Income Statement

Revenue

-5%

+208%

10Y

Currency: INR

	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-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	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	6	13	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	24	0	0	0	22	0	0	0	19	0	0	0	31	0	0	0	94	0	0	0	180	0	0	0
Revenue	9 191 N/A	9 093 -1%	8 848 -3%	9 076 +3%	9 858 +9%	10 340 +5%	11 048 +7%	10 551 -5%	10 118 -4%	9 965 -2%	9 410 -6%	10 241 +9%	10 638 +4%	10 628 0%	10 591 0%	9 894 -7%	9 552 -3%	9 430 -1%	9 451 +0%	9 606 +2%	9 235 -4%	9 223 0%	9 654 +5%	10 475 +8%	11 411 +9%	11 611 +2%	12 042 +4%	11 743 -2%	11 024 -6%	10 203 -7%	9 864 -3%	10 339 +5%	13 047 +26%	15 614 +20%	18 336 +17%	20 714 +13%	23 333 +13%	26 769 +15%	30 211 +13%	33 454 +11%	35 280 +5%	35 349 +0%	35 407 +0%	34 593 -2%	34 663 +0%	34 287 -1%	33 625 -2%	33 869 +1%	32 280 -5%	31 691 -2%	31 945 +1%	31 830 0%
Gross Profit
Cost of Revenue	(5 234)	(4 246)	(4 003)	(4 114)	(5 042)	(5 257)	(5 799)	(5 521)	(5 263)	(4 733)	(4 376)	(4 706)	(5 267)	(5 252)	(5 222)	(5 106)	(5 258)	(4 982)	(5 013)	(5 123)	(4 945)	(4 717)	(4 979)	(5 454)	(6 291)	(6 125)	(6 443)	(6 213)	(5 728)	(5 260)	(5 092)	(5 417)	(7 558)	(9 033)	(10 904)	(12 570)	(14 842)	(16 890)	(19 270)	(21 248)	(22 501)	(21 691)	(20 954)	(19 882)	(20 100)	(18 530)	(17 832)	(18 167)	(17 035)	(16 226)	(15 772)	(15 486)
Gross Profit	3 957 N/A	4 673 +18%	4 671 0%	4 911 +5%	4 817 -2%	5 083 +6%	5 250 +3%	5 030 -4%	4 856 -3%	5 232 +8%	5 035 -4%	5 535 +10%	5 372 -3%	5 376 +0%	5 369 0%	4 788 -11%	4 294 -10%	4 448 +4%	4 438 0%	4 483 +1%	4 289 -4%	4 506 +5%	4 675 +4%	5 021 +7%	5 121 +2%	5 486 +7%	5 600 +2%	5 530 -1%	5 295 -4%	4 944 -7%	4 773 -3%	4 921 +3%	5 488 +12%	6 581 +20%	7 432 +13%	8 144 +10%	8 492 +4%	9 880 +16%	10 941 +11%	12 206 +12%	12 779 +5%	13 658 +7%	14 453 +6%	14 712 +2%	14 563 -1%	15 757 +8%	15 793 +0%	15 702 -1%	15 246 -3%	15 465 +1%	16 174 +5%	16 344 +1%
Operating Income
Operating Expenses	(3 266)	(4 137)	(4 239)	(4 400)	(4 181)	(4 416)	(4 551)	(4 498)	(4 390)	(4 666)	(4 520)	(4 744)	(4 480)	(4 595)	(4 602)	(4 241)	(3 828)	(4 016)	(3 999)	(4 089)	(4 015)	(4 200)	(4 265)	(4 535)	(4 524)	(4 898)	(5 019)	(4 952)	(4 734)	(4 593)	(4 420)	(4 414)	(4 586)	(5 230)	(5 813)	(6 440)	(6 779)	(7 951)	(8 809)	(9 706)	(9 930)	(10 720)	(11 401)	(11 592)	(11 282)	(12 438)	(12 426)	(12 838)	(12 931)	(13 743)	(14 896)	(15 212)
