Nitin Castings Ltd
BSE:508875
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nitin Castings Ltd
BSE:508875
|
IN |
|
Concejo AB (publ)
STO:CNCJO B
|
SE |
Income Statement
Earnings Waterfall
Nitin Castings Ltd
Income Statement
Nitin Castings Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
0
|
0
|
7
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
421
N/A
|
411
-2%
|
380
-7%
|
339
-11%
|
302
-11%
|
370
+23%
|
433
+17%
|
485
+12%
|
686
+42%
|
667
-3%
|
649
-3%
|
655
+1%
|
595
-9%
|
615
+3%
|
652
+6%
|
722
+11%
|
738
+2%
|
751
+2%
|
755
+1%
|
713
-6%
|
641
-10%
|
541
-16%
|
496
-8%
|
541
+9%
|
620
+15%
|
738
+19%
|
831
+13%
|
901
+8%
|
965
+7%
|
1 087
+13%
|
1 237
+14%
|
1 314
+6%
|
1 334
+2%
|
1 383
+4%
|
1 407
+2%
|
1 395
-1%
|
1 487
+7%
|
1 529
+3%
|
1 511
-1%
|
1 511
+0%
|
1 506
0%
|
1 464
-3%
|
1 446
-1%
|
1 510
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(377)
|
(365)
|
(336)
|
(294)
|
(255)
|
(315)
|
(368)
|
(398)
|
(583)
|
(563)
|
(545)
|
(546)
|
(490)
|
(500)
|
(528)
|
(588)
|
(604)
|
(615)
|
(605)
|
(576)
|
(506)
|
(437)
|
(415)
|
(447)
|
(507)
|
(607)
|
(695)
|
(779)
|
(831)
|
(932)
|
(1 069)
|
(1 106)
|
(1 125)
|
(1 165)
|
(1 170)
|
(1 169)
|
(1 243)
|
(1 252)
|
(1 223)
|
(1 224)
|
(1 199)
|
(1 149)
|
(1 137)
|
(1 201)
|
|
| Gross Profit |
44
N/A
|
46
+4%
|
45
-3%
|
45
+1%
|
47
+5%
|
56
+17%
|
65
+16%
|
87
+35%
|
103
+19%
|
104
+1%
|
105
+1%
|
110
+5%
|
105
-4%
|
115
+10%
|
124
+8%
|
134
+8%
|
134
+0%
|
135
+1%
|
150
+11%
|
137
-9%
|
134
-2%
|
103
-23%
|
81
-22%
|
95
+17%
|
112
+19%
|
131
+17%
|
136
+4%
|
122
-10%
|
134
+10%
|
155
+16%
|
168
+8%
|
208
+24%
|
209
+0%
|
217
+4%
|
237
+9%
|
226
-5%
|
245
+8%
|
277
+13%
|
288
+4%
|
288
+0%
|
307
+6%
|
315
+3%
|
309
-2%
|
310
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(29)
|
(31)
|
(29)
|
(28)
|
(37)
|
(43)
|
(56)
|
(77)
|
(91)
|
(95)
|
(95)
|
(100)
|
(97)
|
(99)
|
(103)
|
(105)
|
(113)
|
(118)
|
(123)
|
(116)
|
(116)
|
(98)
|
(74)
|
(85)
|
(79)
|
(82)
|
(92)
|
(78)
|
(88)
|
(107)
|
(104)
|
(128)
|
(130)
|
(120)
|
(129)
|
(121)
|
(108)
|
(132)
|
(164)
|
(169)
|
(174)
|
(181)
|
(192)
|
(202)
|
|
| Selling, General & Administrative |
(19)
|
0
|
0
|
0
|
(26)
|
0
|
(14)
|
(28)
|
(53)
|
0
|
(43)
|
(47)
|
(58)
|
(60)
|
(62)
|
(62)
|
(70)
|
(74)
|
(87)
|
(81)
|
(71)
|
(58)
|
(40)
|
(57)
|
(56)
|
(61)
|
(71)
|
(57)
|
(68)
|
(87)
|
(84)
|
(109)
|
(112)
|
(103)
|
(113)
|
(104)
|
(91)
|
(137)
|
(145)
|
(149)
|
(153)
|
(160)
|
(170)
|
(180)
|
|
| Depreciation & Amortization |
(10)
|
(11)
|
(11)
|
(12)
|
(11)
|
(17)
|
(24)
|
(31)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(44)
|
(45)
|
(45)
|
(45)
|
(39)
|
(34)
|
(28)
|
(22)
|
(22)
|
(21)
|
(21)
|
(20)
|
(20)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(21)
|
(22)
|
(22)
|
|
| Other Operating Expenses |
0
|
(20)
|
(17)
|
(16)
|
0
|
(25)
|
(18)
|
(18)
|
0
|
(58)
|
(15)
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
|
| Operating Income |
15
N/A
|
15
-3%
|
16
+5%
|
17
+8%
|
11
-38%
|
13
+19%
|
8
-34%
|
10
+24%
|
