Sharda Motor Industries Ltd
NSE:SHARDAMOTR

Watchlist Manager
Sharda Motor Industries Ltd Logo
Sharda Motor Industries Ltd
NSE:SHARDAMOTR
Watchlist
Price: 1 853.5 INR -5.77% Market Closed
Market Cap: 53.2B INR
Have any thoughts about
Sharda Motor Industries Ltd?
Write Note

Income Statement

Earnings Waterfall
Sharda Motor Industries Ltd

Revenue
28.4B INR
Cost of Revenue
-21.3B INR
Gross Profit
7.1B INR
Operating Expenses
-3.7B INR
Operating Income
3.4B INR
Other Expenses
-144.2m INR
Net Income
3.2B INR

Income Statement
Sharda Motor Industries Ltd

Rotate your device to view
Income Statement
Currency: INR
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
8 983
N/A
9 055
+1%
8 708
-4%
8 379
-4%
8 173
-2%
8 111
-1%
8 361
+3%
8 521
+2%
8 745
+3%
2 979
-66%
5 967
+100%
8 548
+43%
11 399
+33%
10 957
-4%
10 069
-8%
9 640
-4%
8 630
-10%
7 130
-17%
9 473
+33%
13 165
+39%
17 365
+32%
21 046
+21%
22 475
+7%
22 416
0%
22 553
+1%
24 114
+7%
25 222
+5%
26 296
+4%
26 999
+3%
27 262
+1%
27 909
+2%
27 940
+0%
28 093
+1%
28 406
+1%
Gross Profit
Cost of Revenue
(6 573)
(6 575)
(6 268)
(6 015)
(5 894)
(5 831)
(5 985)
(6 051)
(6 790)
(2 040)
(4 060)
(5 780)
(8 402)
(7 440)
(6 844)
(6 542)
(6 223)
(4 979)
(7 207)
(10 558)
(14 687)
(17 169)
(18 188)
(18 064)
(18 666)
(19 315)
(20 212)
(21 128)
(22 431)
(21 747)
(22 067)
(21 676)
(21 428)
(21 310)
Gross Profit
2 411
N/A
2 480
+3%
2 440
-2%
2 364
-3%
2 279
-4%
2 279
+0%
2 376
+4%
2 469
+4%
1 956
-21%
938
-52%
1 907
+103%
2 767
+45%
2 997
+8%
3 517
+17%
3 225
-8%
3 098
-4%
2 407
-22%
2 150
-11%
2 265
+5%
2 607
+15%
2 678
+3%
3 878
+45%
4 287
+11%
4 353
+2%
3 887
-11%
4 799
+23%
5 010
+4%
5 169
+3%
4 568
-12%
5 516
+21%
5 842
+6%
6 264
+7%
6 664
+6%
7 096
+6%
Operating Income
Operating Expenses
(1 900)
(1 996)
(2 102)
(2 067)
(2 028)
(1 974)
(2 024)
(2 096)
(1 529)
(663)
(1 352)
(1 989)
(1 952)
(2 566)
(2 476)
(2 439)
(1 849)
(1 945)
(1 905)
(1 987)
(1 826)
(2 552)
(2 681)
(2 618)
(2 012)
(2 714)
(2 788)
(2 952)
(2 211)
(3 118)
(3 229)
(3 360)
(3 575)
(3 740)
Selling, General & Administrative
(461)
(478)
(495)
(491)
(485)
(504)
(534)
(548)
(881)
(227)
(457)
(679)
(1 222)
(867)
(876)
(863)
(1 118)
(775)
(711)
(744)
(1 119)
(881)
(929)
(916)
(1 320)
(933)
(949)
(979)
(1 458)
(1 062)
(1 151)
(1 257)
(1 323)
(1 367)
Research & Development
0
0
0
0
0
0
0
0
(66)
0
0
0
(233)
0
0
0
(244)
0
0
0
(168)
0
0
0
(191)
0
0
0
(190)
0
0
0
0
0
Depreciation & Amortization
(358)
(376)
(401)
(430)
(456)
(470)
(482)
(516)
(520)
(91)
(189)
(291)
(410)
(419)
(427)
(444)
(402)
(384)
(387)
(388)
(440)
(455)
(446)
(425)
(407)
(399)
(406)
(433)
(463)
(495)
(517)
(527)
(526)
(532)
Other Operating Expenses
(1 082)
(1 142)
(1 206)
(1 147)
(1 087)
(1 000)
(1 008)