Selling, General & Administrative	(2 850)	(1 108)	(1 132)	(1 161)	(3 720)	(1 290)	(1 311)	(1 314)	(3 709)	(1 415)	(1 426)	(1 511)	(3 913)	(1 531)	(1 582)	(1 522)	(3 325)	(1 462)	(1 431)	(1 435)	(3 488)	(1 527)	(1 556)	(1 604)	(4 009)	(1 621)	(1 643)	(1 688)	(4 188)	(1 595)	(1 532)	(1 513)	(4 058)	(1 799)	(1 990)	(2 147)	(6 103)	(2 273)	(2 366)	(2 455)	(9 108)	(2 662)	(2 896)	(3 073)	(10 842)	(3 337)	(3 294)	(3 354)	(11 255)	(3 531)	(3 551)	(3 453)
Depreciation & Amortization	(215)	(215)	(216)	(229)	(238)	(277)	(310)	(340)	(378)	(350)	(323)	(288)	(250)	(244)	(236)	(228)	(221)	(221)	(227)	(234)	(241)	(243)	(241)	(236)	(229)	(227)	(225)	(225)	(218)	(217)	(216)	(215)	(221)	(219)	(217)	(213)	(226)	(237)	(255)	(274)	(302)	(327)	(345)	(382)	(441)	(554)	(669)	(793)	(864)	(915)	(976)	(1 009)
Other Operating Expenses	(200)	(2 814)	(2 891)	(3 011)	(224)	(2 850)	(2 930)	(2 845)	(303)	(2 901)	(2 772)	(2 944)	(318)	(2 820)	(2 784)	(2 490)	(282)	(2 333)	(2 341)	(2 420)	(286)	(2 431)	(2 469)	(2 696)	(287)	(3 051)	(3 151)	(3 039)	(326)	(2 780)	(2 673)	(2 686)	(306)	(3 212)	(3 606)	(4 080)	(451)	(5 442)	(6 189)	(6 976)	(520)	(7 731)	(8 160)	(8 137)	0	(8 548)	(8 463)	(8 692)	(811)	(9 297)	(10 368)	(10 749)
Operating Income	691 N/A	710 +3%	605 -15%	562 -7%	636 +13%	667 +5%	699 +5%	532 -24%	466 -12%	566 +21%	514 -9%	791 +54%	891 +13%	781 -12%	767 -2%	547 -29%	466 -15%	432 -7%	439 +2%	394 -10%	274 -30%	306 +12%	410 +34%	486 +19%	596 +23%	587 -1%	581 -1%	577 -1%	562 -3%	351 -38%	353 +0%	508 +44%	903 +78%	1 352 +50%	1 619 +20%	1 704 +5%	1 712 +0%	1 929 +13%	2 132 +11%	2 501 +17%	2 849 +14%	2 939 +3%	3 052 +4%	3 120 +2%	3 281 +5%	3 319 +1%	3 367 +1%	2 864 -15%	2 314 -19%	1 722 -26%	1 278 -26%	1 132 -11%
Pre-Tax Income
Interest Income Expense	110	(105)	(38)	(9)	25	(58)	(40)	(53)	233	41	10	20	125	(7)	9	5	182	35	58	44	197	89	29	70	292	64	95	64	233	(31)	(22)	(29)	203	(36)	(13)	20	301	(2)	(11)	(51)	353	61	91	70	494	34	(144)	(19)	386	(185)	(109)	(256)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(32)	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
Gain/Loss on Disposition of Assets	(2)	0	0	0	5	0	0	0	118	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(1)	0	0	0	0	0	0	0	(3)	0	0	0	2	282	282	282	282	0	0	(344)
Total Other Income	125	196	144	202	103	179	234	228	47	322	275	247	38	197	204	214	28	165	130	111	60	176	202	260	24	282	301	285	37	267	241	237	26	258	280	276	35	366	362	389	(12)	422	470	483	(2)	434	460	507	3	474	394	315
