Ramky Infrastructure Ltd
NSE:RAMKY

Watchlist Manager
Ramky Infrastructure Ltd Logo
Ramky Infrastructure Ltd
NSE:RAMKY
Watchlist
Price: 569.5 INR -0.33%
Market Cap: 39.4B INR
Have any thoughts about
Ramky Infrastructure Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

21.7B
+0.6%
Revenue
Growth Rates:
1 Year
+15%
3 Years
+101%
5 Years
+8%
7 Years
-
10 Years
+6%
4.2B
-9%
Operating Income
Growth Rates:
1 Year
+16%
3 Years
+186%
5 Years
+327%
7 Years
-
10 Years
-
2.7B
-11%
Net Income
Growth Rates:
1 Year
-78%
3 Years
+177%
5 Years
+1 291%
7 Years
-
10 Years
-

Earnings Waterfall
Ramky Infrastructure Ltd

Revenue
21.7B INR
Cost of Revenue
-15B INR
Gross Profit
6.8B INR
Operating Expenses
-2.6B INR
Operating Income
4.2B INR
Other Expenses
-1.5B INR
Net Income
2.7B INR

Income Statement
Ramky Infrastructure Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2011 Sep-2011 Dec-2011 Mar-2012 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-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
35 361
N/A
37 480
+6%
38 756
+3%
39 341
+2%
40 431
+3%
40 154
-1%
40 775
+2%
37 735
-7%
35 909
-5%
33 742
-6%
29 212
-13%
24 017
-18%
20 505
-15%
18 699
-9%
17 446
-7%
16 441
-6%
2 828
-83%
6 006
+112%
8 131
+35%
17 488
+115%
20 127
+15%
19 617
-3%
20 063
+2%
13 871
-31%
10 785
-22%
9 905
-8%
11 038
+11%
10 563
-4%
10 814
+2%
11 614
+7%
11 875
+2%
14 587
+23%
15 673
+7%
16 484
+5%
16 689
+1%
17 051
+2%
18 901
+11%
21 320
+13%
21 558
+1%
21 605
+0%
21 729
+1%
Gross Profit
Cost of Revenue
(14 714)
(16 266)
(17 927)
(27 325)
(28 193)
(27 934)
(28 455)
(26 339)
(25 610)
(25 195)
(22 577)
(18 664)
(16 091)
(14 732)
(14 220)
(13 945)
(1 822)
(4 806)
(6 671)
(12 095)
(15 369)
(14 386)
(14 650)
(11 753)
(9 082)
(8 470)
(8 607)
(8 035)
(7 646)
(8 104)
(8 508)
(10 064)
(10 953)
(11 509)
(11 694)
(11 961)
(12 916)
(14 106)
(14 404)
(14 301)
(14 966)
Gross Profit
20 647
N/A
21 214
+3%
20 828
-2%
12 015
-42%
12 237
+2%
12 219
0%
12 321
+1%
11 398
-7%
10 301
-10%
8 548
-17%
6 635
-22%
5 352
-19%
4 414
-18%
3 968
-10%
3 227
-19%
2 496
-23%
1 006
-60%
1 200
+19%
1 460
+22%
5 392
+269%
4 758
-12%
5 231
+10%
5 414
+3%
2 118
-61%
1 705
-19%
1 437
-16%
2 432
+69%
2 528
+4%
3 168
+25%
3 510
+11%
3 367
-4%
4 522
+34%
4 720
+4%
4 975
+5%
4 995
+0%
5 091
+2%
5 985
+18%
7 215
+21%
7 154
-1%
7 304
+2%
6 763
-7%
Operating Income
Operating Expenses
(15 857)
(15 996)
(15 179)
(6 525)
(6 453)
(6 429)
(6 744)
(6 614)
(6 761)
(6 420)
(6 077)
(8 241)
(7 703)
(8 455)
(7 898)
(4 795)
(445)
(847)
(1 318)
(4 014)
(3 774)
(4 067)
(3 965)
(3 008)
(2 923)
(2 604)
(3 008)
(1 814)
(1 699)
