
(660)
(716)
(714)
(746)
(764)
(738)
(765)
(625)
(695)
(738)
(972)
(980)
(875)
Depreciation & Amortization
(111)
(115)
(117)
(121)
(125)
(130)
(134)
(135)
(142)
(155)
(174)
(193)
(211)
(224)
(228)
(237)
(167)
(344)
(521)
(716)
(718)
(722)
(721)
(679)
(730)
(735)
(728)
(731)
(762)
(771)
(795)
(772)
(768)
(730)
(710)
(527)
(585)
(656)
(919)
(995)
(1 069)
Other Operating Expenses
(990)
(999)
(1 014)
(1 068)
(1 104)
(1 175)
(1 218)
(1 282)
(1 348)
(1 381)
(1 446)
(1 467)
(1 491)
(1 534)
(1 574)
(1 548)
(656)
(1 387)
(2 169)
(237)
(2 954)
(3 168)
(3 292)
(230)
(3 436)
(3 356)
(3 326)
(356)
(3 580)
(3 701)
(3 700)
(335)
(3 940)
(4 140)
(4 314)
(3 447)
(3 712)
(4 065)
(486)
(5 537)
(5 560)
Operating Income
305
N/A
367
+20%
419
+14%
418
0%
405
-3%
484
+20%
517
+7%
542
+5%
527
-3%
537
+2%
591
+10%
730
+23%
785
+7%
768
-2%
739
-4%
689
-7%
(53)
N/A
(108)
-104%
(38)
+65%
56
N/A
158
+183%
359
+127%
462
+29%
555
+20%
765
+38%
1 040
+36%
1 301
+25%
1 514
+16%
1 863
+23%
2 111
+13%
2 221
+5%
2 506
+13%
2 351
-6%
2 403
+2%
2 309
-4%
1 584
-31%
1 361
-14%
1 298
-5%
1 534
+18%
1 314
-14%
929
-29%
Pre-Tax Income
Interest Income Expense
(54)
(46)
(35)
(7)
(14)
(19)
(25)
(5)
(12)
(52)
(123)
(258)
(327)
(317)
(290)
(219)
(72)
(122)
(159)
(179)
(195)
(199)
(231)
(237)
(259)
(264)
(255)
(204)
(208)
(179)
(157)
(127)
(140)
(162)
(194)
(201)
(229)
(260)
(319)
(445)
(543)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
0
0
0
(29)
0
0
0
0
0
0
0
(17)
0
0
0
0
0
(82)
115
115
115
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
(2)
0
0
0
(2)
0
0
0
(5)
0
0
0
0
0
0
(4)
0
0
Total Other Income
4
2
2
20
19
19
19
29
37
43
47
40
34
29
29
15
3
6
12
35
65
67
69
(2)
21
20
16
12
37
42
40
9
26
19
21
11
52
72
32
105
76
Pre-Tax Income
255
N/A
323
+27%
386
+20%
431
+12%
411
-5%
484
+18%
511
+6%
566
+11%
552
-2%
528
-4%
515
-3%
513
0%
492
-4%
480
-2%
478
0%
486
+2%
(122)
N/A
(224)
-84%
(185)
+17%
(93)
+50%
28
N/A
228
+706%
301
+32%
286
-5%
527
+84%
796
+51%
1 062
+33%
1 320
+24%
1 693
+28%
1 974
+17%
2 104
+7%
2 366
+12%
2 236
-5%
2 260
+1%
2 136
-5%
1 394
-35%
1 184
-15%
1 028
-13%
1 358
+32%
1 089
-20%
577
-47%
Net Income
Tax Provision
(18)
(15)
(7)
(10)
(10)
(24)
(40)
(55)
(71)
(62)
(55)
(49)
(42)
(48)
(55)
(58)
0
27
42
64
83
36
2
(45)
(133)
(225)
(328)
(390)
(536)
(657)
(710)
(818)
(699)
(642)
(567)
(374)
(308)
(278)
(388)
(342)
(283)
Income from Continuing Operations
237
308
379
421
400
460
471
511
480
466
460
463
450
432
423
428
(122)
(196)
(144)
(29)
111
264
302
241
393
572
734
930
1 157
1 317
1 393
1 548
1 537
1 617
1 569
1 021
876
750
970
746
294
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
2
1
8
15
21
27
Equity Earnings Affiliates
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
0
0
Net Income (Common)
237
N/A
308
+30%
379
+23%
421
+11%
400
-5%
460
+15%
471
+2%
511
+8%
480
-6%
466
-3%
460
-1%
463
+1%
450
-3%
432
-4%
423
-2%
427
+1%
(122)
N/A
(196)
-61%
(144)
+27%
(29)
+80%
112
N/A
264
+137%
302
+15%
241
-20%
393
+63%
572
+45%
734
+28%
930
+27%
1 157
+24%
1 317
+14%
1 393
+6%
1 548
+11%
1 537
-1%
1 617
+5%
1 569
-3%
1 023
-35%
876
-14%
758
-14%
985
+30%
767
-22%
320
-58%
EPS (Diluted)
2.58
N/A
3.34
+29%
4.11
+23%
4.56
+11%
4.34
-5%
5
+15%
5.12
+2%
5.56
+9%
5.22
-6%
5.06
-3%
5
-1%
5.03
+1%
4.88
-3%
4.69
-4%
4.59
-2%
4.63
+1%
-1.32
N/A
-2.13
-61%
-1.56
+27%
-0.32
+79%
1.21
N/A
2.87
+137%
3.29
+15%
2.62
-20%
4.27
+63%
6.2
+45%
7.96
+28%
10.1
+27%
12.55
+24%
14.29
+14%
15.12
+6%
16.82
+11%
16.68
-1%
17.56
+5%
16.99
-3%
10.98
-35%
9.54
-13%
7.85
-18%
10.67
+36%
5.85
-45%
3.64
-38%

See Also

Summary
INDOCO intrinsic value, competitors valuation, and company profile.
DCF Valuation
INDOCO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INDOCO stock valuation using valuation multiples.
Wall Street Estimates
INDOCO 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
INDOCO 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 201,200+ 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 Wide Economic Moat 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.