Watchlist Manager

Watchlist

Price: 1 307.15 INR -6.92%

Market Cap: ₹88.9B

G	Gravita India Ltd BSE:533282	IN
	Shinsegae Inc KRX:004170	KR
	Matrimony.Com Ltd NSE:MATRIMONY	IN
D	De Licacy Industrial Co Ltd TWSE:1464	TW
	Eltes Co Ltd TSE:3967	JP
A	Anheuser-Busch Inbev SA SWB:1NBA	BE

Income Statement

Currency: INR

	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	20	0	0	0	19	0	0	0	56	0	0	0	57	0	0	0	88	0	0	0	56	0	0	0	71	0	0	0	127	0	0	0	197	0	0	0	239	0	0	0	222	0	0	0	249	0	0	0	277	0	0	0	388	0	0	0	0	0	0	0
Revenue	2 549 N/A	2 564 +1%	2 588 +1%	2 623 +1%	2 690 +3%	3 021 +12%	3 302 +9%	3 721 +13%	3 996 +7%	4 021 +1%	4 267 +6%	4 517 +6%	5 172 +15%	5 350 +3%	5 720 +7%	5 613 -2%	5 013 -11%	5 105 +2%	4 589 -10%	4 154 -9%	4 312 +4%	4 463 +4%	5 027 +13%	5 943 +18%	6 881 +16%	7 516 +9%	8 143 +8%	8 797 +8%	10 295 +17%	11 330 +10%	12 010 +6%	12 652 +5%	12 417 -2%	12 011 -3%	12 361 +3%	13 075 +6%	13 478 +3%	13 419 0%	13 536 +1%	13 507 0%	14 097 +4%	15 977 +13%	18 048 +13%	19 878 +10%	22 159 +11%	23 492 +6%	24 854 +6%	27 181 +9%	28 006 +3%	29 243 +4%	30 778 +5%	30 463 -1%	31 608 +4%	33 652 +6%	34 565 +3%	36 951 +7%	38 688 +5%	40 009 +3%	41 089 +3%	41 296 +1%
Gross Profit
Cost of Revenue	(2 083)	(802)	(791)	(804)	(2 207)	(2 510)	(2 737)	(3 036)	(3 258)	(3 209)	(3 414)	(3 653)	(4 262)	(4 410)	(4 776)	(4 714)	(4 284)	(4 316)	(3 832)	(3 467)	(3 616)	(3 668)	(4 113)	(4 811)	(5 536)	(5 941)	(6 360)	(6 860)	(8 206)	(9 124)	(9 860)	(10 539)	(10 463)	(9 981)	(10 138)	(10 711)	(11 044)	(10 959)	(11 009)	(10 897)	(11 469)	(12 670)	(14 324)	(15 678)	(17 603)	(18 672)	(19 888)	(21 940)	(22 998)	(23 711)	(24 972)	(24 629)	(25 852)	(27 269)	(28 063)	(30 349)	(31 985)	(32 851)	(33 661)	(33 246)
Gross Profit	466 N/A	1 762 +278%	1 797 +2%	1 820 +1%	483 -73%	511 +6%	566 +11%	684 +21%	737 +8%	812 +10%	853 +5%	864 +1%	909 +5%	939 +3%	943 +0%	899 -5%	729 -19%	790 +8%	757 -4%	686 -9%	696 +1%	795 +14%	913 +15%	1 132 +24%	1 346 +19%	1 575 +17%	1 783 +13%	1 937 +9%	2 089 +8%	2 205 +6%	2 151 -2%	2 113 -2%	1 955 -7%	2 031 +4%	2 223 +9%	2 364 +6%	2 434 +3%	2 460 +1%	2 527 +3%	2 610 +3%	2 628 +1%	3 307 +26%	3 723 +13%	4 200 +13%	4 556 +8%	4 820 +6%	4 966 +3%	5 241 +6%	5 008 -4%	5 532 +10%	5 806 +5%	5 834 +0%	5 756 -1%	6 384 +11%	6 502 +2%	6 602 +2%	6 702 +2%	7 157 +7%	7 429 +4%	8 050 +8%
Operating Income
Operating Expenses	(264)	(1 604)	(1 605)	(1 614)	(299)	(337)	(364)	(396)	(403)	(457)	(492)	(535)	(567)	(629)	(649)	(664)	(596)	(639)	(628)	(621)	(591)	(667)	(718)	(793)	(808)	(1 005)	(1 083)	(1 186)	(1 285)	(1 375)	(1 441)	(1 500)	(1 406)	(1 650)	(1 798)	(1 731)	(1 523)	(1 701)	(1 737)	(1 822)	(1 650)	(2 142)	(2 298)	(2 568)	(2 386)	(3 136)	(3 202)	(3 335)	(3 149)	(3 305)	(3 470)	(3 410)	(3 193)	(3 622)	(3 817)	(3 900)	(3 741)	(4 100)	(4 007)	(4 259)
