Kanchi Karpooram Ltd
BSE:538896
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kanchi Karpooram Ltd
BSE:538896
|
IN |
|
W
|
Wuhan Ddmc Culture & Sports Co Ltd
SSE:600136
|
CN |
|
Deutsche Effecten und Wechsel Beteiligungsgesellschaft AG
XETRA:EFF
|
DE |
Income Statement
Earnings Waterfall
Kanchi Karpooram Ltd
Income Statement
Kanchi Karpooram Ltd
| 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 |
11
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
565
N/A
|
568
+1%
|
529
-7%
|
550
+4%
|
661
+20%
|
760
+15%
|
939
+24%
|
1 081
+15%
|
1 171
+8%
|
1 407
+20%
|
1 658
+18%
|
1 821
+10%
|
1 879
+3%
|
1 968
+5%
|
2 068
+5%
|
2 034
-2%
|
2 029
0%
|
1 719
-15%
|
1 613
-6%
|
1 831
+13%
|
1 841
+1%
|
2 176
+18%
|
2 323
+7%
|
2 290
-1%
|
2 511
+10%
|
2 415
-4%
|
2 434
+1%
|
2 335
-4%
|
2 199
-6%
|
2 139
-3%
|
1 844
-14%
|
1 633
-11%
|
1 456
-11%
|
1 390
-5%
|
1 440
+4%
|
1 488
+3%
|
1 515
+2%
|
1 516
+0%
|
1 439
-5%
|
1 423
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(448)
|
(431)
|
(390)
|
(385)
|
(500)
|
(566)
|
(681)
|
(789)
|
(797)
|
(921)
|
(1 094)
|
(1 225)
|
(1 297)
|
(1 397)
|
(1 459)
|
(1 434)
|
(1 500)
|
(1 212)
|
(986)
|
(873)
|
(794)
|
(1 029)
|
(1 312)
|
(1 532)
|
(1 907)
|
(1 786)
|
(1 894)
|
(1 834)
|
(1 843)
|
(1 750)
|
(1 529)
|
(1 372)
|
(1 285)
|
(1 023)
|
(934)
|
(996)
|
(1 167)
|
(1 114)
|
(1 122)
|
(1 130)
|
|
| Gross Profit |
117
N/A
|
137
+17%
|
138
+1%
|
166
+20%
|
161
-3%
|
194
+21%
|
258
+33%
|
292
+13%
|
374
+28%
|
486
+30%
|
564
+16%
|
596
+6%
|
582
-2%
|
571
-2%
|
609
+7%
|
601
-1%
|
529
-12%
|
507
-4%
|
627
+24%
|
958
+53%
|
1 047
+9%
|
1 146
+9%
|
1 012
-12%
|
758
-25%
|
603
-20%
|
629
+4%
|
540
-14%
|
501
-7%
|
355
-29%
|
388
+9%
|
315
-19%
|
261
-17%
|
171
-34%
|
366
+114%
|
506
+38%
|
493
-3%
|
348
-29%
|
403
+16%
|
316
-21%
|
292
-8%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(92)
|
(94)
|
(95)
|
(107)
|
(102)
|
(109)
|
(118)
|
(115)
|
(136)
|
(150)
|
(157)
|
(163)
|
(140)
|
(165)
|
(211)
|
(221)
|
(176)
|
(210)
|
(203)
|
(268)
|
(248)
|
(328)
|
(316)
|
(277)
|
(193)
|
(263)
|
(270)
|
(279)
|
(187)
|
(281)
|
(284)
|
(279)
|
(185)
|
(298)
|
(310)
|
(320)
|
(203)
|
(301)
|
(282)
|
(257)
|
|
| Selling, General & Administrative |
(88)
|
(28)
|
(30)
|
(31)
|
(96)
|
(33)
|
(36)
|
(40)
|
(127)
|
(46)
|
(50)
|
(52)
|
(128)
|
(65)
|
(107)
|
(108)
|
(158)
|
(109)
|
(107)
|
(165)
|
(226)
|
(190)
|
(165)
|
(117)
|
(164)
|
(86)
|
(81)
|
(77)
|
(154)
|
(80)
|
(79)
|
(82)
|
(146)
|
(86)
|
(91)
|
(89)
|
(149)
|
(87)
|
(88)
|
(87)
|
|
| Depreciation & Amortization |
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(10)
|
(9)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(14)
|
(16)
|
(18)
|
(22)
|
(23)
|
(24)
|
(26)
|
(27)
|
(26)
|
(29)
|
(30)
|
(29)
|
(28)
|
(28)
|
(30)
|
(33)
|
(35)
|
(38)
|
(38)
|
(38)
|
|
| Other Operating Expenses |
0
|
(62)
|
(61)
|
(71)
|
0
|
(68)
|
(74)
|
(66)
|
0
|
(94)
|
(98)
|
(102)
|
(3)
|
(89)
|
(92)
|
(101)
|
(5)
|
(89)
|
(84)
|
(92)
|
(8)
|
(122)
|
(133)
|
(138)
|
(6)
|
(152)
|
(163)
|
(175)
|
(6)
|
(171)
|
(176)
|
(168)
|
(10)
|
(183)
|
(189)
|
(199)
|
(18)
|
(176)
|
(156)
|
(132)
|
|
| Operating Income |
25
N/A
|
43
+69%
|
44
+1%
|
59
+35%
|
59
0%
|
86
+46%
|
