Income Statement

Revenue

+29%

+83%

10Y

Currency: INR

	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	Dec-2025
Revenue
Interest Expense	1	1	0	1	1	0	0	0	1	0	0	0	2	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
Revenue	410 N/A	422 +3%	438 +4%	464 +6%	472 +2%	472 +0%	485 +3%	506 +4%	513 +1%	523 +2%	527 +1%	534 +1%	544 +2%	549 +1%	566 +3%	572 +1%	577 +1%	578 +0%	576 0%	586 +2%	592 +1%	607 +3%	632 +4%	647 +2%	681 +5%	718 +5%	1 023 +43%	712 -30%	714 +0%	707 -1%	755 +7%	778 +3%	821 +5%	852 +4%	901 +6%	940 +4%	958 +2%	973 +1%	965 -1%	972 +1%	999 +3%	1 039 +4%	1 120 +8%	1 119 0%	1 153 +3%	1 230 +7%	1 176 -4%	1 153 -2%	1 184 +3%	1 140 -4%	1 185 +4%	1 300 +10%	1 335 +3%	1 373 +3%	1 452 +6%	1 492 +3%	1 562 +5%	1 608 +3%	1 644 +2%	1 703 +4%	1 743 +2%	1 772 +2%	1 796 +1%	1 803 +0%	1 835 +2%	1 827 0%	1 902 +4%	1 979 +4%	1 997 +1%	2 082 +4%
Gross Profit
Cost of Revenue	(148)	(104)	(94)	(113)	(161)	(125)	(147)	(144)	(190)	(142)	(137)	(141)	(200)	(146)	(156)	(157)	(220)	(169)	(162)	(169)	(231)	(178)	(192)	(200)	(208)	(218)	(306)	(203)	(201)	(194)	(199)	(221)	(244)	(269)	(300)	(319)	(339)	(345)	(338)	(335)	(345)	(361)	(541)	(394)	(403)	(439)	(551)	(403)	(396)	(350)	(513)	(381)	(416)	(427)	(684)	(473)	(499)	(536)	(798)	(582)	(594)	(597)	(795)	(600)	(611)	(600)	(804)	(651)	(643)	(654)
Gross Profit	263 N/A	317 +21%	344 +8%	351 +2%	311 -11%	347 +12%	339 -3%	363 +7%	323 -11%	382 +18%	390 +2%	394 +1%	344 -13%	403 +17%	410 +2%	415 +1%	358 -14%	409 +14%	414 +1%	417 +1%	361 -13%	430 +19%	440 +2%	447 +2%	473 +6%	500 +6%	717 +43%	509 -29%	514 +1%	513 0%	556 +8%	557 +0%	577 +4%	584 +1%	601 +3%	621 +3%	619 0%	628 +1%	626 0%	637 +2%	655 +3%	678 +4%	579 -15%	725 +25%	750 +3%	790 +5%	625 -21%	750 +20%	788 +5%	790 +0%	672 -15%	919 +37%	920 +0%	947 +3%	768 -19%	1 019 +33%	1 063 +4%	1 072 +1%	846 -21%	1 120 +32%	1 148 +2%	1 175 +2%	1 001 -15%	1 203 +20%	1 224 +2%	1 227 +0%	1 098 -10%	1 328 +21%	1 354 +2%	1 428 +5%
Operating Income
Operating Expenses	(197)	(267)	(284)	(292)	(240)	(272)	(265)	(268)	(236)	(283)	(297)	(302)	(246)	(310)	(312)	(314)	(258)	(315)	(308)	(306)	(252)	(310)	(322)	(332)	(339)	(348)	(529)	(376)	(384)	(397)	(400)	(403)	(412)	(410)	(408)	(432)	(424)	(430)	(436)	(432)	(443)	(459)	(333)	(485)	(504)	(521)	(368)	(518)	(532)	(529)	(382)	(591)	(607)	(631)	(438)	(713)	(750)	(790)	(520)	(786)	(802)	(794)	(651)	(859)	(872)	(902)	(713)	(930)	(951)	(985)
Selling, General & Administrative	(90)	(124)	(125)	(117)	(104)	(99)	(97)	(103)	(101)	(99)	(103)	(104)	(109)	(111)	(115)	(115)	(119)	(120)	(116)	(113)	(111)	(110)	(110)	(115)	(120)	(122)	(188)	(134)	(136)	(137)	(104)	(97)	(91)	(86)	(109)	(114)	(116)	(120)	(123)	(126)	(128)	(129)	(219)	(140)	(144)	(151)	(243)	(152)	(153)	(153)	(261)	(163)	(165)	(168)	(356)	(182)	(186)	(189)	(418)	(197)	(204)	(209)	(529)	(233)	(242)	(252)	(576)	(258)	(253)	(263)