Selling, General & Administrative	(117)	(86)	(84)	(91)	(265)	(142)	(169)	(184)	(361)	(182)	(196)	(208)	(463)	(238)	(246)	(257)	(509)	(246)	(235)	(235)	(517)	(256)	(276)	(299)	(726)	(389)	(432)	(483)	(521)	(568)	(612)	(638)	(1 259)	(633)	(620)	(647)	(1 285)	(674)	(733)	(706)	(1 406)	(787)	(863)	(954)	(2 130)	(1 153)	(1 162)	(1 262)	(2 852)	(1 394)	(1 413)	(1 390)	(2 737)	(1 347)	(1 496)	(1 500)	(3 334)	(1 612)	(1 546)	(1 666)
Research & Development	(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	0	0
Depreciation & Amortization	(12)	(11)	(12)	(13)	(15)	(17)	(20)	(23)	(22)	(41)	(50)	(54)	(60)	(53)	(53)	(58)	(64)	(62)	(63)	(64)	(67)	(68)	(65)	(63)	(59)	(63)	(70)	(78)	(87)	(93)	(100)	(107)	(116)	(130)	(149)	(168)	(182)	(192)	(197)	(198)	(203)	(201)	(200)	(202)	(206)	(210)	(216)	(224)	(240)	(265)	(295)	(324)	(380)	(366)	(352)	(338)	(291)	(313)	(333)	(355)
Other Operating Expenses	(134)	(1 507)	(1 509)	(1 510)	(19)	(178)	(176)	(189)	(20)	(235)	(247)	(273)	(43)	(340)	(349)	(350)	(23)	(330)	(330)	(323)	(8)	(342)	(378)	(432)	(24)	(554)	(581)	(625)	(677)	(714)	(729)	(755)	(31)	(887)	(1 029)	(916)	(56)	(835)	(807)	(918)	(41)	(1 154)	(1 236)	(1 412)	(51)	(1 773)	(1 824)	(1 849)	(57)	(1 646)	(1 762)	(1 695)	(76)	(1 908)	(1 969)	(2 062)	(117)	(2 174)	(2 128)	(2 238)
Operating Income	202 N/A	158 -22%	193 +22%	206 +7%	183 -11%	175 -5%	202 +16%	288 +42%	335 +16%	355 +6%	361 +2%	329 -9%	343 +4%	310 -10%	295 -5%	235 -20%	133 -43%	151 +13%	129 -14%	65 -49%	105 +61%	128 +22%	195 +52%	339 +74%	537 +58%	569 +6%	700 +23%	751 +7%	804 +7%	830 +3%	710 -15%	613 -14%	549 -10%	380 -31%	425 +12%	633 +49%	911 +44%	760 -17%	790 +4%	789 0%	979 +24%	1 165 +19%	1 425 +22%	1 632 +15%	2 170 +33%	1 684 -22%	1 765 +5%	1 905 +8%	1 859 -2%	2 227 +20%	2 336 +5%	2 424 +4%	2 563 +6%	2 762 +8%	2 685 -3%	2 702 +1%	2 961 +10%	3 058 +3%	3 422 +12%	3 791 +11%
Pre-Tax Income
Interest Income Expense	(3)	(25)	(33)	(54)	4	(49)	(46)	(59)	(54)	(124)	(128)	(109)	(77)	(56)	(74)	(86)	(61)	(89)	(74)	(34)	(34)	(23)	(29)	(69)	(106)	(95)	(129)	(127)	(153)	(199)	(206)	(235)	(195)	(243)	(256)	(273)	(353)	(291)	(281)	(278)	(186)	(261)	(265)	(260)	(506)	(389)	(418)	(438)	490	(411)	(424)	(467)	117	(495)	(503)	(501)	703	(365)	(323)	(260)
Non-Reccuring Items	(5)	0	(4)	(3)	0	(11)	3	3	0	3	(1)	(1)	2	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(47)	0	0	0	(52)	(52)	(52)	(52)	0	0	0	0	0	0	0	0	(17)	0	0	0	(20)	0	0	0	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(1)	0	0	0	0	0	0	0	(18)	0	0	0	(8)	0	0	0	(11)	0	0	0	(12)	0	0	0	(4)	0	0	0	(6)	0	0	0	(25)	0	0	0	(63)	0	0	0	(20)	0	0	0	(1)	0	0	0	(12)	0	0	0	(11)	0	0	0
Total Other Income	3	42	37	44	(1)	36	38	29	(8)	28	(5)	21	(5)	1	43	49	8	42	32	(17)	0	(10)	9	28	17	27	5	(1)	(5)	20	18	14	(5)	52	51	58	(12)	62	141	123	(21)	24	(18)	34	3	571	603	601	(55)	572	644	751	94	603	866	1 010	(18)	1 350	1 210	1 038
Pre-Tax Income	196 N/A	175 -11%	193 +10%	193 +0%	185 -4%	150 -19%	197 +31%	261 +32%	273 +5%	261 -4%	227 -13%	240 +6%	245 +2%	258 +5%	266 +3%	201 -25%	72 -64%	104 +44%	87 -16%	14 -84%	60 +323%	95 +59%	174 +82%	297 +71%	435 +46%	502 +15%	576 +15%	623 +8%	642 +3%	651 +1%	522 -20%	392 -25%	296 -24%	189 -36%	219 +16%	419 +91%	469 +12%	479 +2%	598 +25%	582 -3%	709 +22%	928 +31%	1 142 +23%	1 406 +23%	1 646 +17%	1 866 +13%	1 949 +4%	2 069 +6%	2 276 +10%	2 388 +5%	2 556 +7%	2 707 +6%	2 742 +1%	2 871 +5%	3 048 +6%	3 211 +5%	3 635 +13%	4 043 +11%	4 309 +7%	4 569 +6%
