Kesar Terminals & Infrastructure Ltd
BSE:533289
Kesar Terminals & Infrastructure Ltd
BSE:533289
Price:
59.92
INR
-3.7%
Market Cap:
₹654.9m
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Kesar Terminals & Infrastructure Ltd
BSE:533289
|
IN |
|
Cyanconnode Holdings PLC
LSE:CYAN
|
UK |
Income Statement
Earnings Waterfall
Kesar Terminals & Infrastructure Ltd
Kesar Terminals & Infrastructure Ltd
Income Statement
Kesar Terminals & Infrastructure Ltd
Kesar Terminals & Infrastructure Ltd
Currency: INR
| 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-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 |
7
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
26
|
0
|
0
|
0
|
177
|
14
|
29
|
44
|
248
|
0
|
0
|
0
|
269
|
0
|
0
|
0
|
299
|
0
|
0
|
0
|
185
|
0
|
0
|
0
|
492
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
234
N/A
|
238
+2%
|
249
+5%
|
268
+7%
|
299
+11%
|
318
+6%
|
340
+7%
|
353
+4%
|
362
+3%
|
382
+5%
|
396
+4%
|
419
+6%
|
423
+1%
|
429
+2%
|
436
+1%
|
435
0%
|
440
+1%
|
95
-78%
|
197
+106%
|
286
+45%
|
419
+46%
|
428
+2%
|
431
+1%
|
448
+4%
|
418
-7%
|
422
+1%
|
429
+2%
|
444
+4%
|
448
+1%
|
445
-1%
|
433
-3%
|
428
-1%
|
425
-1%
|
416
-2%
|
408
-2%
|
382
-7%
|
370
-3%
|
351
-5%
|
333
-5%
|
324
-3%
|
312
-4%
|
316
+1%
|
333
+5%
|
346
+4%
|
361
+4%
|
361
0%
|
358
-1%
|
346
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6)
|
0
|
0
|
0
|
(13)
|
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
|
|
| Gross Profit |
228
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
285
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(119)
|
(127)
|
(132)
|
(141)
|
(137)
|
(158)
|
(169)
|
(174)
|
(176)
|
(176)
|
(170)
|
(176)
|
(190)
|
(195)
|
(202)
|
(200)
|
(195)
|
(84)
|
(166)
|
(258)
|
(357)
|
(349)
|
(350)
|
(346)
|
(327)
|
(332)
|
(345)
|
(372)
|
(399)
|
(414)
|
(423)
|
(424)
|
(417)
|
(410)
|
(381)
|
(349)
|
(333)
|
(329)
|
(332)
|
(334)
|
(338)
|
(328)
|
(336)
|
(337)
|
(337)
|
(360)
|
(333)
|
(303)
|
|
| Selling, General & Administrative |
(79)
|
(52)
|
(54)
|
(55)
|
(95)
|
(69)
|
(84)
|
(92)
|
(70)
|
(99)
|
(93)
|
(98)
|
(78)
|
(116)
|
(122)
|
(124)
|
(117)
|
(40)
|
(79)
|
(121)
|
(93)
|
(151)
|
(146)
|
(133)
|
(96)
|
(119)
|
(117)
|
(122)
|
(129)
|
(140)
|
(142)
|
(144)
|
(110)
|
(107)
|
(100)
|
(98)
|
(102)
|
(102)
|
(107)
|
(111)
|
(102)
|
(100)
|
(99)
|
(94)
|
(95)
|
(107)
|
(107)
|
(109)
|
|
