Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Jubilant Pharmova Ltd
NSE:JUBLPHARMA
Price:
918.3
INR
10.15%
Market Closed
Market Cap:
145.5B
INR
Income Statement
Earnings Waterfall
Jubilant Pharmova Ltd
Jubilant Pharmova Ltd
|
Revenue
|
70.6B
INR
|
|
Cost of Revenue
|
-22.2B
INR
|
|
Gross Profit
|
48.5B
INR
|
|
Operating Expenses
|
-41.2B
INR
|
|
Operating Income
|
7.3B
INR
|
|
Other Expenses
|
-981m
INR
|
|
Net Income
|
6.3B
INR
|
Income Statement
Jubilant Pharmova Ltd
Jubilant Pharmova 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 |
58 570
N/A
|
58 262
-1%
|
58 381
+0%
|
59 589
+2%
|
59 140
-1%
|
58 933
0%
|
58 622
-1%
|
57 896
-1%
|
58 806
+2%
|
60 063
+2%
|
61 484
+2%
|
63 711
+4%
|
69 473
+9%
|
75 578
+9%
|
80 405
+6%
|
86 680
+8%
|
89 773
+4%
|
91 108
+1%
|
92 141
+1%
|
76 520
-17%
|
67 929
-11%
|
59 758
-12%
|
49 500
-17%
|
58 340
+18%
|
60 873
+4%
|
60 985
+0%
|
65 772
+8%
|
66 433
+1%
|
61 825
-7%
|
61 302
-1%
|
59 472
-3%
|
58 892
-1%
|
61 312
+4%
|
62 817
+2%
|
64 169
+2%
|
64 977
+1%
|
66 223
+2%
|
67 029
+1%
|
68 477
+2%
|
69 197
+1%
|
70 643
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(26 429)
|
(29 171)
|
(25 188)
|
(24 828)
|
(23 759)
|
(25 163)
|
(21 839)
|
(21 028)
|
(21 102)
|
(23 938)
|
(22 692)
|
(23 878)
|
(26 516)
|
(31 897)
|
(30 816)
|
(33 510)
|
(34 400)
|
(38 213)
|
(34 808)
|
(25 394)
|
(20 213)
|
(16 483)
|
(9 415)
|
(14 529)
|
(15 536)
|
(17 535)
|
(16 553)
|
(16 473)
|
(14 623)
|
(17 870)
|
(15 144)
|
(15 583)
|
(17 630)
|
(22 228)
|
(20 111)
|
(20 853)
|
(21 431)
|
(24 221)
|
(21 823)
|
(21 798)
|
(22 183)
|
|
| Gross Profit |
32 142
N/A
|
29 091
-9%
|
33 194
+14%
|
34 762
+5%
|
35 382
+2%
|
33 770
-5%
|
36 783
+9%
|
36 869
+0%
|
37 705
+2%
|
36 125
-4%
|
38 793
+7%
|
39 833
+3%
|
42 957
+8%
|
43 681
+2%
|
49 587
+14%
|
53 168
+7%
|
55 371
+4%
|
52 896
-4%
|
57 332
+8%
|
51 125
-11%
|
47 715
-7%
|
43 275
-9%
|
40 086
-7%
|
43 812
+9%
|
45 338
+3%
|
43 451
-4%
|
49 218
+13%
|
49 958
+2%
|
47 200
-6%
|
43 432
-8%
|
44 328
+2%
|
43 310
-2%
|
43 683
+1%
|
40 589
-7%
|
44 058
+9%
|
44 124
+0%
|
44 792
+2%
|
42 808
-4%
|
46 654
+9%
|
47 399
+2%
|
48 460
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 119)
|
(25 079)
|
(27 356)
|
(26 833)
|
(26 172)
|
(23 761)
|
(26 766)
|
(27 247)
|
(27 803)
|
(25 355)
|
(28 547)
|
(30 023)
|
(32 387)
|
(31 697)
|
(37 710)
|
(39 954)
|
(41 497)
|
(38 969)
|
(43 723)
|
(39 026)
|
(36 358)
|
(30 888)
|
(30 346)
|
(33 522)
|
(34 349)
|
(32 008)
|
(36 848)
|
(37 838)
|
(38 039)
|
(35 187)
|
(38 475)
|
(38 606)
|
(39 472)
|
(36 577)
|
(42 015)
|
(41 877)
|
(41 827)
|
(37 577)
|
(40 656)
|
(40 873)
|
(41 207)
|
|
| Selling, General & Administrative |
(14 931)
|
(22 198)
|
(14 870)
|
(14 986)
|
(14 964)
|
(20 724)
|
(14 935)
|
(14 893)
|
(15 129)
|
(22 314)
|
(15 889)
|
(16 819)
|
(18 325)
