Watchlist Manager

Watchlist

Price: 232.6 INR 2.02% Market Closed

Market Cap: ₹181.8B

R	Redington Ltd BSE:532805	IN
E	e-Muzyka SA WSE:EMU	PL
	Career Design Center Co Ltd TSE:2410	JP
N	NZ Automotive Investments Ltd NZX:NZA	NZ
M	Mabuhay Holdings Corp XPHS:MHC	PH
M	Mega info Media Co Ltd SZSE:301102	CN
	Morito Co Ltd TSE:9837	JP
	Samhwa Paint Industrial Co Ltd KRX:000390	KR

Income Statement

Currency: INR

	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	Dec-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	1 806	0	0	0	1 853	0	0	0	1 564	0	0	0	1 774	0	0	0	1 558	0	0	0	1 657	0	0	0	2 002	0	0	0	2 117	0	0	0	1 477	0	0	0	1 100	0	0	0	2 598	0	0	0	3 741	0	0	0	0	0	0	0
Revenue	90 650 N/A	96 236 +6%	100 913 +5%	104 169 +3%	108 809 +4%	113 004 +4%	119 110 +5%	124 364 +4%	126 812 +2%	126 734 0%	128 463 +1%	132 605 +3%	137 776 +4%	143 686 +4%	148 128 +3%	153 564 +4%	167 190 +9%	181 694 +9%	194 699 +7%	209 077 +7%	211 930 +1%	215 703 +2%	222 410 +3%	228 488 +3%	241 184 +6%	248 151 +3%	256 298 +3%	266 326 +4%	279 449 +5%	290 801 +4%	301 635 +4%	314 624 +4%	315 549 +0%	319 687 +1%	325 917 +2%	331 688 +2%	354 422 +7%	375 056 +6%	388 504 +4%	408 071 +5%	411 147 +1%	408 555 -1%	411 674 +1%	415 160 +1%	416 026 +0%	424 436 +2%	435 146 +3%	448 351 +3%	465 362 +4%	479 960 +3%	492 268 +3%	513 812 +4%	514 652 +0%	504 876 -2%	519 122 +3%	541 085 +4%	569 459 +5%	597 027 +5%	612 263 +3%	608 462 -1%	626 440 +3%	659 931 +5%	697 564 +6%	748 300 +7%	793 768 +6%	837 608 +6%	869 302 +4%	887 609 +2%	893 457 +1%	894 409 +0%	921 163 +3%	953 274 +3%	993 337 +4%	1 040 033 +5%	1 081 834 +4%	1 123 890 +4%
Gross Profit
Cost of Revenue	(86 849)	(92 086)	(96 580)	(99 369)	(103 747)	(107 815)	(113 484)	(118 247)	(120 382)	(120 131)	(121 787)	(125 873)	(130 681)	(136 414)	(140 461)	(145 437)	(157 661)	(171 462)	(183 571)	(197 143)	(199 347)	(202 700)	(209 044)	(214 633)	(227 380)	(233 386)	(240 930)	(250 386)	(262 898)	(274 185)	(284 623)	(296 829)	(297 329)	(300 758)	(306 548)	(311 714)	(333 718)	(353 762)	(366 620)	(385 735)	(388 245)	(385 115)	(387 641)	(391 203)	(391 998)	(399 885)	(410 274)	(421 881)	(438 128)	(452 345)	(464 120)	(485 525)	(486 483)	(477 459)	(491 510)	(511 757)	(538 010)	(563 308)	(576 634)	(571 909)	(588 550)	(619 606)	(654 213)	(702 902)	(746 328)	(788 775)	(819 485)	(836 959)	(842 805)	(844 039)	(871 257)	(902 416)	(941 138)	(986 556)	(1 026 318)	(1 067 445)