(1 033)
(63)
(346)
(706)
(1 019)
(88)
(1 281)
(1 173)
(1 132)
(85)
(786)
(808)
(856)
(98)
(1 216)
(1 306)
(1 278)
(94)
(1 383)
(1 433)
(1 541)
(100)
(1 561)
(1 561)
(1 576)
(1 727)
(1 840)
Operating Income
511
N/A
484
-5%
339
-30%
297
-12%
251
-15%
305
+21%
352
+15%
373
+6%
427
+14%
276
-35%
555
+101%
779
+40%
1 045
+34%
951
-9%
750
-21%
659
-12%
558
-15%
205
-63%
360
+75%
620
+72%
853
+38%
1 326
+55%
1 606
+21%
1 735
+8%
1 876
+8%
2 085
+11%
2 222
+7%
2 216
0%
2 357
+6%
2 397
+2%
2 613
+9%
2 905
+11%
3 089
+6%
3 356
+9%
Pre-Tax Income
Interest Income Expense
(109)
(117)
(130)
(152)
(163)
(171)
(176)
(165)
(151)
(0)
(0)
(0)
124
(3)
(5)
(7)
71
(10)
(11)
(12)
99
(15)
(15)
(16)
122
(15)
(18)
(21)
271
(21)
(20)
(22)
(22)
(22)
Non-Reccuring Items
(36)
(36)
(36)
(36)
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
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
50
0
0
0
26
0
0
0
89
0
0
0
46
0
0
0
91
0
0
0
85
0
0
0
0
0
Total Other Income
70
91
93
108
132
108
138
121
18
26
60
121
58
235
322
331
68
229
168
154
56
235
275
275
63
314
300
357
39
520
621
726
879
891
Pre-Tax Income
435
N/A
422
-3%
266
-37%
218
-18%
221
+1%
243
+10%
315
+30%
329
+4%
344
+5%
302
-12%
615
+104%
900
+46%
1 253
+39%
1 183
-6%
1 066
-10%
982
-8%
785
-20%
425
-46%
518
+22%
762
+47%
1 053
+38%
1 546
+47%
1 867
+21%
1 994
+7%
2 152
+8%
2 385
+11%
2 504
+5%
2 552
+2%
2 753
+8%
2 896
+5%
3 214
+11%
3 609
+12%
3 945
+9%
4 225
+7%
Net Income
Tax Provision
(176)
(130)
(12)
8
(71)
(107)
(113)
(93)
17
(98)
(189)
(279)
(384)
(355)
(284)
(245)
(207)
(104)
(157)
(217)
(267)
(397)
(476)
(512)
(537)
(591)
(627)
(642)
(699)
(738)
(807)
(912)
(996)
(1 064)
Income from Continuing Operations
260
292
255
226
150
136
202
236
361
204
425
621
869
828
782
737
578
321
361
545
786
1 150
1 390
1 482
1 615
1 793
1 877
1 910
2 054
2 158
2 407
2 697
2 949
3 161
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
25
40
57
77
66
61
37
(54)
(81)
(101)
(120)
(119)
(130)
(160)
(171)
(123)
(93)
(47)
(8)
29
25
30
36
47
51
Net Income (Common)
260
N/A
292
+13%
255
-13%
226
-11%
150
-33%
136
-9%
202
+48%
236
+17%
361
+53%
228
-37%
465
+104%
678
+46%
947
+40%
893
-6%
843
-6%
774
-8%
524
-32%
240
-54%
260
+9%
425
+64%
666
+57%
1 020
+53%
1 231
+21%
1 312
+7%
1 492
+14%
1 700
+14%
1 830
+8%
1 903
+4%
2 083
+10%
2 183
+5%
2 438
+12%
2 734
+12%
2 996
+10%
3 212
+7%
EPS (Diluted)
8.73
N/A
9.83
+13%
8.56
-13%
7.59
-11%
5.05
-33%
4.58
-9%
6.8
+48%
7.94
+17%
12.03
+52%
7.68
-36%
15.64
+104%
22.82
+46%
31.56
+38%
30.08
-5%
28.37
-6%
26.04
-8%
17.46
-33%
8.07
-54%
8.76
+9%
14.31
+63%
22.2
+55%
34.32
+55%
41.43
+21%
44.15
+7%
49.73
+13%
57.25
+15%
61.6
+8%
64.05
+4%
70.07
+9%
73.43
+5%
81.98
+12%
91.93
+12%
100.77
+10%
108.28
+7%