140
+64%
|
177
+26%
|
238
+34%
|
337
+41%
|
408
+21%
|
432
+6%
|
442
+2%
|
405
-8%
|
398
-2%
|
379
-5%
|
353
-7%
|
297
-16%
|
424
+43%
|
689
+63%
|
799
+16%
|
819
+2%
|
696
-15%
|
481
-31%
|
410
-15%
|
367
-11%
|
271
-26%
|
222
-18%
|
168
-24%
|
108
-36%
|
30
-72%
|
(18)
N/A
|
(13)
+25%
|
69
N/A
|
195
+184%
|
172
-12%
|
145
-16%
|
102
-30%
|
34
-66%
|
35
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(15)
|
(15)
|
(16)
|
(14)
|
(20)
|
(20)
|
(18)
|
(9)
|
(12)
|
(20)
|
(21)
|
(29)
|
(20)
|
(12)
|
(9)
|
(2)
|
(9)
|
(5)
|
(5)
|
23
|
(3)
|
(3)
|
(2)
|
14
|
(8)
|
(8)
|
(8)
|
8
|
(2)
|
(2)
|
(2)
|
25
|
(1)
|
(1)
|
(1)
|
35
|
(2)
|
(8)
|
(12)
|
|
| Non-Reccuring Items |
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
|
(6)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
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
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
1
|
2
|
1
|
2
|
7
|
7
|
11
|
1
|
7
|
7
|
6
|
(1)
|
5
|
8
|
5
|
1
|
11
|
10
|
21
|
(1)
|
30
|
35
|
30
|
1
|
18
|
11
|
10
|
2
|
19
|
23
|
27
|
1
|
29
|
32
|
34
|
3
|
41
|
45
|
46
|
|
| Pre-Tax Income |
12
N/A
|
30
+151%
|
30
+1%
|
45
+49%
|
47
+5%
|
73
+55%
|
127
+75%
|
170
+34%
|
231
+36%
|
332
+44%
|
394
+19%
|
418
+6%
|
412
-1%
|
389
-5%
|
394
+1%
|
374
-5%
|
352
-6%
|
299
-15%
|
429
+44%
|
705
+65%
|
821
+16%
|
846
+3%
|
729
-14%
|
509
-30%
|
426
-16%
|
376
-12%
|
274
-27%
|
224
-18%
|
178
-21%
|
125
-30%
|
45
-64%
|
1
-97%
|
6
+390%
|
90
+1 305%
|
226
+150%
|
205
-9%
|
183
-11%
|
141
-23%
|
72
-49%
|
69
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4)
|
(9)
|
(9)
|
(15)
|
(17)
|
(25)
|
(45)
|
(61)
|
(79)
|
(106)
|
(128)
|
(128)
|
(129)
|
(124)
|
(117)
|
(103)
|
(92)
|
(73)
|
(101)
|
(180)
|
(195)
|
(200)
|
(171)
|
(116)
|
(119)
|
(108)
|
(85)
|
(71)
|
(50)
|
(38)
|
(17)
|
(7)
|
(9)
|
(29)
|
(63)
|
(58)
|
(50)
|
(38)
|
(21)
|
(18)
|
|
| Income from Continuing Operations |
8
|
21
|
21
|
30
|
30
|
47
|
82
|
109
|
152
|
225
|
266
|
290
|
283
|
265
|
277
|
271
|
259
|
226
|
327
|
525
|
627
|
646
|
558
|
393
|
307
|
268
|
189
|
154
|
128
|
87
|
28
|
(6)
|
(2)
|
61
|
163
|
147
|
132
|
102
|
51
|
51
|
|
| 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
|
5
|
2
|
6
|
8
|
6
|
10
|
8
|
7
|
7
|
6
|
5
|
4
|
2
|
1
|
|
| Net Income (Common) |
8
N/A
|
21
+163%
|
21
0%
|
30
+44%
|
30
+2%
|
47
+56%
|
82
+74%
|
109
+32%
|
152
+40%
|
225
+48%
|
266
+18%
|
290
+9%
|
283
-3%
|
265
-6%
|
277
+5%
|
271
-2%
|
259
-4%
|
226
-13%
|
327
+45%
|
525
+60%
|
627
+19%
|
646
+3%
|
558
-14%
|
393
-30%
|
307
-22%
|
269
-12%
|
193
-28%
|
156
-19%
|
134
-14%
|
95
-29%
|
34
-64%
|
4
-88%
|
6
+45%
|
68
+1 035%
|
170
+151%
|
154
-10%
|
137
-11%
|
106
-23%
|
53
-50%
|
52
-3%
|
|
| EPS (Diluted) |
1.91
N/A
|
5.06
+165%
|
5.05
0%
|
7.26
+44%
|
7.32
+1%
|
11.56
+58%
|
20.09
+74%
|
26.51
+32%
|
36.65
+38%
|
54.92
+50%
|
64.22
+17%
|
70.07
+9%
|
68.21
-3%
|
63.94
-6%
|
65.93
+3%
|
63.55
-4%
|
59.45
-6%
|
51.73
-13%
|
75
+45%
|
120.36
+60%
|
143.77
+19%
|
148.8
+3%
|
128.37
-14%
|
90.4
-30%
|
70.63
-22%
|
61.85
-12%
|
44.53
-28%
|
35.96
-19%
|
30.91
-14%
|
21.9
-29%
|
7.81
-64%
|
0.95
-88%
|
1.38
+45%
|
15.61
+1 031%
|
39.14
+151%
|
35.35
-10%
|
31.59
-11%
|
24.42
-23%
|
12.78
-48%
|
14.48
+13%
|
|