Gross Profit	3 801 N/A	4 152 +9%	4 335 +4%	4 801 +11%	5 062 +5%	5 190 +3%	5 626 +8%	6 117 +9%	6 431 +5%	6 604 +3%	6 677 +1%	6 733 +1%	7 095 +5%	7 272 +2%	7 667 +5%	8 127 +6%	9 529 +17%	10 232 +7%	11 128 +9%	11 934 +7%	12 582 +5%	13 003 +3%	13 367 +3%	13 857 +4%	13 804 0%	14 768 +7%	15 371 +4%	15 942 +4%	16 551 +4%	16 616 +0%	17 011 +2%	17 794 +5%	18 220 +2%	18 929 +4%	19 369 +2%	19 975 +3%	20 704 +4%	21 295 +3%	21 885 +3%	22 336 +2%	22 902 +3%	23 441 +2%	24 034 +3%	23 957 0%	24 028 +0%	24 550 +2%	24 871 +1%	26 470 +6%	27 233 +3%	27 616 +1%	28 149 +2%	28 288 +0%	28 169 0%	27 418 -3%	27 614 +1%	29 330 +6%	31 449 +7%	33 720 +7%	35 628 +6%	36 553 +3%	37 890 +4%	40 325 +6%	43 351 +8%	45 398 +5%	47 440 +4%	48 834 +3%	49 818 +2%	50 650 +2%	50 652 +0%	50 369 -1%	49 906 -1%	50 857 +2%	52 199 +3%	53 477 +2%	55 515 +4%	56 445 +2%
Operating Income
Operating Expenses	(1 948)	(2 156)	(2 206)	(2 481)	(2 594)	(2 741)	(3 021)	(3 284)	(3 281)	(3 415)	(3 486)	(3 516)	(3 672)	(3 804)	(4 025)	(4 263)	(5 100)	(5 534)	(6 056)	(6 486)	(6 848)	(7 214)	(7 493)	(7 813)	(8 215)	(8 863)	(9 333)	(9 837)	(10 222)	(10 446)	(10 840)	(11 541)	(11 595)	(12 200)	(12 416)	(12 755)	(12 825)	(13 759)	(14 291)	(14 612)	(14 859)	(15 739)	(16 262)	(16 355)	(16 192)	(17 050)	(17 381)	(18 321)	(18 599)	(18 777)	(19 138)	(19 272)	(19 400)	(19 088)	(18 747)	(19 205)	(19 303)	(20 331)	(20 823)	(20 699)	(21 199)	(22 662)	(24 864)	(26 402)	(27 287)	(29 859)	(31 245)	(32 762)	(33 363)	(33 975)	(33 794)	(34 000)	(33 041)	(34 850)	(35 648)	(36 179)
Selling, General & Administrative	(1 815)	(880)	(961)	(1 028)	(2 495)	(1 282)	(1 360)	(1 479)	(3 154)	(1 555)	(1 628)	(1 659)	(3 438)	(1 702)	(1 775)	(1 880)	(4 854)	(2 254)	(2 449)	(2 620)	(6 273)	(2 965)	(3 159)	(3 319)	(7 550)	(3 625)	(3 776)	(3 973)	(9 558)	(4 248)	(4 363)	(4 495)	(10 700)	(4 855)	(4 903)	(5 148)	(11 985)	(5 660)	(5 988)	(6 100)	(13 920)	(6 263)	(6 388)	(6 422)	(13 425)	(6 748)	(6 918)	(7 141)	(15 645)	(7 387)	(7 527)	(7 657)	(17 027)	(7 761)	(7 689)	(8 288)	(16 854)	(8 607)	(8 805)	(8 552)	(19 061)	(9 612)	(10 301)	(11 048)	(24 707)	(12 068)	(12 573)	(12 685)	(29 840)	(13 150)	(13 331)	(13 695)	(29 754)	(14 579)	(14 856)	(15 428)
Depreciation & Amortization	(133)	(136)	(145)	(159)	(100)	(108)	(114)	(118)	(127)	(133)	(143)	(147)	(234)	(255)	(275)	(307)	(246)	(264)	(284)	(291)	(310)	(329)	(346)	(365)	(379)	(372)	(374)	(378)	(385)	(403)	(402)	(406)	(426)	(431)	(451)	(462)	(468)	(495)	(511)	(538)	(547)	(554)	(560)	(567)	(569)	(582)	(607)	(621)	(634)	(809)	(1 118)	(1 328)	(1 554)	(1 622)	(1 497)	(1 498)	(1 482)	(1 435)	(1 446)	(1 409)	(1 413)	(1 429)	(1 613)	(1 666)	(1 554)	(1 787)	(1 679)	(1 722)	(1 804)	(1 897)	(1 955)	(2 062)	(2 176)	(2 204)	(2 264)	(2 192)