Pre-Tax Income	923 N/A	800 -13%	712 -11%	754 +6%	769 +2%	788 +2%	894 +13%	707 -21%	864 +22%	929 +8%	799 -14%	1 058 +32%	1 054 0%	971 -8%	979 +1%	766 -22%	675 -12%	631 -6%	627 -1%	550 -12%	530 -4%	570 +8%	640 +12%	816 +27%	879 +8%	934 +6%	977 +5%	927 -5%	831 -10%	587 -29%	572 -3%	716 +25%	1 131 +58%	1 574 +39%	1 885 +20%	2 000 +6%	2 049 +2%	2 293 +12%	2 483 +8%	2 840 +14%	3 187 +12%	3 422 +7%	3 612 +6%	3 673 +2%	3 775 +3%	4 068 +8%	3 964 -3%	3 633 -8%	2 986 -18%	2 011 -33%	1 563 -22%	846 -46%
Net Income
Tax Provision	(208)	(192)	(165)	(213)	(204)	(218)	(134)	(71)	(82)	(96)	(169)	(251)	(229)	(192)	(220)	(163)	(229)	(222)	(201)	(195)	(135)	(144)	(172)	(199)	(197)	(199)	(170)	(137)	(127)	(75)	(107)	(177)	(320)	(437)	(528)	(554)	(546)	(600)	(642)	(746)	(789)	(850)	(898)	(877)	(941)	(979)	(961)	(923)	(796)	(610)	(507)	(326)
Income from Continuing Operations	715	608	547	541	565	570	760	636	782	833	630	808	825	779	760	603	446	409	426	355	395	426	468	617	682	735	807	789	704	512	464	539	811	1 138	1 357	1 446	1 502	1 693	1 841	2 093	2 398	2 572	2 715	2 796	2 834	3 089	3 004	2 711	2 189	1 401	1 055	521
Income to Minority Interest	(35)	(34)	(42)	(35)	(19)	(30)	(36)	(32)	(20)	(8)	(4)	(1)	0	1	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)	680 N/A	574 -16%	505 -12%	506 +0%	546 +8%	540 -1%	724 +34%	604 -17%	763 +26%	824 +8%	626 -24%	806 +29%	825 +2%	780 -6%	760 -3%	603 -21%	446 -26%	409 -8%	426 +4%	355 -17%	395 +11%	426 +8%	468 +10%	617 +32%	682 +11%	735 +8%	807 +10%	789 -2%	704 -11%	512 -27%	464 -9%	539 +16%	810 +50%	1 138 +40%	1 357 +19%	1 446 +7%	1 502 +4%	1 693 +13%	1 841 +9%	2 093 +14%	2 398 +15%	2 572 +7%	2 714 +6%	2 795 +3%	2 834 +1%	3 089 +9%	3 003 -3%	2 710 -10%	2 189 -19%	1 401 -36%	1 055 -25%	520 -51%
EPS (Diluted)	3.83 N/A	3.24 -15%	2.84 -12%	2.85 +0%	3.08 +8%	3.04 -1%	4 +32%	3.4 -15%	4.29 +26%	4.53 +6%	3.37 -26%	4.5 +34%	4.61 +2%	4.37 -5%	4.2 -4%	3.37 -20%	2.49 -26%	2.27 -9%	2.42 +7%	1.97 -19%	2.18 +11%	2.34 +7%	2.56 +9%	3.37 +32%	3.74 +11%	4.03 +8%	4.42 +10%	4.32 -2%	3.85 -11%	2.79 -28%	2.53 -9%	2.94 +16%	4.42 +50%	6.18 +40%	7.41 +20%	7.88 +6%	8.18 +4%	9.23 +13%	10.03 +9%	11.4 +14%	13.05 +14%	13.99 +7%	14.79 +6%	15.21 +3%	15.42 +1%	16.81 +9%	16.34 -3%	14.7 -10%	11.91 -19%	7.62 -36%	5.74 -25%	2.81 -51%

Income Statement Balance Sheet Cash Flow Statement

Praj Industries Ltd
NSE:PRAJIND

Income Statement

Earnings Waterfall
Praj Industries Ltd

Income Statement
Praj Industries Ltd

See Also

Company

Help

Tools

Stocks

Praj Industries Ltd NSE:PRAJIND

Income Statement

Earnings Waterfall Praj Industries Ltd

Income Statement Praj Industries Ltd

See Also

Company

Help

Tools

Stocks

Praj Industries Ltd
NSE:PRAJIND

Earnings Waterfall
Praj Industries Ltd

Income Statement
Praj Industries Ltd