S

Safari Industries (India) Ltd
NSE:SAFARI

Watchlist Manager
Safari Industries (India) Ltd
NSE:SAFARI
Watchlist
Price: 1 942.8 INR -0.88% Market Closed
Market Cap: 95B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+17%
3 Years
+268%
5 Years
+671%
7 Years
-
10 Years
+779%
0
Operating Income
+0%
Growth Rates:
1 Year
+9%
3 Years
+36 763%
5 Years
+1 212%
7 Years
-
10 Years
+2 688%
0
Net Income
+0%
Growth Rates:
1 Year
+15%
3 Years
+19 074%
5 Years
+1 959%
7 Years
-
10 Years
+26 506%

Earnings Waterfall
Safari Industries (India) Ltd

Revenue
15.7B INR
Cost of Revenue
-8.3B INR
Gross Profit
7.4B INR
Operating Expenses
-5.3B INR
Operating Income
2.1B INR
Other Expenses
-410.2m INR
Net Income
1.7B INR

Income Statement
Safari Industries (India) Ltd

Rotate your device to view
Income Statement
Currency: INR
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 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
634
N/A
673
+6%
694
+3%
660
-5%
688
+4%
662
-4%
631
-5%
617
-2%
606
-2%
640
+6%
787
+23%
934
+19%
1 247
+33%
1 415
+13%
1 503
+6%
1 665
+11%
1 790
+8%
1 924
+7%
2 025
+5%
2 159
+7%
2 040
-6%
3 754
+84%
5 415
+44%
6 859
+27%
5 020
-27%
3 936
-22%
3 395
-14%
3 280
-3%
4 280
+31%
5 537
+29%
6 457
+17%
7 057
+9%
8 787
+25%
10 050
+14%
11 041
+10%
12 084
+9%
13 455
+11%
14 006
+4%
14 858
+6%
15 504
+4%
15 738
+2%
Gross Profit
Cost of Revenue
(335)
(362)
(373)
(408)
(438)
(430)
(427)
(375)
(390)
(408)
(471)
(523)
(645)
(726)
(795)
(909)
(1 015)
(1 130)
(1 186)
(1 247)
(1 221)
(2 177)
(3 082)
(3 915)
(2 766)
(2 199)
(1 968)
(1 928)
(2 528)
(3 315)
(4 000)
(4 491)
(5 523)
(6 273)
(6 578)
(7 145)
(7 509)
(7 599)
(7 956)
(8 391)
(8 338)
Gross Profit
299
N/A
311
+4%
321
+3%
252
-21%
250
-1%
232
-7%
204
-12%
242
+19%
216
-11%
232
+7%
316
+37%
411
+30%
601
+46%
689
+15%
707
+3%
756
+7%
775
+3%
794
+2%
838
+6%
912
+9%
819
-10%
1 577
+92%
2 333
+48%
2 944
+26%
2 254
-23%
1 736
-23%
1 427
-18%
1 351
-5%
1 753
+30%
2 221
+27%
2 457
+11%
2 566
+4%
3 264
+27%
3 777
+16%
4 463
+18%
4 940
+11%
5 945
+20%
6 407
+8%
6 903
+8%
7 113
+3%
7 400
+4%
Operating Income
Operating Expenses
(255)
(257)
(265)
(199)
(191)
(176)
(157)
(211)
(219)
(238)
(305)
(374)
(486)
(570)
(612)
(662)
(699)
(729)
(765)
(815)
(658)
(1 294)
(1 905)
(2 427)
(2 164)
(1 877)
(1 707)
(1 611)
(1 747)
(1 973)
(2 133)
(2 198)
(2 679)
(2 894)
(3 205)
(3 314)
(3 999)
(4 287)
(4 686)
(4 846)
(5 287)
Selling, General & Administrative
(69)
(69)
(69)
(75)
(77)
(78)
(78)
(74)
(78)
(82)
(101)
(121)
(140)
(158)
(170)
(175)
(187)
(201)
(209)
(786)
(195)
(399)
(598)
(2 166)
(740)
(687)
(633)
(1 387)
(583)
(596)
(631)
(1 960)
(710)
(765)
(814)
(2 916)
(915)
(945)
(958)
(4 262)
(1 000)
Depreciation & Amortization
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(6)
(9)
(13)
(18)
(23)
(26)
(29)
(54)
(105)
(160)
(225)
(224)
(229)
(222)
(204)
(196)
(187)
(190)
(199)
(221)
(254)
(298)
(333)
(395)
(438)
(472)
(518)
(531)
Other Operating Expenses
(182)
(185)
(193)
(121)
(111)
(94)
(74)
(133)
(137)
(152)
(199)
(249)
(342)
(406)
(434)
(474)
(494)
(505)
(529)
0
(410)
(791)
(1 148)
(36)
(1 200)
(961)
(852)
(20)
(968)
(1 190)
(1 312)
(39)
(1 748)
(1 875)