Other Operating Expenses	0	(1 140)	(1 100)	(1 294)	0	(1 352)	(1 547)	(1 687)	0	(1 728)	(1 715)	(1 712)	0	(1 847)	(1 975)	(2 076)	0	(3 016)	(3 322)	(3 574)	(264)	(3 920)	(3 988)	(4 129)	(286)	(4 867)	(5 184)	(5 487)	(279)	(5 795)	(6 075)	(6 641)	(469)	(6 914)	(7 063)	(7 145)	(371)	(7 605)	(7 792)	(7 974)	(393)	(8 920)	(9 312)	(9 365)	(2 197)	(9 721)	(9 857)	(10 560)	(2 320)	(10 582)	(10 494)	(10 287)	(819)	(9 706)	(9 562)	(9 420)	(967)	(10 289)	(10 572)	(10 739)	(725)	(11 621)	(12 950)	(13 688)	(1 026)	(16 004)	(16 992)	(18 354)	(1 719)	(18 927)	(18 508)	(18 244)	(1 111)	(18 067)	(18 528)	(18 560)
Operating Income	1 854 N/A	1 994 +8%	2 127 +7%	2 318 +9%	2 467 +6%	2 445 -1%	2 602 +6%	2 831 +9%	3 150 +11%	3 189 +1%	3 191 +0%	3 217 +1%	3 423 +6%	3 468 +1%	3 641 +5%	3 863 +6%	4 429 +15%	4 698 +6%	5 073 +8%	5 449 +7%	5 735 +5%	5 791 +1%	5 876 +1%	6 045 +3%	5 589 -8%	5 903 +6%	6 035 +2%	6 103 +1%	6 329 +4%	6 169 -3%	6 171 +0%	6 253 +1%	6 625 +6%	6 729 +2%	6 953 +3%	7 219 +4%	7 879 +9%	7 537 -4%	7 595 +1%	7 726 +2%	8 042 +4%	7 702 -4%	7 772 +1%	7 602 -2%	7 836 +3%	7 500 -4%	7 490 0%	8 148 +9%	8 634 +6%	8 838 +2%	9 010 +2%	9 016 +0%	8 769 -3%	8 328 -5%	8 864 +6%	10 122 +14%	12 146 +20%	13 388 +10%	14 805 +11%	15 853 +7%	16 691 +5%	17 663 +6%	18 487 +5%	18 996 +3%	20 153 +6%	18 975 -6%	18 573 -2%	17 889 -4%	17 289 -3%	16 395 -5%	16 112 -2%	16 857 +5%	19 157 +14%	18 627 -3%	19 867 +7%	20 266 +2%
Pre-Tax Income
Interest Income Expense	(579)	(611)	(653)	(693)	(720)	(717)	(795)	(894)	(978)	(975)	(864)	(741)	(664)	(667)	(706)	(799)	(884)	(1 127)	(1 292)	(1 414)	(1 236)	(1 627)	(1 712)	(1 800)	(1 196)	(1 843)	(1 907)	(1 943)	(1 721)	(1 826)	(1 700)	(1 598)	(1 468)	(1 592)	(1 654)	(1 724)	(2 035)	(1 775)	(1 803)	(1 681)	(1 594)	(1 610)	(1 534)	(1 574)	(1 617)	(1 706)	(1 784)	(1 954)	(1 821)	(2 255)	(2 413)	(2 294)	(1 842)	(2 138)	(1 813)	(1 686)	(1 015)	(1 201)	(1 204)	(1 130)	(778)	(1 244)	(1 309)	(1 955)	(2 480)	(3 061)	(3 748)	(3 710)	(2 819)	(3 775)	(3 557)	(3 551)	(2 888)	(3 412)	(3 736)	(3 682)
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	(91)	(91)	(91)	(91)	0	0	0	0	0	0	0	0	33	0	0	0	0	0	0	(711)	(711)	(711)	(722)	(11)	(47)	(47)	(36)	(99)	(19)	(63)	(63)	0	0	0	0	0	0	0	0	0	0	0	0	0	6 012	6 012	6 012	5 920