|
(28 063)
|
(21 313)
|
(22 566)
|
(23 483)
|
(34 822)
|
(24 571)
|
(21 906)
|
(20 485)
|
(27 588)
|
(18 354)
|
(19 737)
|
(19 910)
|
(28 502)
|
(20 110)
|
(20 515)
|
(20 665)
|
(31 071)
|
(20 734)
|
(20 987)
|
(21 421)
|
(32 191)
|
(21 845)
|
(21 817)
|
(21 953)
|
(33 180)
|
(22 212)
|
(22 537)
|
(22 323)
|
|
| Depreciation & Amortization |
(2 905)
|
(2 880)
|
(2 851)
|
(2 881)
|
(2 805)
|
(2 878)
|
(2 883)
|
(2 881)
|
(2 889)
|
(2 877)
|
(2 903)
|
(2 973)
|
(3 064)
|
(3 240)
|
(4 305)
|
(4 410)
|
(4 514)
|
(3 603)
|
(3 750)
|
(3 410)
|
(3 323)
|
(4 315)
|
(3 188)
|
(3 484)
|
(3 608)
|
(4 261)
|
(3 552)
|
(3 699)
|
(3 673)
|
(3 817)
|
(3 883)
|
(3 825)
|
(3 835)
|
(3 826)
|
(5 492)
|
(5 518)
|
(5 521)
|
(3 819)
|
(3 829)
|
(3 777)
|
(3 744)
|
|
| Other Operating Expenses |
(10 283)
|
0
|
(9 635)
|
(8 965)
|
(8 404)
|
(159)
|
(8 949)
|
(9 473)
|
(9 785)
|
(164)
|
(9 755)
|
(10 231)
|
(10 998)
|
(392)
|
(12 091)
|
(12 977)
|
(13 499)
|
(544)
|
(15 401)
|
(13 709)
|
(12 549)
|
1 016
|
(8 806)
|
(10 303)
|
(10 833)
|
754
|
(13 185)
|
(13 623)
|
(13 699)
|
(299)
|
(13 859)
|
(13 796)
|
(14 216)
|
(560)
|
(14 679)
|
(14 542)
|
(14 353)
|
(578)
|
(14 615)
|
(14 559)
|
(15 140)
|
|
| Operating Income |
4 023
N/A
|
4 013
0%
|
5 838
+45%
|
7 929
+36%
|
9 210
+16%
|
10 009
+9%
|
10 018
+0%
|
9 622
-4%
|
9 903
+3%
|
10 770
+9%
|
10 246
-5%
|
9 812
-4%
|
10 570
+8%
|
11 984
+13%
|
11 878
-1%
|
13 214
+11%
|
13 875
+5%
|
13 926
+0%
|
13 610
-2%
|
12 100
-11%
|
11 357
-6%
|
12 387
+9%
|
9 738
-21%
|
10 288
+6%
|
10 988
+7%
|
11 442
+4%
|
12 370
+8%
|
12 120
-2%
|
9 161
-24%
|
8 245
-10%
|
5 852
-29%
|
4 703
-20%
|
4 210
-10%
|
4 013
-5%
|
2 043
-49%
|
2 247
+10%
|
2 965
+32%
|
5 231
+76%
|
5 998
+15%
|
6 526
+9%
|
7 253
+11%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 485)
|
(3 317)
|
(3 683)
|
(3 638)
|
(3 565)
|
(3 789)
|
(3 633)
|
(3 518)
|
(3 612)
|
(3 056)
|
(3 277)
|
(3 137)
|
(2 926)
|
(2 478)
|
(2 883)
|
(2 850)
|
(2 762)
|
(1 933)
|
(2 197)
|
(1 883)
|
(1 688)
|
(1 553)
|
(1 750)
|
(1 902)
|
(1 909)
|
(2 157)
|
(1 696)
|
(1 592)
|
(1 463)
|
(1 921)
|
(1 510)
|
(1 596)
|
(1 753)
|
(1 342)
|
(1 991)
|
(2 115)
|
(2 174)
|
(1 832)
|
(2 559)
|
(2 599)
|
(2 576)
|
|
| Non-Reccuring Items |
221
|
159
|
(295)
|
(370)
|
(396)
|
(589)
|
(599)
|
0
|
0
|
(37)
|
(22)
|
0
|
0
|
(910)
|
0
|
0
|
(62)
|
(2 908)
|
(2 908)
|
(2 908)
|
(3 175)
|
(633)
|
(329)
|
(329)
|
(109)
|
(468)
|
(212)
|
(212)
|
(103)
|
0
|
0
|
(568)
|
(568)
|
(2 282)
|
(568)
|
0
|
0
|
(1 689)
|
2 270
|
2 128
|
1 939
|
|
| Gain/Loss on Disposition of Assets |
0
|
(419)
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
|
| Total Other Income |
403
|
(33)
|
421
|
202
|
170
|
(119)
|
139
|
143
|
165
|
(237)
|
273
|
295
|
276
|
36
|
427
|
394
|
652
|
0
|
359
|
393
|
135
|
(72)
|
316
|
279
|
283
|
(40)
|
177
|
187