Depreciation & Amortization	(29)	(29)	(30)	(29)	(30)	(30)	(30)	(29)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(27)	(28)	(30)	(34)	(39)	(42)	(63)	(46)	(47)	(50)	(51)	(55)	(58)	(59)	(60)	(60)	(59)	(59)	(58)	(58)	(58)	(57)	(56)	(56)	(57)	(60)	(66)	(71)	(74)	(76)	(75)	(75)	(75)	(76)	(78)	(81)	(86)	(91)	(95)	(99)	(101)	(105)	(110)	(115)	(121)	(126)	(131)	(136)	(142)	(147)
Other Operating Expenses	(79)	(113)	(129)	(146)	(106)	(142)	(138)	(136)	(108)	(158)	(168)	(171)	(110)	(171)	(171)	(172)	(112)	(169)	(165)	(166)	(114)	(173)	(182)	(183)	(180)	(185)	(278)	(196)	(201)	(209)	(245)	(251)	(263)	(264)	(240)	(259)	(248)	(251)	(254)	(247)	(257)	(273)	(59)	(289)	(303)	(311)	(59)	(295)	(305)	(300)	(46)	(354)	(367)	(387)	(5)	(450)	(478)	(511)	(7)	(490)	(496)	(480)	(12)	(511)	(509)	(524)	(6)	(536)	(556)	(575)
Operating Income	65 N/A	51 -23%	61 +20%	59 -3%	71 +21%	76 +6%	74 -3%	95 +28%	87 -8%	99 +13%	93 -6%	92 0%	98 +7%	93 -5%	97 +4%	101 +3%	101 0%	94 -7%	106 +13%	111 +5%	109 -2%	119 +10%	118 -1%	115 -3%	134 +16%	151 +13%	188 +24%	132 -30%	129 -2%	117 -10%	156 +33%	154 -1%	165 +7%	174 +5%	193 +11%	189 -2%	195 +3%	197 +1%	190 -4%	205 +8%	212 +3%	219 +3%	246 +12%	240 -2%	246 +2%	269 +10%	258 -4%	232 -10%	256 +10%	260 +2%	290 +11%	327 +13%	313 -5%	315 +1%	330 +5%	306 -7%	313 +2%	281 -10%	326 +16%	335 +3%	347 +3%	381 +10%	351 -8%	344 -2%	352 +3%	325 -8%	385 +18%	398 +3%	404 +1%	443 +10%
Pre-Tax Income
Interest Income Expense	32	(1)	(1)	(1)	36	(1)	(1)	(1)	36	(3)	(3)	(2)	53	(1)	(1)	(1)	56	(0)	0	0	65	0	0	0	0	0	1	1	1	1	0	0	0	0	0	0	0	0	0	0	0	0	78	0	0	0	84	0	0	0	67	0	0	0	61	0	0	0	98	0	(0)	(0)	135	(0)	(0)	(0)	149	(1)	(1)	(1)
Non-Reccuring Items	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	(9)	(9)	(9)	(9)	(0)	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(36)
Gain/Loss on Disposition of Assets	0	0	0	0	(2)	0	0	0	(0)	0	0	0	0	0	0	0	3	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0
Total Other Income	9	47	44	40	8	42	43	43	5	46	50	62	14	84	90	89	27	88	75	72	19	81	89	88	70	70	138	108	110	111	79	79	78	79	79	81	83	85	86	87	87	86	0	90	91	92	0	88	86	85	0	75	71	73	3	82	89	105	5	125	140	137	2	152	153	163	3	172	182	180
Pre-Tax Income	106 N/A	97 -9%	104 +7%	98 -6%	112 +14%	117 +4%	115 -1%	137 +19%	128 -6%	142 +11%	140 -1%	152 +8%	166 +9%	176 +6%	187 +6%	188 +1%	186 -1%	182 -2%	181 -1%	183 +1%	193 +6%	201 +4%	207 +3%	203 -2%	204 +0%	221 +9%	329 +49%	243 -26%	242 0%	230 -5%	236 +3%	233 -1%	243 +4%	253 +4%	272 +8%	269 -1%	278 +3%	282 +1%	276 -2%	292 +6%	299 +2%	305 +2%	325 +6%	330 +2%	328 -1%	352 +7%	334 -5%	312 -6%	342 +10%	345 +1%	358 +4%	402 +12%	384 -5%	389 +1%	395 +2%	388 -2%	402 +4%	386 -4%	428 +11%	460 +7%	487 +6%	518 +6%	488 -6%	496 +2%	505 +2%	487 -4%	537 +10%	568 +6%	585 +3%	585 +0%