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6	0	0	0	(2)	0	0	0	2	0	0	0	17	0	0	0	113	0	0	0	5	0	0	0	0	0	0	0	26	0	0	0	40	0	0	0	10	0	0	0	13	0	0	0	36	0	0	0	20	0	0	0	33	0	0	0	44	0	0	0
Total Other Income	(2)	27	48	35	23	137	105	89	19	91	127	152	0	129	119	149	(40)	199	211	228	6	315	380	393	229	509	544	621	317	779	770	808	285	471	446	345	54	323	282	272	64	419	438	452	60	445	479	483	91	612	647	650	33	615	643	755	157	865	945	913	275	928	970	1 182	642	1 803	2 267	2 309	1 243	2 533	2 328	2 366	1 022	2 239	2 107	1 996
Pre-Tax Income	1 272 N/A	1 411 +11%	1 522 +8%	1 659 +9%	1 771 +7%	1 866 +5%	1 913 +3%	2 028 +6%	2 190 +8%	2 304 +5%	2 453 +6%	2 626 +7%	2 759 +5%	2 930 +6%	3 054 +4%	3 213 +5%	3 510 +9%	3 770 +7%	3 992 +6%	4 263 +7%	4 503 +6%	4 478 -1%	4 543 +1%	4 637 +2%	4 624 0%	4 570 -1%	4 674 +2%	4 783 +2%	4 851 +1%	5 031 +4%	5 150 +2%	5 372 +4%	5 555 +3%	5 608 +1%	5 745 +2%	5 840 +2%	5 903 +1%	6 086 +3%	6 075 0%	6 317 +4%	6 545 +4%	6 510 -1%	6 675 +3%	6 479 -3%	6 306 -3%	6 239 -1%	6 185 -1%	5 967 -4%	6 233 +4%	6 485 +4%	6 523 +1%	7 361 +13%	6 923 -6%	6 758 -2%	7 658 +13%	9 093 +19%	11 281 +24%	12 990 +15%	14 485 +12%	15 636 +8%	16 224 +4%	17 347 +7%	18 148 +5%	18 223 +0%	18 335 +1%	17 717 -3%	17 091 -4%	16 488 -4%	15 747 -4%	15 153 -4%	14 883 -2%	15 672 +5%	23 348 +49%	23 467 +1%	24 251 +3%	24 500 +1%
Net Income
Tax Provision	(255)	(286)	(311)	(332)	(410)	(439)	(461)	(499)	(500)	(520)	(539)	(570)	(639)	(697)	(728)	(784)	(862)	(941)	(1 047)	(1 099)	(1 113)	(1 136)	(1 111)	(1 138)	(1 151)	(1 143)	(1 221)	(1 265)	(1 272)	(1 233)	(1 248)	(1 315)	(1 450)	(1 521)	(1 581)	(1 556)	(1 462)	(1 509)	(1 472)	(1 702)	(1 778)	(1 722)	(1 736)	(1 537)	(1 462)	(1 529)	(1 670)	(1 412)	(1 389)	(1 396)	(1 069)	(1 564)	(1 584)	(1 532)	(1 935)	(2 995)	(3 415)	(3 722)	(3 810)	(3 009)	(3 075)	(3 326)	(3 439)	(3 568)	(3 941)	(4 044)	(4 222)	(4 057)	(3 360)	(3 148)	(3 166)	(3 404)	(5 142)	(5 101)	(5 212)	(5 357)
Income from Continuing Operations	1 017	1 125	1 211	1 327	1 361	1 427	1 452	1 529	1 690	1 784	1 914	2 056	2 120	2 234	2 327	2 430	2 648	2 830	2 947	3 166	3 390	3 343	3 433	3 501	3 473	3 429	3 453	3 518	3 579	3 798	3 903	4 057	4 104	4 088	4 165	4 285	4 441	4 576	4 602	4 614	4 767	4 788	4 939	4 942	4 844	4 710	4 515	4 555	4 845	5 089	5 454	5 797	5 339	5 227	5 724	6 099	7 866	9 268	10 676	12 627	13 149	14 021	14 709	14 656	14 394	13 673	12 870	12 431	12 386	12 005	11 717	12 268	18 206	18 366	19 039	19 143
