Income Statement

Revenue

+103%

+224%

10Y

Currency: INR

	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	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-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	Mar-2025	Jun-2025	Sep-2025
Revenue
Interest Expense	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	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	4	0	0	0	12	0	0	0
Revenue	1 736 N/A	1 829 +5%	1 935 +6%	2 059 +6%	2 186 +6%	2 323 +6%	2 529 +9%	2 616 +3%	2 713 +4%	2 930 +8%	3 020 +3%	3 149 +4%	3 194 +1%	3 351 +5%	3 426 +2%	3 636 +6%	3 526 -3%	3 440 -2%	3 520 +2%	3 425 -3%	3 615 +6%	3 932 +9%	4 082 +4%	4 283 +5%	4 401 +3%	4 661 +6%	4 925 +6%	5 170 +5%	5 403 +5%	5 619 +4%	5 646 +0%	5 585 -1%	5 638 +1%	5 693 +1%	5 819 +2%	6 000 +3%	6 018 +0%	6 122 +2%	6 182 +1%	6 358 +3%	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%	18 686 +5%	18 974 +2%	24 415 +29%	25 444 +4%
Gross Profit
Cost of Revenue	(861)	(902)	(950)	(1 003)	(1 082)	(1 115)	(1 270)	(1 338)	(1 447)	(1 575)	(1 631)	(1 686)	(1 741)	(1 800)	(1 810)	(1 947)	(1 934)	(1 906)	(1 968)	(1 900)	(2 063)	(2 112)	(2 196)	(2 306)	(2 569)	(2 562)	(2 726)	(2 875)	(3 253)	(3 188)	(3 194)	(3 154)	(3 379)	(3 131)	(3 162)	(3 273)	(3 547)	(3 416)	(3 523)	(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)	(10 974)	(10 610)	(13 704)	(14 301)
Gross Profit	875 N/A	926 +6%	985 +6%	1 056 +7%	1 104 +5%	1 208 +9%	1 259 +4%	1 278 +2%	1 266 -1%	1 355 +7%	1 389 +3%	1 462 +5%	1 454 -1%	1 552 +7%	1 616 +4%	1 688 +4%	1 591 -6%	1 534 -4%	1 552 +1%	1 525 -2%	1 551 +2%	1 820 +17%	1 886 +4%	1 976 +5%	1 832 -7%	2 099 +15%	2 199 +5%	2 295 +4%	2 149 -6%	2 432 +13%	2 453 +1%	2 431 -1%	2 259 -7%	2 563 +13%	2 657 +4%	2 726 +3%	2 471 -9%	2 706 +10%	2 659 -2%	2 680 +1%	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%	7 712 -4%	8 365 +8%	10 712 +28%	11 143 +4%
Operating Income
Operating Expenses	(489)	(521)	(550)	(604)	(692)	(752)	(818)	(853)	(867)	(908)	(912)	(962)	(962)	(1 019)	(1 074)	(1 112)	(1 118)	(1 086)	(1 067)	(1 046)	(1 020)	(1 179)	(1 229)	(1 284)	(1 136)	(1 326)	(1 389)	(1 468)	(1 357)	(1 642)	(1 695)	(1 678)	(1 434)	(1 668)	(1 680)	(1 724)	(1 519)	(1 802)	(1 824)	(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)	(4 678)	(5 473)	(7 161)	(7 505)
Selling, General & Administrative	0	(79)	(86)	(94)	(129)	(134)	(146)	(162)	(164)	(171)	(184)	(185)	(193)	(191)	(194)	(203)	(219)	(213)	(210)	(206)	(231)	(235)	(253)	(276)	(278)	(280)	(291)	(299)	(1 199)	(321)	(330)	(338)	(1 259)	(344)	(354)	(361)	(1 330)	(390)	(402)	(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)	(4 142)	(1 205)	(1 589)	(1 662)
Depreciation & Amortization	(38)	(42)	(42)	(44)	(54)	(59)	(64)	(68)	(66)	(73)	(79)	(83)	(83)	(82)	(83)	(85)	(87)	(87)	(90)	(92)	(127)	(136)	(143)	(152)	(129)	(132)	(134)	(140)	(147)	(153)	(161)	(162)	(164)	(164)	(163)	(165)	(176)	(183)	(190)	(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)	(459)	(481)	(649)	(696)
Other Operating Expenses	(451)	(401)	(422)	(466)	(509)	(559)	(608)	(623)	(635)	(663)	(650)	(694)	(687)	(746)	(797)	(824)	(812)	(786)	(767)	(749)	(661)	(808)	(833)	(856)	(729)	(914)	(964)	(1 029)	(11)	(1 168)	(1 204)	(1 178)	(12)	(1 160)	(1 163)	(1 199)	(13)	(1 229)	(1 232)	(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)	(77)	(3 787)	(4 924)	(5 147)
Operating Income	385 N/A	405 +5%	434 +7%	451 +4%	413 -9%	456 +10%	441 -3%	425 -4%	400 -6%	447 +12%	477 +7%	500 +5%	491 -2%	533 +9%	542 +2%	576 +6%	474 -18%	448 -5%	485 +8%	479 -1%	532 +11%	641 +21%	657 +3%	692 +5%	696 +1%	774 +11%	810 +5%	827 +2%	793 -4%	790 0%	758 -4%	752 -1%	825 +10%	894 +8%	977 +9%	1 002 +3%	952 -5%	905 -5%	835 -8%	806 -3%	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%	3 034 +1%	2 891 -5%	3 551 +23%	3 638 +2%