| Depreciation & Amortization |
(28)
|
(27)
|
(28)
|
(29)
|
(28)
|
(29)
|
(29)
|
(30)
|
(30)
|
(28)
|
(25)
|
(25)
|
(23)
|
(23)
|
(22)
|
(20)
|
(19)
|
(23)
|
(47)
|
(70)
|
(93)
|
(98)
|
(103)
|
(109)
|
(115)
|
(116)
|
(116)
|
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(117)
|
(116)
|
(115)
|
(114)
|
(113)
|
(112)
|
(112)
|
(112)
|
(110)
|
(108)
|
(106)
|
(104)
|
(85)
|
(66)
|
|
| Other Operating Expenses |
(11)
|
(49)
|
(51)
|
(57)
|
(14)
|
(60)
|
(56)
|
(52)
|
(76)
|
(49)
|
(52)
|
(54)
|
(90)
|
(56)
|
(58)
|
(57)
|
(59)
|
(21)
|
(42)
|
(67)
|
(171)
|
(100)
|
(101)
|
(104)
|
(116)
|
(98)
|
(111)
|
(132)
|
(154)
|
(157)
|
(164)
|
(163)
|
(190)
|
(186)
|
(164)
|
(135)
|
(115)
|
(114)
|
(112)
|
(111)
|
(124)
|
(117)
|
(127)
|
(135)
|
(136)
|
(150)
|
(141)
|
(128)
|
|
| Operating Income |
109
N/A
|
111
+2%
|
117
+5%
|
127
+9%
|
149
+17%
|
160
+8%
|
171
+7%
|
179
+5%
|
187
+4%
|
206
+10%
|
226
+10%
|
243
+7%
|
233
-4%
|
235
+1%
|
234
0%
|
235
+0%
|
244
+4%
|
12
-95%
|
30
+161%
|
28
-7%
|
61
+116%
|
79
+29%
|
81
+3%
|
102
+25%
|
91
-10%
|
90
-2%
|
84
-6%
|
72
-14%
|
49
-32%
|
31
-37%
|
10
-69%
|
4
-61%
|
8
+115%
|
6
-21%
|
27
+322%
|
33
+20%
|
37
+14%
|
21
-42%
|
1
-96%
|
(10)
N/A
|
(26)
-149%
|
(12)
+55%
|
(4)
+69%
|
9
N/A
|
24
+161%
|
1
-96%
|
25
+2 598%
|
43
+72%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5)
|
(7)
|
(17)
|
(19)
|
(9)
|
(24)
|
(18)
|
(19)
|
(19)
|
(21)
|
(22)
|
(23)
|
(23)
|
(26)
|
(26)
|
(28)
|
(26)
|
(43)
|
(88)
|
(133)
|
(177)
|
(197)
|
(213)
|
(233)
|
(248)
|
(256)
|
(263)
|
(272)
|
(269)
|
(275)
|
(280)
|
(285)
|
(299)
|
(307)
|
(260)
|
(219)
|
(185)
|
(144)
|
(390)
|
(443)
|
(492)
|
(547)
|
(369)
|
(323)
|
(313)
|
(304)
|
(595)
|
(570)
|
|
| 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
|
372
|
372
|
296
|
296
|
(76)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
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
|
|
| Total Other Income |
(1)
|
2
|
2
|
2
|
(11)
|
1
|
1
|
2
|
1
|
2
|
2
|
1
|
1
|
2
|
6
|
6
|
3
|
2
|
2
|
4
|
1
|
3
|
3
|
2
|
(0)
|
2
|
3
|
3
|
7
|
8
|
9
|
9
|
11
|
11
|
10
|
10
|
26
|
27
|
27
|
31
|
7
|
11
|
12
|
8
|
8
|
3
|
6
|
17
|
|
| Pre-Tax Income |
104
N/A
|
106
+3%
|
102
-4%
|
110
+8%
|
127
+16%
|
137
+8%
|
155
+13%
|
162
+5%
|
169
+4%
|
187
+10%
|
206
+11%
|
222
+8%
|
211
-5%
|
211
+0%
|
213
+1%
|
213
0%
|
222
+4%
|
(29)
N/A
|
(55)
-90%
|
(101)
-82%
|
(115)
-14%
|
(115)
-1%
|
(129)
-12%
|