|
210
|
14
|
187
|
273
|
309
|
(83)
|
356
|
324
|
587
|
4
|
741
|
859
|
593
|
|
| Pre-Tax Income |
1 161
N/A
|
403
-65%
|
2 282
+466%
|
4 123
+81%
|
5 419
+31%
|
5 422
+0%
|
5 926
+9%
|
6 249
+5%
|
6 458
+3%
|
7 376
+14%
|
7 221
-2%
|
6 969
-3%
|
7 920
+14%
|
8 591
+8%
|
9 423
+10%
|
10 760
+14%
|
11 704
+9%
|
9 038
-23%
|
8 864
-2%
|
7 701
-13%
|
6 628
-14%
|
10 129
+53%
|
7 974
-21%
|
8 336
+5%
|
9 254
+11%
|
8 711
-6%
|
10 640
+22%
|
10 503
-1%
|
7 804
-26%
|
6 304
-19%
|
4 530
-28%
|
2 814
-38%
|
2 199
-22%
|
278
-87%
|
(161)
N/A
|
455
N/A
|
1 378
+203%
|
1 705
+24%
|
6 450
+278%
|
6 914
+7%
|
7 209
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(906)
|
(805)
|
(1 473)
|
(1 190)
|
(1 224)
|
(1 554)
|
(1 721)
|
(1 856)
|
(2 100)
|
(1 630)
|
(1 683)
|
(1 613)
|
(1 616)
|
(2 247)
|
(2 512)
|
(3 005)
|
(3 403)
|
(3 268)
|
(3 249)
|
(3 461)
|
(3 482)
|
(4 068)
|
(3 411)
|
(3 027)
|
(3 337)
|
(2 972)
|
(3 651)
|
(3 557)
|
(2 539)
|
(2 174)
|
(1 537)
|
(1 198)
|
(1 252)
|
(927)
|
(896)
|
(940)
|
(1 038)
|
(978)
|
(965)
|
(1 025)
|
(977)
|
|
| Income from Continuing Operations |
255
|
(402)
|
807
|
2 932
|
4 194
|
3 868
|
4 204
|
4 392
|
4 357
|
5 746
|
5 538
|
5 357
|
6 304
|
6 344
|
6 911
|
7 754
|
8 301
|
5 770
|
5 616
|
4 242
|
3 149
|
6 060
|
4 565
|
5 310
|
5 917
|
5 739
|
6 990
|
6 947
|
5 266
|
4 130
|
2 993
|
1 616
|
948
|
(649)
|
(1 056)
|
(484)
|
340
|
727
|
5 485
|
5 889
|
6 232
|
|
| Income to Minority Interest |
(271)
|
(176)
|
(114)
|
(33)
|
46
|
50
|
10
|
5
|
4
|
10
|
69
|
86
|
70
|
84
|
71
|
49
|
(15)
|
(26)
|
(47)
|
(53)
|
14
|
0
|
0
|
(1)
|
0
|
3
|
3
|
6
|
7
|
9
|
12
|
16
|
18
|
39
|
41
|
39
|
39
|
44
|
43
|
42
|
40
|
|
| 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) |
(17)
N/A
|
(578)
-3 300%
|
693
N/A
|
2 898
+318%
|
4 240
+46%
|
3 918
-8%
|
4 214
+8%
|
4 396
+4%
|
4 360
-1%
|
5 757
+32%
|
5 606
-3%
|
5 443
-3%
|
6 374
+17%
|
6 428
+1%
|
6 982
+9%
|
7 803
+12%
|
8 286
+6%
|
5 745
-31%
|
5 569
-3%
|
5 959
+7%
|
5 385
-10%
|
8 982
+67%
|
8 013
-11%
|
7 759
-3%
|
8 824
+14%
|
8 359
-5%
|
9 084
+9%
|
8 272
-9%
|
5 683
-31%
|
4 139
-27%
|
3 003
-27%
|
1 630
-46%
|
963
-41%
|
(610)
N/A
|
(1 016)
-67%
|
(446)
+56%
|
379
N/A
|
771
+104%
|
5 528
+617%
|
5 931
+7%
|
6 272
+6%
|
|
| EPS (Diluted) |
-0.11
N/A
|
-3.63
-3 200%
|
4.44
N/A
|
18.57
+318%
|
27.17
+46%
|
25.11
-8%
|
27.03
+8%
|
28.17
+4%
|
27.94
-1%
|
36.91
+32%
|
35.93
-3%
|
34.89
-3%
|
40.85
+17%
|
41.2
+1%
|
44.75
+9%
|
50.01
+12%
|
53.11
+6%
|
36.82
-31%
|
35.02
-5%
|
37.01
+6%
|
33.86
-9%
|
56.49
+67%
|
50.39
-11%
|
48.19
-4%
|
55.49
+15%
|
52.57
-5%
|
57.13
+9%
|
52.02
-9%
|
35.74
-31%
|
26.03
-27%
|
18.87
-28%
|
10.12
-46%
|
6.01
-41%
|
-3.83
N/A
|
-6.36
-66%
|
-2.81
+56%
|
2.38
N/A
|
4.85
+104%
|
34.9
+620%
|
37.27
+7%
|
39.54
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