Income to Minority Interest	0	0	0	0	0	0	0	(19)	(94)	(155)	(219)	(270)	(277)	(285)	(294)	(317)	(388)	(432)	(429)	(496)	(463)	(395)	(368)	(296)	(242)	(223)	(217)	(234)	(213)	(270)	(275)	(285)	(238)	(168)	(133)	(145)	(206)	(232)	(227)	(176)	(125)	(93)	(121)	(32)	(28)	8	128	265	233	203	88	(147)	(187)	(287)	(327)	(368)	(302)	(225)	(319)	(283)	(350)	(430)	(321)	(361)	(468)	(427)	(459)	(400)	(200)	154	336	380	(2 158)	(2 025)	(1 749)	(1 498)
Equity Earnings Affiliates	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	(1)	(1)	(1)	(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	0	0	0
Net Income (Common)	1 017 N/A	1 125 +11%	1 211 +8%	1 327 +10%	1 361 +3%	1 427 +5%	1 452 +2%	1 510 +4%	1 597 +6%	1 630 +2%	1 695 +4%	1 786 +5%	1 843 +3%	1 948 +6%	2 033 +4%	2 113 +4%	2 260 +7%	2 398 +6%	2 518 +5%	2 669 +6%	2 927 +10%	2 947 +1%	3 063 +4%	3 204 +5%	3 231 +1%	3 205 -1%	3 237 +1%	3 285 +1%	3 366 +2%	3 528 +5%	3 627 +3%	3 771 +4%	3 865 +2%	3 919 +1%	4 031 +3%	4 139 +3%	4 235 +2%	4 344 +3%	4 374 +1%	4 437 +1%	4 642 +5%	4 695 +1%	4 819 +3%	4 911 +2%	4 816 -2%	4 719 -2%	4 644 -2%	4 821 +4%	5 078 +5%	5 291 +4%	5 541 +5%	5 649 +2%	5 152 -9%	4 940 -4%	5 397 +9%	5 731 +6%	7 564 +32%	9 043 +20%	10 357 +15%	12 345 +19%	12 799 +4%	13 590 +6%	14 388 +6%	14 304 -1%	13 926 -3%	13 256 -5%	12 421 -6%	12 031 -3%	12 186 +1%	12 159 0%	12 053 -1%	12 648 +5%	16 048 +27%	16 341 +2%	17 290 +6%	17 645 +2%
EPS (Diluted)	3.07 N/A	2.89 -6%	3.11 +8%	3.41 +10%	3.49 +2%	3.67 +5%	3.69 +1%	3.87 +5%	4.1 +6%	4.18 +2%	4.31 +3%	4.49 +4%	4.65 +4%	4.89 +5%	5.09 +4%	5.23 +3%	5.68 +9%	5.99 +5%	6.31 +5%	6.69 +6%	7.34 +10%	7.38 +1%	7.63 +3%	8.02 +5%	8.08 +1%	8.03 -1%	8.1 +1%	8.22 +1%	8.42 +2%	8.83 +5%	9.07 +3%	9.45 +4%	9.67 +2%	9.81 +1%	10.09 +3%	10.36 +3%	10.59 +2%	10.86 +3%	10.94 +1%	11.1 +1%	11.61 +5%	11.75 +1%	12.01 +2%	12.24 +2%	12.04 -2%	11.82 -2%	11.55 -2%	12.14 +5%	12.8 +5%	13.6 +6%	14.24 +5%	14.52 +2%	13.24 -9%	12.69 -4%	13.87 +9%	14.73 +6%	9.7 -34%	11.59 +19%	13.24 +14%	15.78 +19%	16.39 +4%	17.38 +6%	18.4 +6%	18.3 -1%	17.81 -3%	16.95 -5%	15.88 -6%	15.38 -3%	15.59 +1%	15.56 0%	15.47 -1%	16.17 +5%	20.53 +27%	20.89 +2%	22.12 +6%	22.55 +2%

Income Statement Balance Sheet Cash Flow Statement

Redington Ltd
BSE:532805

Income Statement

Earnings Waterfall
Redington Ltd

Income Statement
Redington Ltd

See Also

Company

Help

Tools

Stocks

Redington Ltd BSE:532805

Income Statement

Earnings Waterfall Redington Ltd

Income Statement Redington Ltd

See Also

Company

Help

Tools

Stocks

Redington Ltd
BSE:532805

Earnings Waterfall
Redington Ltd

Income Statement
Redington Ltd