(129)
0%
|
(157)
-21%
|
(164)
-5%
|
(177)
-7%
|
(197)
-12%
|
(213)
-8%
|
(235)
-10%
|
(261)
-11%
|
(271)
-4%
|
(278)
-3%
|
(289)
-4%
|
(223)
+23%
|
(177)
+20%
|
(121)
+31%
|
(96)
+21%
|
(363)
-279%
|
(423)
-17%
|
(511)
-21%
|
(548)
-7%
|
(361)
+34%
|
66
N/A
|
91
+39%
|
(4)
N/A
|
(268)
-7 284%
|
(586)
-118%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(33)
|
(34)
|
(33)
|
(36)
|
(43)
|
(48)
|
(54)
|
(57)
|
(59)
|
(65)
|
(71)
|
(69)
|
(65)
|
(66)
|
(67)
|
(75)
|
(66)
|
(11)
|
(22)
|
(10)
|
(15)
|
(13)
|
(11)
|
(10)
|
(11)
|
(12)
|
(12)
|
(31)
|
(22)
|
(16)
|
(11)
|
(7)
|
(16)
|
(16)
|
(18)
|
(17)
|
(17)
|
(14)
|
(11)
|
(10)
|
(6)
|
(10)
|
(10)
|
(13)
|
(11)
|
(4)
|
(2)
|
(1)
|
|
| Income from Continuing Operations |
71
|
73
|
69
|
74
|
84
|
89
|
101
|
105
|
110
|
122
|
136
|
153
|
145
|
146
|
146
|
138
|
155
|
(40)
|
(77)
|
(111)
|
(129)
|
(129)
|
(140)
|
(140)
|
(169)
|
(177)
|
(189)
|
(228)
|
(235)
|
(251)
|
(271)
|
(278)
|
(295)
|
(304)
|
(240)
|
(195)
|
(138)
|
(109)
|
(374)
|
(433)
|
(517)
|
(558)
|
(371)
|
52
|
80
|
(8)
|
(271)
|
(587)
|
|
| Income to Minority Interest |
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) |
71
N/A
|
73
+3%
|
69
-5%
|
74
+7%
|
84
+13%
|
89
+7%
|
101
+13%
|
105
+4%
|
110
+5%
|
122
+11%
|
136
+11%
|
153
+13%
|
145
-5%
|
146
+0%
|
146
+1%
|
138
-6%
|
155
+13%
|
(40)
N/A
|
(77)
-94%
|
(111)
-43%
|
(129)
-17%
|
(129)
+1%
|
(140)
-9%
|
(140)
+0%
|
(169)
-21%
|
(177)
-5%
|
(189)
-7%
|
(228)
-21%
|
(235)
-3%
|
(251)
-7%
|
(271)
-8%
|
(278)
-3%
|
(295)
-6%
|
(304)
-3%
|
(240)
+21%
|
(194)
+19%
|
(138)
+29%
|
(109)
+21%
|
(374)
-242%
|
(433)
-16%
|
(517)
-19%
|
(558)
-8%
|
(371)
+34%
|
52
N/A
|
80
+52%
|
(8)
N/A
|
(271)
-3 302%
|
(587)
-117%
|
|
| EPS (Diluted) |
6.48
N/A
|
6.66
+3%
|
6.35
-5%
|
6.79
+7%
|
7.68
+13%
|
8.19
+7%
|
9.23
+13%
|
9.62
+4%
|
10.09
+5%
|
11.19
+11%
|
12.44
+11%
|
14.05
+13%
|
13.28
-5%
|
13.34
+0%
|
13.43
+1%
|
12.66
-6%
|
14.22
+12%
|
-3.65
N/A
|
-7.1
-95%
|
-10.14
-43%
|
-11.84
-17%
|
-11.76
+1%
|
-12.83
-9%
|
-12.79
+0%
|
-15.42
-21%
|
-16.16
-5%
|
-17.25
-7%
|
-20.86
-21%
|
-21.49
-3%
|
-23.01
-7%
|
-24.85
-8%
|
-25.49
-3%
|
-26.96
-6%
|
-27.85
-3%
|
-21.94
+21%
|
-17.79
+19%
|
-12.67
+29%
|
-10
+21%
|
-34.19
-242%
|
-39.63
-16%
|
-47.3
-19%
|
-51.1
-8%
|
-33.94
+34%
|
4.8
N/A
|
7.32
+53%
|
-0.74
N/A
|
-24.77
-3 247%
|
-53.87
-117%
|
|
Switch to:
Switch to:
See Also
Discover More