Net Income
Tax Provision	(38)	(36)	(39)	(38)	(40)	(39)	(33)	(43)	(42)	(48)	(46)	(47)	(51)	(52)	(55)	(59)	(56)	(55)	(55)	(58)	(65)	(68)	(71)	(69)	(69)	(78)	(115)	(86)	(87)	(76)	(81)	(80)	(83)	(91)	(95)	(94)	(96)	(95)	(95)	(97)	(95)	(92)	(94)	(95)	(91)	(97)	(88)	(80)	(88)	(88)	(87)	(98)	(96)	(96)	(102)	(101)	(101)	(100)	(110)	(119)	(125)	(131)	(125)	(127)	(130)	(128)	(138)	(146)	(150)	(149)
Income from Continuing Operations	68	61	65	60	73	77	82	94	86	94	94	105	115	124	131	129	130	127	125	125	129	133	136	134	134	143	214	157	155	154	155	153	160	161	177	176	182	187	181	195	205	213	231	235	237	255	245	232	254	257	271	304	288	292	293	287	301	286	318	341	361	387	363	369	375	360	399	422	435	436
Net Income (Common)	68 N/A	61 -10%	65 +6%	60 -7%	71 +18%	77 +8%	82 +6%	94 +15%	86 -9%	94 +10%	94 N/A	105 +11%	115 +10%	124 +8%	131 +6%	129 -2%	130 +1%	127 -3%	125 -1%	125 0%	129 +3%	133 +3%	136 +2%	134 -1%	134 +0%	143 +6%	214 +50%	157 -27%	155 -1%	154 -1%	155 +1%	153 -1%	160 +5%	161 +1%	177 +10%	176 0%	182 +3%	187 +3%	181 -3%	195 +8%	205 +5%	213 +4%	231 +8%	235 +2%	237 +1%	255 +8%	245 -4%	232 -5%	254 +9%	257 +1%	271 +5%	304 +12%	288 -6%	292 +2%	293 +0%	287 -2%	301 +5%	286 -5%	318 +11%	341 +7%	361 +6%	387 +7%	363 -6%	369 +2%	375 +2%	360 -4%	399 +11%	422 +6%	435 +3%	436 +0%
EPS (Diluted)	15.43 N/A	13.97 -9%	14.77 +6%	13.7 -7%	16.15 +18%	17.52 +8%	18.63 +6%	21.34 +15%	19.47 -9%	21.38 +10%	21.38 N/A	23.79 +11%	26.2 +10%	28.2 +8%	29.84 +6%	29.36 -2%	29.59 +1%	28.84 -3%	28.5 -1%	28.38 0%	29.22 +3%	30.18 +3%	30.93 +2%	30.49 -1%	30.54 +0%	32.45 +6%	48.66 +50%	35.56 -27%	35.2 -1%	34.95 -1%	35.22 +1%	34.65 -2%	36.29 +5%	36.65 +1%	40.25 +10%	39.97 -1%	41.34 +3%	42.4 +3%	41.24 -3%	44.36 +8%	46.47 +5%	48.59 +5%	52.58 +8%	53.47 +2%	53.93 +1%	58.06 +8%	55.9 -4%	52.85 -5%	57.77 +9%	58.58 +1%	61.66 +5%	69.32 +12%	65.5 -6%	66.58 +2%	66.77 +0%	65.44 -2%	68.51 +5%	65.18 -5%	72.34 +11%	77.67 +7%	82.27 +6%	88.16 +7%	82.67 -6%	84.02 +2%	85.49 +2%	81.91 -4%	90.87 +11%	96.15 +6%	98.98 +3%	99.32 +0%

Income Statement Balance Sheet Cash Flow Statement

Voith Paper Fabrics India Ltd
BSE:522122

Income Statement

Earnings Waterfall
Voith Paper Fabrics India Ltd

Income Statement
Voith Paper Fabrics India Ltd

See Also

Company

Help

Tools

Stocks

Voith Paper Fabrics India Ltd BSE:522122

Income Statement

Earnings Waterfall Voith Paper Fabrics India Ltd

Income Statement Voith Paper Fabrics India Ltd

See Also

Company

Help

Tools

Stocks

Voith Paper Fabrics India Ltd
BSE:522122

Earnings Waterfall
Voith Paper Fabrics India Ltd

Income Statement
Voith Paper Fabrics India Ltd