Pre-Tax Income
Interest Income Expense	2	(2)	(2)	(2)	(4)	(6)	(10)	(11)	(23)	(14)	(16)	(19)	(24)	(17)	(14)	(15)	(21)	(14)	(9)	(2)	5	2	4	6	12	(3)	(6)	(11)	2	(6)	(6)	(6)	(2)	(1)	(1)	(1)	41	(1)	(1)	(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)	257	(30)	(33)	(33)
Non-Reccuring Items	0	0	0	0	0	0	0	0	(87)	(87)	(87)	(87)	0	0	(11)	(13)	(6)	(6)	5	7	0	0	0	0	11	11	11	11	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	(7)	0	0	0	(2)	0	0	0	(1)	0	0	0	(9)	0	0	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	151	0	0	0
Total Other Income	0	0	0	0	30	0	0	0	45	0	0	0	36	0	0	0	32	0	0	0	23	0	0	0	37	6	9	13	34	19	19	18	4	23	31	46	5	67	74	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	47	502	585	426
Pre-Tax Income	387 N/A	404 +4%	432 +7%	449 +4%	438 -2%	450 +3%	431 -4%	414 -4%	335 -19%	345 +3%	373 +8%	394 +5%	502 +28%	516 +3%	517 +0%	549 +6%	477 -13%	428 -10%	481 +12%	484 +1%	560 +16%	643 +15%	661 +3%	698 +6%	748 +7%	788 +5%	824 +5%	841 +2%	827 -2%	802 -3%	771 -4%	765 -1%	826 +8%	916 +11%	1 007 +10%	1 047 +4%	989 -6%	971 -2%	908 -7%	884 -3%	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%	3 488 0%	3 363 -4%	4 102 +22%	4 031 -2%
Net Income
Tax Provision	(145)	(151)	(164)	(165)	(152)	(159)	(151)	(147)	(123)	(129)	(139)	(144)	(182)	(187)	(189)	(202)	(171)	(138)	(155)	(153)	(186)	(228)	(233)	(246)	(260)	(271)	(283)	(284)	(275)	(264)	(251)	(250)	(269)	(298)	(338)	(354)	(338)	(337)	(309)	(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)	(843)	(813)	(1 002)	(1 000)
Income from Continuing Operations	242	253	268	284	286	291	280	267	212	216	234	250	321	329	328	347	306	291	326	331	374	416	428	452	489	517	541	557	552	538	520	514	558	618	670	692	652	635	599	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	2 645	2 551	3 100	3 031
Net Income (Common)	242 N/A	253 +4%	268 +6%	284 +6%	286 +1%	291 +2%	280 -4%	267 -5%	212 -21%	216 +2%	234 +8%	250 +7%	321 +28%	329 +3%	328 0%	347 +6%	306 -12%	291 -5%	326 +12%	331 +1%	374 +13%	416 +11%	428 +3%	452 +6%	489 +8%	517 +6%	541 +5%	557 +3%	552 -1%	538 -3%	520 -3%	514 -1%	558 +9%	618 +11%	670 +8%	692 +3%	652 -6%	635 -3%	599 -6%	583 -3%	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%	2 645 +1%	2 551 -4%	3 100 +22%	3 031 -2%
EPS (Diluted)	1.19 N/A	1.23 +3%	1.32 +7%	1.41 +7%	1.4 -1%	1.43 +2%	1.37 -4%	1.31 -4%	1.04 -21%	1.06 +2%	1.15 +8%	1.23 +7%	1.58 +28%	1.62 +3%	1.61 -1%	1.71 +6%	1.5 -12%	1.43 -5%	1.6 +12%	1.62 +1%	1.84 +14%	2.04 +11%	2.1 +3%	2.22 +6%	2.4 +8%	2.54 +6%	2.66 +5%	2.74 +3%	2.71 -1%	2.64 -3%	2.56 -3%	2.53 -1%	2.74 +8%	3.04 +11%	3.29 +8%	3.41 +4%	3.21 -6%	3.12 -3%	2.95 -5%	2.87 -3%	2.91 +1%	2.89 -1%	3.15 +9%	3.42 +9%	3.62 +6%	3.77 +4%	4 +6%	4.26 +6%	4.38 +3%	4.61 +5%	4.77 +3%	4.62 -3%	4.65 +1%	4.69 +1%	4.44 -5%	4.61 +4%	4.55 -1%	4.43 -3%	4.3 -3%	4.09 -5%	4.21 +3%	4.06 -4%	3.39 -17%	2.92 -14%	2.61 -11%	2.49 -5%	3.15 +27%	3.5 +11%	3.35 -4%	3.72 +11%	4.21 +13%	5.03 +19%	5.75 +14%	6.72 +17%	7.84 +17%	9.04 +15%	10.49 +16%	11.74 +12%	12.48 +6%	12.89 +3%	13.03 +1%	12.56 -4%	15.46 +23%	14.92 -3%

Income Statement Balance Sheet Cash Flow Statement

Vesuvius India Ltd
NSE:VESUVIUS

Income Statement

Earnings Waterfall
Vesuvius India Ltd

Income Statement
Vesuvius India Ltd

See Also

Company

Help

Tools

Stocks

Vesuvius India Ltd NSE:VESUVIUS

Income Statement

Earnings Waterfall Vesuvius India Ltd

Income Statement Vesuvius India Ltd

See Also

Company

Help

Tools

Stocks

Vesuvius India Ltd
NSE:VESUVIUS

Earnings Waterfall
Vesuvius India Ltd

Income Statement
Vesuvius India Ltd