Vesuvius India Ltd
NSE:VESUVIUS
Income Statement
Earnings Waterfall
Vesuvius India Ltd
Revenue
|
17.8B
INR
|
Cost of Revenue
|
-9.7B
INR
|
Gross Profit
|
8.1B
INR
|
Operating Expenses
|
-5.1B
INR
|
Operating Income
|
3B
INR
|
Other Expenses
|
-399.1m
INR
|
Net Income
|
2.6B
INR
|
Income Statement
Vesuvius India Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
6 358
N/A
|
6 522
+3%
|
6 622
+2%
|
6 730
+2%
|
6 856
+2%
|
6 997
+2%
|
7 280
+4%
|
7 876
+8%
|
8 501
+8%
|
8 950
+5%
|
9 475
+6%
|
9 799
+3%
|
9 514
-3%
|
9 495
0%
|
9 307
-2%
|
9 063
-3%
|
9 305
+3%
|
9 251
-1%
|
9 208
0%
|
9 034
-2%
|
8 826
-2%
|
8 870
+0%
|
8 699
-2%
|
7 904
-9%
|
7 851
-1%
|
7 915
+1%
|
8 345
+5%
|
9 674
+16%
|
10 227
+6%
|
10 472
+2%
|
11 104
+6%
|
11 679
+5%
|
12 531
+7%
|
13 426
+7%
|
13 988
+4%
|
14 742
+5%
|
15 347
+4%
|
16 031
+4%
|
16 886
+5%
|
17 459
+3%
|
17 767
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 677)
|
(4 115)
|
(3 849)
|
(3 848)
|
(3 836)
|
(4 190)
|
(4 074)
|
(4 500)
|
(4 924)
|
(5 585)
|
(5 548)
|
(5 746)
|
(5 500)
|
(5 813)
|
(5 250)
|
(5 104)
|
(5 307)
|
(5 725)
|
(5 325)
|
(5 190)
|
(5 096)
|
(5 447)
|
(5 017)
|
(4 579)
|
(4 589)
|
(4 996)
|
(5 027)
|
(5 874)
|
(6 185)
|
(6 665)
|
(6 690)
|
(6 944)
|
(7 472)
|
(8 493)
|
(8 287)
|
(8 654)
|
(8 764)
|
(9 426)
|
(9 241)
|
(9 483)
|
(9 695)
|
|
Gross Profit |
2 680
N/A
|
2 407
-10%
|
2 773
+15%
|
2 882
+4%
|
3 020
+5%
|
2 807
-7%
|
3 206
+14%
|
3 375
+5%
|
3 577
+6%
|
3 365
-6%
|
3 927
+17%
|
4 052
+3%
|
4 014
-1%
|
3 683
-8%
|
4 057
+10%
|
3 959
-2%
|
3 997
+1%
|
3 525
-12%
|
3 883
+10%
|
3 844
-1%
|
3 730
-3%
|
3 423
-8%
|
3 683
+8%
|
3 325
-10%
|
3 262
-2%
|
2 919
-11%
|
3 318
+14%
|
3 800
+15%
|
4 042
+6%
|
3 806
-6%
|
4 414
+16%
|
4 735
+7%
|
5 059
+7%
|
4 933
-2%
|
5 701
+16%
|
6 087
+7%
|
6 583
+8%
|
6 606
+0%
|
7 644
+16%
|
7 977
+4%
|
8 072
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 874)
|
(1 584)
|
(1 976)
|
(2 014)
|
(2 072)
|
(1 776)
|
(2 144)
|
(2 247)
|
(2 370)
|
(2 121)
|
(2 616)
|
(2 681)
|
(2 693)
|
(2 300)
|
(2 710)
|
(2 717)
|
(2 725)
|
(2 297)
|
(2 738)
|
(2 747)
|
(2 781)
|
(2 474)
|
(2 820)
|
(2 682)
|
(2 693)
|
(2 403)
|
(2 830)
|
(3 116)
|
(3 270)
|
(3 079)
|
(3 601)
|
(3 794)
|
(3 901)
|
(3 562)
|
(4 151)
|
(4 265)
|
(4 459)