(3 024)
(2 566)
(2 781)
(2 920)
(1 663)
(1 884)
(2 128)
(2 355)
(2 450)
(2 521)
(2 688)
(2 567)
Selling, General & Administrative
(14 608)
(13 637)
(11 521)
(1 400)
(1 439)
(1 428)
(1 315)
(1 418)
(1 337)
(1 174)
(1 053)
(895)
(740)
(678)
(610)
(1 950)
(109)
(229)
(364)
(3 497)
(536)
(541)
(521)
(2 557)
(471)
(451)
(455)
(1 494)
(478)
(502)
(508)
(2 462)
(543)
(594)
(654)
(1 696)
(747)
(770)
(834)
(887)
(916)
Research & Development
(735)
(1 435)
(2 385)
(3 415)
(3 227)
(3 093)
(3 513)
(3 234)
(2 951)
(2 623)
(2 074)
(3 593)
(3 685)
(3 928)
(3 591)
(1 851)
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
(302)
(378)
(416)
(432)
(454)
(474)
(541)
(599)
(640)
(676)
(678)
(689)
(796)
(875)
(974)
(919)
(127)
(254)
(369)
(479)
(458)
(432)
(414)
(454)
(434)
(417)
(392)
(320)
(306)
(297)
(304)
(315)
(340)
(362)
(394)
(418)
(434)
(457)
(469)
(484)
(496)
Other Operating Expenses
(211)
(546)
(857)
(1 278)
(1 334)
(1 434)
(1 374)
(1 362)
(1 832)
(1 946)
(2 272)
(3 064)
(2 483)
(2 975)
(2 725)
(76)
(208)
(363)
(584)
(38)
(2 782)
(3 094)
(3 030)
3
(2 019)
(1 736)
(2 161)
1
(916)
(2 226)
(1 755)
(4)
(2 037)
(707)
(836)
(14)
(1 174)
(1 223)
(1 218)
(1 316)
(1 156)
Operating Income
4 790
N/A
5 218
+9%
5 650
+8%
5 491
-3%
5 785
+5%
5 791
+0%
5 577
-4%
4 783
-14%
3 539
-26%
2 128
-40%
558
-74%
(2 888)
N/A
(3 289)
-14%
(4 488)
-36%
(4 673)
-4%
(2 298)
+51%
561
N/A
353
-37%
142
-60%
1 378
+870%
983
-29%
1 163
+18%
1 447
+24%
(890)
N/A
(1 220)
-37%
(1 169)
+4%
(577)
+51%
714
N/A
1 469
+106%
486
-67%
801
+65%
1 741
+117%
1 801
+3%
3 313
+84%
3 111
-6%
2 963
-5%
3 629
+23%
4 764
+31%
4 632
-3%
4 617
0%
4 196
-9%
Pre-Tax Income
Interest Income Expense
(1 668)
(1 863)
(2 128)
(2 384)
(2 515)
(2 690)
(2 854)
(2 941)
(3 037)
(3 176)
(3 274)
(3 805)
(4 168)
(4 583)
(5 144)
(4 625)
(952)
(1 860)
(2 693)
(2 292)
(3 757)
(3 643)
(3 752)
(1 281)
(3 288)
(3 323)
(3 176)
(1 415)
(3 273)
(3 270)
(3 621)
(2 062)
(3 773)
(3 859)
(3 667)
(1 908)
(3 159)
(2 705)
(2 200)
(1 585)
(1 474)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(180)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12 944
12 944
12 944
12 944
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(100)
0
0
0
(18)
0
0
0
3
0
0
0
29
0
0
0
17
0
0
0
47
0
0
0
0
0
Total Other Income
89
(108)
(225)
368
361
426
467
477
502
463
412
364
325
499
511
80
490
1 475
2 393
962
2 461
1 922
1 438
(463)
1 662
1 660
1 599
(24)
1 856
3 212
3 169
1 529
3 205
1 885
2 071
(154)
1 616
1 542
1 423
1 602
1 587
Pre-Tax Income
3 211
N/A
3 247
+1%
3 297
+2%
3 475
+5%
3 630
+4%
3 526
-3%
3 188
-10%
2 319
-27%
1 002
-57%