Net Income
Tax Provision	(48)	(45)	(44)	(37)	(33)	(24)	(26)	(42)	(38)	(31)	(27)	(31)	(29)	(27)	(12)	20	24	11	(0)	3	(5)	(6)	(19)	(46)	(84)	(115)	(142)	(167)	(166)	(164)	(113)	(78)	(102)	(90)	(110)	(188)	(103)	(99)	(165)	(113)	(141)	(174)	(125)	(143)	(162)	(161)	(184)	(212)	(235)	(268)	(298)	(349)	(319)	(303)	(350)	(337)	(506)	(664)	(689)	(754)
Income from Continuing Operations	148	130	149	156	152	126	171	219	235	230	199	209	216	231	254	220	96	114	87	17	55	89	155	252	351	387	434	456	476	487	408	314	194	99	110	231	366	380	433	469	568	755	1 017	1 263	1 485	1 705	1 765	1 857	2 041	2 120	2 259	2 359	2 423	2 567	2 698	2 874	3 129	3 380	3 620	3 814
Income to Minority Interest	(1)	0	0	(5)	(7)	(9)	(23)	(35)	(45)	(39)	(30)	(19)	(3)	(12)	(29)	(27)	(30)	(32)	(13)	(9)	(11)	(8)	(16)	(23)	(24)	(32)	(30)	(27)	(36)	(37)	(42)	(46)	(39)	(32)	(29)	(31)	(34)	(29)	(31)	(31)	(43)	(51)	(59)	(69)	(91)	(104)	(88)	(71)	(30)	(13)	(19)	(28)	(31)	(33)	(22)	(12)	(5)	4	3	6
Equity Earnings Affiliates	0	9	4	3	5	(1)	(2)	(1)	0	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	0	0	0	0	0	0
Net Income (Common)	147 N/A	139 -5%	154 +10%	155 +1%	150 -3%	115 -23%	147 +28%	183 +25%	190 +4%	192 +1%	170 -11%	191 +13%	213 +11%	219 +3%	226 +3%	194 -14%	66 -66%	83 +26%	74 -11%	9 -88%	44 +400%	81 +85%	138 +70%	229 +65%	327 +43%	355 +9%	404 +14%	430 +6%	441 +3%	450 +2%	367 -18%	268 -27%	155 -42%	68 -56%	81 +20%	200 +147%	332 +66%	352 +6%	403 +15%	437 +9%	525 +20%	704 +34%	958 +36%	1 194 +25%	1 394 +17%	1 601 +15%	1 678 +5%	1 786 +6%	2 011 +13%	2 107 +5%	2 240 +6%	2 340 +4%	2 392 +2%	2 544 +6%	2 686 +6%	2 862 +7%	3 124 +9%	3 383 +8%	3 623 +7%	3 821 +5%
EPS (Diluted)	2.59 N/A	2.04 -21%	2.25 +10%	2.27 +1%	2.17 -4%	1.67 -23%	2.15 +29%	2.69 +25%	2.79 +4%	2.79 N/A	2.47 -11%	2.79 +13%	3.08 +10%	3.21 +4%	3.33 +4%	2.83 -15%	0.96 -66%	1.22 +27%	1.08 -11%	0.12 -89%	0.63 +425%	1.17 +86%	2 +71%	3.31 +66%	4.74 +43%	5.15 +9%	5.85 +14%	6.23 +6%	6.39 +3%	6.52 +2%	4.26 -35%	3.69 -13%	2.25 -39%	0.99 -56%	1.47 +48%	2.51 +71%	4.82 +92%	5.16 +7%	5.84 +13%	6.47 +11%	7.72 +19%	10.4 +35%	14.17 +36%	17.65 +25%	20.6 +17%	23.66 +15%	24.79 +5%	26.4 +6%	29.72 +13%	31.14 +5%	32.97 +6%	33.93 +3%	34.88 +3%	37.1 +6%	39.76 +7%	41.68 +5%	45.11 +8%	46.47 +3%	49.74 +7%	52.45 +5%

Income Statement Balance Sheet Cash Flow Statement

Gravita India Ltd
BSE:533282

Income Statement

Earnings Waterfall
Gravita India Ltd

Income Statement
Gravita India Ltd

See Also

Company

Help

Tools

Stocks

Gravita India Ltd BSE:533282

Income Statement

Earnings Waterfall Gravita India Ltd

Income Statement Gravita India Ltd

See Also

Company

Help

Tools

Stocks

Gravita India Ltd
BSE:533282

Earnings Waterfall
Gravita India Ltd

Income Statement
Gravita India Ltd