Tech Mahindra Ltd
NSE:TECHM
Tech Mahindra Ltd
NSE:TECHM
Price:
1 459
INR
-0.21%
Market Cap:
1.4T
INR
Income Statement
Earnings Waterfall
Tech Mahindra Ltd
Tech Mahindra Ltd
|
Revenue
|
524.8B
INR
|
|
Cost of Revenue
|
-62.3B
INR
|
|
Gross Profit
|
462.5B
INR
|
|
Operating Expenses
|
-418.8B
INR
|
|
Operating Income
|
43.7B
INR
|
|
Other Expenses
|
-6.2B
INR
|
|
Net Income
|
37.5B
INR
|
Income Statement
Tech Mahindra Ltd
Tech Mahindra 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 |
215 626
N/A
|
226 213
+5%
|
237 936
+5%
|
247 778
+4%
|
257 272
+4%
|
264 942
+3%
|
271 212
+2%
|
276 731
+2%
|
285 295
+3%
|
291 408
+2%
|
295 560
+1%
|
299 950
+1%
|
302 135
+1%
|
307 729
+2%
|
317 132
+3%
|
327 367
+3%
|
339 044
+4%
|
347 421
+2%
|
351 189
+1%
|
355 589
+1%
|
362 698
+2%
|
368 677
+2%
|
373 210
+1%
|
376 229
+1%
|
376 154
0%
|
378 551
+1%
|
389 464
+3%
|
404 559
+4%
|
422 596
+4%
|
446 460
+6%
|
471 563
+6%
|
494 045
+5%
|
516 883
+5%
|
532 902
+3%
|
537 413
+1%
|
534 757
0%
|
528 424
-1%
|
519 955
-2%
|
518 420
0%
|
522 913
+1%
|
524 756
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(25 647)
|
(29 852)
|
(31 593)
|
(33 662)
|
(35 194)
|
(37 415)
|
(35 310)
|
(35 002)
|
(34 804)
|
(37 991)
|
(36 482)
|
(37 110)
|
(37 943)
|
(40 827)
|
(39 494)
|
(41 276)
|
(42 397)
|
(45 489)
|
(45 990)
|
(48 523)
|
(53 389)
|
(56 461)
|
(55 372)
|
(53 903)
|
(50 134)
|
(51 147)
|
(51 674)
|
(56 128)
|
(62 873)
|
(70 970)
|
(75 136)
|
(78 710)
|
(79 709)
|
(81 755)
|
(77 770)
|
(73 445)
|
(68 798)
|
(68 836)
|
(63 529)
|
(62 796)
|
(62 287)
|
|
| Gross Profit |
189 980
N/A
|
196 361
+3%
|
206 345
+5%
|
214 118
+4%
|
222 080
+4%
|
227 527
+2%
|
235 902
+4%
|
241 730
+2%
|
250 492
+4%
|
253 417
+1%
|
259 079
+2%
|
262 840
+1%
|
264 191
+1%
|
266 902
+1%
|
277 636
+4%
|
286 088
+3%
|
296 645
+4%
|
301 932
+2%
|
305 198
+1%
|
307 066
+1%
|
309 309
+1%
|
312 216
+1%
|
317 838
+2%
|
322 326
+1%
|
326 020
+1%
|
327 404
+0%
|
337 790
+3%
|
348 431
+3%
|
359 723
+3%
|
375 490
+4%
|
396 427
+6%
|
415 335
+5%
|
437 174
+5%
|
451 147
+3%
|
459 643
+2%
|
461 312
+0%
|
459 626
0%
|
451 119
-2%
|
454 891
+1%
|
460 117
+1%
|
462 469
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(152 528)
|
(160 396)
|
(171 002)
|
(179 985)
|
(188 653)
|
(192 341)
|
(199 840)
|
(206 314)
|
(215 244)
|
(221 003)
|
(228 409)
|
(232 021)
|
(232 854)
|
(229 991)
|
(237 509)
|
(241 122)
|
(247 192)
|
(249 368)
|
(253 954)
|
(257 471)
|
(262 319)
|
(268 831)
|
(275 790)
|
(278 559)
|
(278 667)
|
(272 971)
|
(277 617)
|
(285 049)
|
(295 240)
|
(309 985)
|
(332 850)
|
(353 356)
|
(375 715)
|
(390 073)
|
(404 042)
|
(414 569)
|
(422 312)
|
(419 286)
|
(421 308)
|
(422 883)
|
(418 763)
|
|
| Selling, General & Administrative |
(121 500)
|
(154 096)
|
(134 771)
|
(134 861)
|
(138 269)
|
(184 422)
|
(139 194)
|
(146 422)
|
(150 846)
|
(210 721)
|
(158 873)
|
(161 901)
|
(164 710)
|
(218 763)
|
(169 427)
|
(170 408)
|
(173 461)
|
(237 352)
|
(176 293)
|
(180 319)
|
(183 042)
|