|
(4 087)
|
(4 764)
|
(4 905)
|
(5 057)
|
|
Selling, General & Administrative |
(413)
|
(1 377)
|
(442)
|
(445)
|
(457)
|
(1 525)
|
(472)
|
(490)
|
(521)
|
(1 819)
|
(549)
|
(561)
|
(545)
|
(1 990)
|
(565)
|
(578)
|
(593)
|
(1 986)
|
(605)
|
(619)
|
(623)
|
(2 173)
|
(663)
|
(658)
|
(676)
|
(2 115)
|
(662)
|
(688)
|
(712)
|
(2 773)
|
(819)
|
(829)
|
(871)
|
(3 226)
|
(939)
|
(991)
|
(1 043)
|
(3 668)
|
(1 105)
|
(1 131)
|
(1 131)
|
|
Depreciation & Amortization |
(195)
|
(191)
|
(197)
|
(206)
|
(218)
|
(232)
|
(238)
|
(250)
|
(262)
|
(275)
|
(281)
|
(281)
|
(286)
|
(298)
|
(304)
|
(305)
|
(300)
|
(278)
|
(271)
|
(271)
|
(269)
|
(266)
|
(268)
|
(261)
|
(254)
|
(262)
|
(260)
|
(260)
|
(268)
|
(273)
|
(278)
|
(281)
|
(287)
|
(299)
|
(305)
|
(320)
|
(340)
|
(359)
|
(388)
|
(415)
|
(439)
|
|
Other Operating Expenses |
(1 267)
|
(15)
|
(1 337)
|
(1 363)
|
(1 397)
|
(20)
|
(1 433)
|
(1 507)
|
(1 587)
|
(28)
|
(1 786)
|
(1 839)
|
(1 863)
|
(12)
|
(1 841)
|
(1 834)
|
(1 831)
|
(32)
|
(1 863)
|
(1 858)
|
(1 890)
|
(36)
|
(1 889)
|
(1 764)
|
(1 763)
|
(26)
|
(1 908)
|
(2 168)
|
(2 290)
|
(33)
|
(2 505)
|
(2 684)
|
(2 744)
|
(37)
|
(2 907)
|
(2 954)
|
(3 077)
|
(61)
|
(3 271)
|
(3 359)
|
(3 486)
|
|
Operating Income |
806
N/A
|
824
+2%
|
797
-3%
|
868
+9%
|
948
+9%
|
1 031
+9%
|
1 062
+3%
|
1 128
+6%
|
1 207
+7%
|
1 244
+3%
|
1 311
+5%
|
1 371
+5%
|
1 320
-4%
|
1 383
+5%
|
1 347
-3%
|
1 242
-8%
|
1 273
+2%
|
1 229
-3%
|
1 145
-7%
|
1 097
-4%
|
949
-13%
|
949
+0%
|
863
-9%
|
643
-25%
|
570
-11%
|
516
-9%
|
488
-5%
|
684
+40%
|
772
+13%
|
727
-6%
|
812
+12%
|
941
+16%
|
1 158
+23%
|
1 371
+18%
|
1 550
+13%
|
1 822
+18%
|
2 124
+17%
|
2 518
+19%
|
2 880
+14%
|
3 072
+7%
|
3 016
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
67
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
104
|
0
|
0
|
0
|
177
|
0
|
0
|
0
|
227
|
0
|
0
|
0
|
173
|
0
|
0
|
0
|
151
|
0
|
0
|
0
|
150
|
0
|
0
|
(1)
|
293
|
(7)
|
(10)
|
(12)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(44)
|
(44)
|
(44)
|
(44)
|
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
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
79
|
9
|
96
|
104
|
108
|
4
|
109
|
117
|
123
|
13
|
126
|
122
|
124
|
7
|
154
|
177
|
201
|
17
|
244
|
253
|
296
|
57
|
287
|
285
|
230