(586)
N/A
(2 305)
-293%
(6 329)
-175%
(7 132)
-13%
(8 573)
-20%
(9 306)
-9%
(7 123)
+23%
99
N/A
(32)
N/A
(159)
-397%
31
N/A
(313)
N/A
(559)
-79%
(866)
-55%
(2 631)
-204%
(2 846)
-8%
(2 831)
+1%
(2 154)
+24%
(696)
+68%
50
N/A
426
+752%
347
-19%
1 225
+253%
1 232
+1%
1 338
+9%
1 514
+13%
13 892
+818%
15 030
+8%
16 546
+10%
16 799
+2%
4 634
-72%
4 309
-7%
Net Income
Tax Provision
(739)
(850)
(845)
(874)
(871)
(847)
(800)
(582)
(194)
319
458
2 101
2 299
2 498
3 047
2 296
(43)
(79)
16
(32)
201
419
109
(29)
(376)
(725)
(265)
891
1 042
1 775
1 385
(825)
(1 027)
(1 160)
(1 244)
(2 365)
(2 535)
(3 398)
(3 385)
(1 424)
(1 442)
Income from Continuing Operations
2 471
2 396
2 451
2 601
2 759
2 679
2 388
1 737
809
(267)
(1 846)
(4 227)
(4 834)
(6 074)
(6 259)
(4 827)
56
(111)
(144)
0
(115)
(142)
(759)
(2 660)
(3 223)
(3 558)
(2 420)
195
1 092
2 201
1 732
400
205
178
271
11 526
12 496
13 149
13 414
3 211
2 868
Income to Minority Interest
(238)
(124)
(113)
(158)
(255)
(261)
(269)
(223)
(146)
(147)
(134)
(72)
(40)
15
36
(2)
6
67
162
151
168
164
233
680
785
848
496
1
(106)
(322)
(184)
(164)
(221)
(158)
(152)
(121)
(124)
(171)
(139)
(133)
(127)
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(143)
0
0
0
143
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 232
N/A
2 270
+2%
2 337
+3%
2 441
+4%
2 503
+3%
2 417
-3%
2 118
-12%
1 513
-29%
662
-56%
(414)
N/A
(1 980)
-378%
(4 148)
-109%
(4 723)
-14%
(5 908)
-25%
(6 072)
-3%
(4 830)
+20%
(82)
+98%
(45)
+45%
17
N/A
150
+782%
197
+31%
23
-88%
(525)
N/A
(1 981)
-277%
(2 437)
-23%
(2 708)
-11%
(1 922)
+29%
196
N/A
988
+404%
1 880
+90%
1 549
-18%
236
-85%
(16)
N/A
20
N/A
119
+495%
11 406
+9 485%
12 372
+8%
12 978
+5%
13 275
+2%
3 078
-77%
2 740
-11%
EPS (Diluted)
39.15
N/A
39.82
+2%
41
+3%
42.82
+4%
43.91
+3%
42.4
-3%
37.15
-12%
26.54
-29%
11.61
-56%
-7.26
N/A
-34.73
-378%
-72.77
-110%
-82.85
-14%
-103.64
-25%
-106.52
-3%
-84.73
+20%
-1.33
+98%
-0.78
+41%
0.26
N/A
2.41
+827%
3.17
+32%
0.33
-90%
-7.6
N/A
-29.56
-289%
-35.31
-19%
-33.85
+4%
-25.62
+24%
2.83
N/A
14.31
+406%
27.24
+90%
22.12
-19%
3.41
-85%
-0.22
N/A
0.29
N/A
1.72
+493%
164.83
+9 483%
178.74
+8%
187.6
+5%
191.77
+2%
44.48
-77%
39.61
-11%

See Also

Summary
RAMKY intrinsic value, competitors valuation, and company profile.
DCF Valuation
RAMKY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
RAMKY stock valuation using valuation multiples.
Wall Street Estimates
RAMKY 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
RAMKY 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 197,700+ 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.