(253 484)
|
(191 142)
|
(192 364)
|
(194 147)
|
(255 773)
|
(196 538)
|
(202 424)
|
(209 338)
|
(293 601)
|
(236 746)
|
(251 532)
|
(265 476)
|
(367 675)
|
(283 092)
|
(287 163)
|
(290 711)
|
(397 687)
|
(292 921)
|
(294 953)
|
(295 105)
|
|
| Depreciation & Amortization |
(5 822)
|
(6 038)
|
(6 345)
|
(6 851)
|
(7 137)
|
(7 498)
|
(7 884)
|
(8 367)
|
(9 120)
|
(9 668)
|
(10 231)
|
(10 436)
|
(10 698)
|
(10 639)
|
(11 190)
|
(11 481)
|
(11 575)
|
(11 097)
|
(11 697)
|
(12 168)
|
(13 180)
|
(14 268)
|
(15 077)
|
(15 379)
|
(15 115)
|
(14 444)
|
(14 056)
|
(13 769)
|
(13 806)
|
(15 110)
|
(16 660)
|
(18 147)
|
(19 507)
|
(19 518)
|
(19 266)
|
(19 006)
|
(18 459)
|
(18 136)
|
(18 327)
|
(18 368)
|
(18 522)
|
|
| Other Operating Expenses |
(25 205)
|
(262)
|
(29 884)
|
(38 272)
|
(43 247)
|
(421)
|
(52 762)
|
(51 526)
|
(55 279)
|
(614)
|
(59 305)
|
(59 683)
|
(57 444)
|
(589)
|
(56 891)
|
(59 232)
|
(62 156)
|
(919)
|
(65 964)
|
(64 984)
|
(66 097)
|
(1 079)
|
(69 571)
|
(70 816)
|
(69 405)
|
(2 754)
|
(67 023)
|
(68 856)
|
(72 096)
|
(1 274)
|
(79 444)
|
(83 677)
|
(90 732)
|
(2 880)
|
(101 684)
|
(108 400)
|
(113 142)
|
(3 463)
|
(110 060)
|
(109 562)
|
(105 136)
|
|
| Operating Income |
37 452
N/A
|
35 965
-4%
|
35 341
-2%
|
34 132
-3%
|
33 426
-2%
|
35 186
+5%
|
36 064
+2%
|
35 416
-2%
|
35 248
0%
|
32 414
-8%
|
30 669
-5%
|
30 819
+0%
|
31 338
+2%
|
36 911
+18%
|
40 128
+9%
|
44 967
+12%
|
49 453
+10%
|
52 564
+6%
|
51 244
-3%
|
49 595
-3%
|
46 990
-5%
|
43 385
-8%
|
42 048
-3%
|
43 767
+4%
|
47 353
+8%
|
54 433
+15%
|
60 173
+11%
|
63 382
+5%
|
64 483
+2%
|
65 505
+2%
|
63 577
-3%
|
61 979
-3%
|
61 459
-1%
|
61 074
-1%
|
55 601
-9%
|
46 743
-16%
|
37 314
-20%
|
31 833
-15%
|
33 583
+5%
|
37 234
+11%
|
43 706
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 893)
|
(602)
|
(2 407)
|
(2 074)
|
(1 964)
|
2 398
|
(827)
|
65
|
1 006
|
5 134
|
2 016
|
1 113
|
215
|
9 975
|
(1 679)
|
(1 813)
|
(1 962)
|
2 835
|
(2 096)
|
(1 955)
|
(2 010)
|
6 078
|
(1 944)
|
(1 959)
|
(1 830)
|
4 237
|
(1 609)
|
(1 576)
|
(1 506)
|
7 734
|
(1 615)
|
(2 196)
|
(3 069)
|
1 883
|
(4 265)
|
(4 382)
|
(4 280)
|
2 198
|
(3 387)
|
(3 211)
|
(2 787)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(687)
|
(2 175)
|
(2 175)
|
(2 175)
|
223
|
(507)
|
(507)
|
0
|
0
|
0
|
(244)
|
(244)
|
(2 370)
|
(2 370)
|
(3 621)
|
(3 621)
|
(4 582)
|
(4 582)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
(9)
|
0
|
0
|
0
|
109
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
1 564
|
0
|
0
|
0
|
154
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
42
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
|
| Total Other Income |
3 213
|
827
|
2 970
|
3 062
|
3 272
|
874
|
5 398
|
4 740
|
4 632
|
1 045
|
6 028
|
8 726
|
10 328
|
436
|
11 175
|
9 704
|
8 257
|
(121)
|
7 641
|
8 053
|
10 743
|
1 722
|
12 672
|
11 684
|
10 397
|
622
|
6 583
|
8 229
|
8 251
|
1 219
|
9 471
|
9 552
|
9 793
|
3 826
|
10 346
|
10 086
|
8 489
|
2 770
|
8 699
|
11 272
|
10 562
|
|
| Pre-Tax Income |