(2 093)
(65)
(2 688)
(2 904)
(3 255)
(67)
(3 756)
Operating Income
45
N/A
54
+21%
56
+4%
53
-5%
59
+11%
56
-4%
48
-15%
31
-35%
(3)
N/A
(6)
-142%
12
N/A
36
+206%
115
+216%
119
+3%
95
-20%
94
-2%
76
-19%
65
-14%
73
+13%
98
+33%
161
+65%
282
+75%
428
+51%
517
+21%
90
-83%
(141)
N/A
(280)
-99%
(259)
+7%
6
N/A
248
+4 229%
324
+31%
368
+14%
585
+59%
883
+51%
1 257
+42%
1 626
+29%
1 947
+20%
2 120
+9%
2 217
+5%
2 267
+2%
2 113
-7%
Pre-Tax Income
Interest Income Expense
(22)
(23)
(24)
(25)
(26)
(35)
(43)
(41)
(51)
(36)
(36)
(36)
(62)
(92)
(85)
(91)
(67)
(47)
(47)
(29)
(30)
(60)
(81)
(83)
(93)
(81)
(73)
(25)
(48)
(43)
(44)
37
(52)
(57)
(69)
(33)
(93)
(96)
(94)
14
(86)
Non-Reccuring Items
3
3
2
0
0
0
2
0
(28)
(19)
(19)
(19)
9
(3)
(3)
(3)
(3)
(2)
(10)
(10)
0
0
0
0
0
0
0
0
0
0
0
(87)
0
(93)
(93)
8
0
0
0
10
0
Gain/Loss on Disposition of Assets
0
8
7
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(2)
0
0
0
(4)
0
0
0
(10)
0
0
0
1
0
0
0
(2)
0
Total Other Income
0
(0)
1
11
11
3
4
4
5
5
3
7
7
8
9
6
6
5
4
0
1
1
3
(31)
21
28
34
1
40
53
68
(18)
79
84
86
49
100
104
115
13
192
Pre-Tax Income
26
N/A
42
+65%
42
-2%
38
-7%
44
+14%
25
-44%
10
-58%
(7)
N/A
(76)
-1 072%
(57)
+26%
(40)
+30%
(12)
+71%
69
N/A
32
-53%
17
-46%
5
-69%
12
+128%
22
+80%
21
-6%
58
+178%
132
+128%
223
+69%
350
+57%
402
+15%
18
-96%
(194)
N/A
(319)
-65%
(288)
+10%
(2)
+99%
258
N/A
348
+35%
291
-16%
611
+110%
817
+34%
1 181
+45%
1 650
+40%
1 954
+18%
2 128
+9%
2 238
+5%
2 301
+3%
2 219
-4%
Net Income
Tax Provision
(6)
(11)
(12)
(12)
(14)
(8)
(3)
(1)
11
10
8
5
(9)
(4)
(4)
(4)
(6)
(7)
(5)
(15)
(49)
(58)
(90)
(96)
13
53
95
79
11
(53)
(86)
(67)
(146)
(199)
(287)
(400)
(470)
(505)
(531)
(543)
(516)
Income from Continuing Operations
20
31
30
26
30
17
7
(7)
(66)
(47)
(32)
(6)
60
28
13
1
6
15
16
43
83
165
260
307
31
(141)
(224)
(209)
9
205
262
224
465
618
894
1 251
1 484
1 623
1 707
1 758
1 703
Net Income (Common)
20
N/A
32
+61%
31
-5%
26
-13%
30
+14%
17
-45%
7
-57%
(7)
N/A
(66)
-827%
(47)
+28%
(32)
+32%
(6)
+81%
60
N/A
28
-53%
13
-53%
1
-91%
6
+433%
15
+141%
16
+5%
43
+163%
83
+94%
165
+99%
260
+58%
307
+18%
31
-90%
(141)
N/A
(224)
-59%
(209)
+7%
9
N/A
205
+2 206%
262
+28%
224
-15%
465
+108%
618
+33%
894
+45%
1 251
+40%
1 484
+19%
1 623
+9%
1 707
+5%
1 758
+3%
1 703
-3%
EPS (Diluted)
1.33
N/A
2.13
+60%
2.03
-5%
1.77
-13%
2.02
+14%
1.11
-45%
0.48
-57%
-0.47
N/A
-4.4
-836%
-3.11
+29%
-2.13
+32%
-0.42
+80%
4.02
N/A
1.86
-54%
0.86
-54%
0.07
-92%
0.42
+500%
0.6
+43%
0.84
+40%
2.24
+167%
3.69
+65%
7.36
+99%
11.61
+58%
13.68
+18%
1.38
-90%
-6.3
N/A
-10.02
-59%
-4.67
+53%
0.37
N/A
8.69
+2 249%
11.04
+27%
4.72
-57%
20.23
+329%
26.41
+31%
37.5
+42%
26.28
-30%
31.07
+18%
33.95
+9%
35.71
+5%
36.73
+3%
34.77
-5%

See Also

Summary
SAFARI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SAFARI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SAFARI stock valuation using valuation multiples.
Wall Street Estimates
SAFARI 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
SAFARI 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 241,400+ 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

© 2025 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.