|
26
|
193
|
181
|
188
|
37
|
205
|
208
|
214
|
48
|
283
|
318
|
340
|
42
|
322
|
338
|
486
|
|
Pre-Tax Income |
884
N/A
|
899
+2%
|
893
-1%
|
972
+9%
|
1 056
+9%
|
1 124
+6%
|
1 172
+4%
|
1 245
+6%
|
1 330
+7%
|
1 360
+2%
|
1 437
+6%
|
1 494
+4%
|
1 444
-3%
|
1 449
+0%
|
1 457
+1%
|
1 375
-6%
|
1 429
+4%
|
1 424
0%
|
1 389
-2%
|
1 350
-3%
|
1 245
-8%
|
1 234
-1%
|
1 150
-7%
|
928
-19%
|
800
-14%
|
716
-10%
|
682
-5%
|
864
+27%
|
960
+11%
|
916
-5%
|
1 017
+11%
|
1 148
+13%
|
1 373
+20%
|
1 569
+14%
|
1 833
+17%
|
2 140
+17%
|
2 463
+15%
|
2 854
+16%
|
3 195
+12%
|
3 399
+6%
|
3 490
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(301)
|
(308)
|
(304)
|
(332)
|
(361)
|
(388)
|
(406)
|
(433)
|
(464)
|
(472)
|
(499)
|
(524)
|
(505)
|
(505)
|
(505)
|
(472)
|
(493)
|
(499)
|
(489)
|
(477)
|
(415)
|
(379)
|
(324)
|
(239)
|
(204)
|
(185)
|
(176)
|
(224)
|
(249)
|
(235)
|
(261)
|
(292)
|
(350)
|
(401)
|
(468)
|
(547)
|
(628)
|
(725)
|
(812)
|
(864)
|
(873)
|
|
Income from Continuing Operations |
583
|
592
|
588
|
640
|
696
|
736
|
766
|
812
|
866
|
889
|
938
|
970
|
939
|
945
|
952
|
903
|
937
|
925
|
900
|
873
|
830
|
856
|
826
|
689
|
595
|
531
|
505
|
640
|
712
|
681
|
756
|
856
|
1 023
|
1 168
|
1 365
|
1 593
|
1 835
|
2 129
|
2 384
|
2 535
|
2 617
|
|
Net Income (Common) |
583
N/A
|
592
+2%
|
588
-1%
|
640
+9%
|
696
+9%
|
736
+6%
|
766
+4%
|
812
+6%
|
866
+7%
|
889
+3%
|
938
+5%
|
970
+3%
|
939
-3%
|
945
+1%
|
952
+1%
|
903
-5%
|
937
+4%
|
925
-1%
|
900
-3%
|
873
-3%
|
830
-5%
|
856
+3%
|
826
-4%
|
689
-17%
|
595
-14%
|
531
-11%
|
505
-5%
|
640
+27%
|
712
+11%
|
681
-4%
|
756
+11%
|
856
+13%
|
1 023
+19%
|
1 168
+14%
|
1 365
+17%
|
1 593
+17%
|
1 835
+15%
|
2 129
+16%
|
2 384
+12%
|
2 535
+6%
|
2 617
+3%
|
|
EPS (Diluted) |
28.72
N/A
|
29.6
+3%
|
28.98
-2%
|
31.21
+8%
|
34.28
+10%
|
36.79
+7%
|
37.73
+3%
|
40.02
+6%
|
42.66
+7%
|
44.45
+4%
|
46.19
+4%
|
47.78
+3%
|
46.27
-3%
|
47.25
+2%
|
46.91
-1%
|
44.45
-5%
|
46.14
+4%
|
46.25
+0%
|
44.34
-4%
|
43.02
-3%
|
40.91
-5%
|
42.8
+5%
|
40.69
-5%
|
33.97
-17%
|
29.32
-14%
|
26.55
-9%
|
24.9
-6%
|
31.53
+27%
|
35.06
+11%
|
34.04
-3%
|
37.22
+9%
|
42.17
+13%
|
50.4
+20%
|
58.4
+16%
|
67.25
+15%
|
78.48
+17%
|
90.4
+15%
|
104.92
+16%
|
117.44
+12%
|
124.89
+6%
|
128.92
+3%
|