12
+20%
|
8
-32%
|
10
+15%
|
10
+1%
|
8
-17%
|
16
+94%
|
21
+34%
|
29
+37%
|
21
-26%
|
17
-19%
|
27
+60%
|
21
-23%
|
19
-12%
|
6
-68%
|
7
+18%
|
10
+40%
|
34
+244%
|
49
+44%
|
44
-9%
|
44
+0%
|
46
+3%
|
48
+4%
|
63
+33%
|
81
+27%
|
78
-3%
|
97
+24%
|
108
+11%
|
105
-2%
|
137
+30%
|
145
+6%
|
124
-15%
|
119
-4%
|
133
+12%
|
134
+1%
|
117
-13%
|
108
-8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(8)
|
(10)
|
(8)
|
(7)
|
(8)
|
(12)
|
(12)
|
(14)
|
(13)
|
(7)
|
(9)
|
(10)
|
(9)
|
(8)
|
(4)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
40
|
(3)
|
(3)
|
(4)
|
30
|
(5)
|
(6)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(9)
|
(9)
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
(6)
|
|
| Gain/Loss on Disposition of Assets |
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
|
|
| Total Other Income |
1
|
2
|
2
|
1
|
3
|
3
|
6
|
7
|
7
|
9
|
6
|
10
|
8
|
9
|
11
|
7
|
18
|
17
|
20
|
20
|
12
|
13
|
11
|
16
|
15
|
16
|
23
|
20
|
21
|
20
|
9
|
10
|
8
|
20
|
30
|
38
|
2
|
45
|
55
|
49
|
4
|
58
|
43
|
51
|
|
| Pre-Tax Income |
17
N/A
|
16
-5%
|
16
+2%
|
16
-1%
|
12
-27%
|
14
+21%
|
13
-12%
|
16
+26%
|
17
+10%
|
15
-15%
|
14
-8%
|
13
-2%
|
9
-33%
|
8
-15%
|
13
+68%
|
18
+43%
|
32
+75%
|
35
+9%
|
35
-1%
|
29
-18%
|
17
-42%
|
6
-64%
|
10
+70%
|
17
+64%
|
39
+131%
|
56
+44%
|
59
+6%
|
60
+2%
|
65
+8%
|
66
+1%
|
71
+7%
|
90
+27%
|
85
-5%
|
117
+37%
|
136
+17%
|
142
+4%
|
154
+9%
|
164
+6%
|
176
+7%
|
163
-7%
|
168
+3%
|
187
+11%
|
154
-17%
|
146
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(6)
|
(3)
|
(2)
|
(2)
|
(0)
|
(1)
|
(3)
|
(5)
|
(9)
|
(11)
|
(9)
|
(7)
|
(3)
|
(1)
|
(1)
|
(2)
|
(7)
|
(9)
|
(11)
|
(12)
|
(14)
|
(22)
|
(25)
|
(31)
|
(36)
|
(35)
|
(37)
|
(37)
|
(33)
|
(39)
|
(41)
|
(40)
|
(44)
|
(45)
|
(40)
|
(33)
|
|
| Income from Continuing Operations |
11
|
11
|
11
|
12
|
8
|
8
|
6
|
9
|
12
|
12
|
11
|
11
|
8
|
7
|
10
|
13
|
23
|
24
|
26
|
22
|
13
|
5
|
9
|
15
|
33
|
47
|
48
|
48
|
52
|
44
|
45
|
59
|
49
|
82
|
99
|
105
|
121
|
125
|
135
|
123
|
124
|
142
|
114
|
113
|
|
| Net Income (Common) |
11
N/A
|
11
-3%
|
11
+6%
|
12
+1%
|
8
-32%
|
8
+5%
|
6
-27%
|
9
+42%
|
12
+38%
|
12
-1%
|
11
-3%
|
11
-1%
|
8
-25%
|
7
-15%
|
10
+39%
|
13
+33%
|
23
+76%
|
24
+4%
|
26
+5%
|
22
-14%
|
13
-40%
|
5
-65%
|
9
+94%
|
15
+65%
|
33
+122%
|
47
+43%
|
48
+4%
|
48
+0%
|
52
+6%
|
44
-14%
|
45
+2%
|
59
+29%
|
49
-16%
|
82
+67%
|
99
+21%
|
105
+6%
|
121
+15%
|
125
+3%
|
135
+8%
|
123
-9%
|
124
+1%
|
142
+14%
|
114
-19%
|
113
-1%
|
|
| EPS (Diluted) |
3.96
N/A
|
3.87
-2%
|
4.07
+5%
|
4.1
+1%
|
2.78
-32%
|
2.91
+5%
|
2.16
-26%
|
1.7
-21%
|
2.29
+35%
|
2.32
+1%
|
2.3
-1%
|
2.24
-3%
|
1.64
-27%
|
1.41
-14%
|
1.96
+39%
|
2.66
+36%
|
4.55
+71%
|
4.72
+4%
|
4.97
+5%
|
4.27
-14%
|
2.58
-40%
|
0.89
-66%
|
1.73
+94%
|
2.85
+65%
|
6.34
+122%
|
9.1
+44%
|
9.4
+3%
|
9.42
+0%
|
10.04
+7%
|
8.68
-14%
|
8.82
+2%
|
11.39
+29%
|
9.52
-16%
|
15.91
+67%
|
19.27
+21%
|
20.44
+6%
|
23.59
+15%
|
24.24
+3%
|
26.21
+8%
|
23.87
-9%
|
24.14
+1%
|
27.54
+14%
|
22.25
-19%
|
22.06
-1%
|
|