37 771
N/A
|
36 181
-4%
|
35 903
-1%
|
35 119
-2%
|
34 733
-1%
|
38 567
+11%
|
40 633
+5%
|
40 219
-1%
|
40 884
+2%
|
38 530
-6%
|
38 713
+0%
|
40 659
+5%
|
41 883
+3%
|
48 788
+16%
|
49 624
+2%
|
52 858
+7%
|
55 750
+5%
|
55 432
-1%
|
56 790
+2%
|
55 693
-2%
|
55 723
+0%
|
50 578
-9%
|
50 601
+0%
|
51 317
+1%
|
53 745
+5%
|
59 529
+11%
|
64 640
+9%
|
69 528
+8%
|
71 228
+2%
|
74 521
+5%
|
71 433
-4%
|
69 091
-3%
|
67 939
-2%
|
64 455
-5%
|
59 312
-8%
|
48 826
-18%
|
37 902
-22%
|
32 244
-15%
|
34 313
+6%
|
45 295
+32%
|
51 481
+14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 842)
|
(9 595)
|
(9 429)
|
(8 403)
|
(8 221)
|
(8 301)
|
(8 627)
|
(9 582)
|
(9 393)
|
(10 021)
|
(10 251)
|
(10 238)
|
(10 667)
|
(10 926)
|
(10 684)
|
(11 751)
|
(11 819)
|
(12 544)
|
(13 405)
|
(11 756)
|
(12 747)
|
(11 604)
|
(11 562)
|
(12 759)
|
(13 393)
|
(15 999)
|
(17 009)
|
(19 119)
|
(19 938)
|
(18 220)
|
(17 314)
|
(15 389)
|
(15 166)
|
(15 885)
|
(15 181)
|
(12 634)
|
(9 326)
|
(8 276)
|
(8 733)
|
(12 193)
|
(13 728)
|
|
| Income from Continuing Operations |
27 930
|
26 586
|
26 474
|
26 716
|
26 512
|
30 266
|
32 006
|
30 637
|
31 491
|
28 509
|
28 462
|
30 421
|
31 216
|
37 862
|
38 940
|
41 106
|
43 930
|
42 888
|
43 384
|
43 937
|
42 976
|
38 974
|
39 039
|
38 558
|
40 352
|
43 530
|
47 631
|
50 409
|
51 290
|
56 301
|
54 119
|
53 702
|
52 773
|
48 570
|
44 131
|
36 192
|
28 576
|
23 968
|
25 580
|
33 102
|
37 753
|
|
| Income to Minority Interest |
(232)
|
(310)
|
(280)
|
(242)
|
(294)
|
(337)
|
(810)
|
(755)
|
(561)
|
(380)
|
152
|
108
|
184
|
136
|
52
|
167
|
(59)
|
88
|
206
|
249
|
640
|
1 356
|
1 421
|
1 309
|
1 154
|
750
|
458
|
421
|
127
|
(640)
|
(674)
|
(790)
|
(580)
|
(257)
|
(209)
|
(185)
|
(431)
|
(390)
|
(412)
|
(372)
|
(295)
|
|
| Equity Earnings Affiliates |
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
|
0
|
|
| Net Income (Common) |
27 698
N/A
|
26 277
-5%
|
26 195
0%
|
26 761
+2%
|
26 220
-2%
|
29 929
+14%
|
31 197
+4%
|
29 882
-4%
|
30 930
+4%
|
28 129
-9%
|
28 614
+2%
|
30 529
+7%
|
31 400
+3%
|
37 998
+21%
|
38 992
+3%
|
41 273
+6%
|
43 871
+6%
|
42 976
-2%
|
43 590
+1%
|
44 186
+1%
|
43 616
-1%
|
40 330
-8%
|
40 460
+0%
|
39 867
-1%
|
41 506
+4%
|
44 280
+7%
|
48 089
+9%
|
50 830
+6%
|
51 417
+1%
|
55 661
+8%
|
53 445
-4%
|
52 912
-1%
|
52 193
-1%
|
48 313
-7%
|
43 922
-9%
|
36 007
-18%
|
28 145
-22%
|
23 578
-16%
|
25 168
+7%
|
32 730
+30%
|
37 458
+14%
|
|
| EPS (Diluted) |
28.17
N/A
|
26.74
-5%
|
29.53
+10%
|
29.76
+1%
|
29.52
-1%
|
33.71
+14%
|
35.12
+4%
|
33.61
-4%
|
34.81
+4%
|
31.65
-9%
|
32.18
+2%
|
34.3
+7%
|
35.31
+3%
|
42.66
+21%
|
43.71
+2%
|
46.27
+6%
|
49.08
+6%
|
47.69
-3%
|
50.1
+5%
|
50.26
+0%
|
49.62
-1%
|
45.82
-8%
|
46.08
+1%
|
45.34
-2%
|
47.11
+4%
|
50.19
+7%
|
54.46
+9%
|
57.5
+6%
|
58.09
+1%
|
62.81
+8%
|
60.38
-4%
|
59.78
-1%
|
58.9
-1%
|
54.54
-7%
|
49.58
-9%
|
40.6
-18%
|
31.75
-22%
|
26.58
-16%
|
28.37
+7%
|
36.9
+30%
|
42.22
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
