Aditya Vision Ltd
BSE:540205
Aditya Vision Ltd
BSE:540205
Price:
471.95
INR
-1.69%
Market Closed
Market Cap:
₹60.7B
Income Statement
Earnings Waterfall
Aditya Vision Ltd
Aditya Vision Ltd
Income Statement
Aditya Vision Ltd
Aditya Vision Ltd
Currency: INR
| Mar-2018 | Sep-2018 | Mar-2019 | Sep-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||
| Revenue |
4 439
N/A
|
4 791
+8%
|
5 637
+18%
|
6 621
+17%
|
7 970
+20%
|
8 381
+5%
|
5 236
-38%
|
7 706
+47%
|
7 480
-3%
|
7 900
+6%
|
8 355
+6%
|
8 514
+2%
|
8 991
+6%
|
11 440
+27%
|
12 216
+7%
|
12 764
+4%
|
13 222
+4%
|
15 250
+15%
|
15 785
+4%
|
16 739
+6%
|
17 433
+4%
|
19 908
+14%
|
20 536
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||
| Cost of Revenue |
(4 059)
|
(4 335)
|
(5 066)
|
(5 849)
|
(7 117)
|
(7 532)
|
(4 734)
|
(6 931)
|
(6 561)
|
(6 827)
|
(7 108)
|
(7 135)
|
(7 567)
|
(9 697)
|
(10 367)
|
(10 769)
|
(11 112)
|
(12 809)
|
(13 262)
|
(14 085)
|
(14 655)
|
(16 747)
|
(17 262)
|
|
| Gross Profit |
381
N/A
|
455
+20%
|
570
+25%
|
772
+35%
|
852
+10%
|
850
0%
|
502
-41%
|
776
+55%
|
919
+18%
|
1 073
+17%
|
1 247
+16%
|
1 379
+11%
|
1 424
+3%
|
1 744
+22%
|
1 849
+6%
|
1 995
+8%
|
2 110
+6%
|
2 440
+16%
|
2 523
+3%
|
2 654
+5%
|
2 778
+5%
|
3 161
+14%
|
3 273
+4%
|
|
| Operating Income | ||||||||||||||||||||||||
| Operating Expenses |
(324)
|
(386)
|
(415)
|
(631)
|
(620)
|
(672)
|
(375)
|
(573)
|
(513)
|
(562)
|
(648)
|
(683)
|
(753)
|
(848)
|
(848)
|
(864)
|
(984)
|
(1 150)
|
(1 254)
|
(1 333)
|
(1 364)
|
(1 548)
|
(1 627)
|
|
| Selling, General & Administrative |
(117)
|
(130)
|
(151)
|
(242)
|
(217)
|
(244)
|
(141)
|
(213)
|
(248)
|
(274)
|
(288)
|
(284)
|
(406)
|
(307)
|
(343)
|
(380)
|
(530)
|
(458)
|
(495)
|
(531)
|
(750)
|
(619)
|
(620)
|
|
| Depreciation & Amortization |
(13)
|
(15)
|
(15)
|
(16)
|
(20)
|
(26)
|
(23)
|
(28)
|
(128)
|
(24)
|
(55)
|
(56)
|
(161)
|
(230)
|
(240)
|
(294)
|
(204)
|
(223)
|
(244)
|
(263)
|
(286)
|
(305)
|
(341)
|
|
| Other Operating Expenses |
(194)
|
(241)
|
(249)
|
(372)
|
(383)
|
(403)
|
(211)
|
(332)
|
(137)
|
(264)
|
(305)
|
(344)
|
(187)
|
(311)
|
(265)
|
(190)
|
(250)
|
(469)
|
(516)
|
(538)
|
(328)
|
(624)
|
(666)
|
|
| Operating Income |
57
N/A
|
69
+22%
|
155
+123%
|
140
-9%
|
232
+65%
|
177
-24%
|
126
-29%
|
202
+60%
|
406
+101%
|
512
+26%
|
599
+17%
|
696
+16%
|
671
-4%
|
896
+34%
|
1 001
+12%
|
1 131
+13%
|
1 126
0%
|
1 290
+15%
|
1 269
-2%
|
1 322
+4%
|
1 413
+7%
|
1 613
+14%
|
1 647
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||
| Interest Income Expense |
(22)
|
(22)
|
(72)
|
(87)
|
(136)
|
(150)
|
(139)
|
(176)
|
(170)
|
(82)
|
(63)
|
(63)
|
(253)
|
(300)
|
(337)
|
(367)
|
(295)
|
(312)
|
(331)
|
(337)
|
(322)
|
(365)
|
(356)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
|
| Total Other Income |
6
|
5
|
4
|
50
|
91
|
147
|
169
|
245
|
38
|
(42)
|
(110)
|
(183)
|
15
|
16
|
18
|
19
|
29
|
40
|
59
|
64
|
0
|
44
|
38
|
|
| Pre-Tax Income |
41
N/A
|
52
+27%
|
86
+65%
|
103
+20%
|
187
+81%
|
174
-7%
|
156
-10%
|
271
+74%
|
273
+1%
|
388
+42%
|
426
+10%
|
449
+5%
|
431
-4%
|
612
+42%
|
682
+11%
|
783
+15%
|
860
+10%
|
1 018
+18%
|
997
-2%
|
1 048
+5%
|
1 067
+2%
|
1 292
+21%
|
1 328
+3%
|
|
| Net Income | ||||||||||||||||||||||||
| Tax Provision |
(14)
|
(17)
|
(29)
|
(30)
|
(47)
|
(43)
|
(38)
|
(68)
|
(69)
|
(92)
|
(115)
|
(113)
|
(79)
|
(124)
|
(122)
|
(138)
|
(218)
|
(267)
|
(263)
|
(288)
|
(296)
|
(364)
|
(375)
|
|
| Income from Continuing Operations |
28
|
35
|
58
|
73
|
140
|
131
|
118
|
203
|
204
|
296
|
311
|
336
|
353
|
488
|
560
|
645
|
641
|
751
|
734
|
760
|
771
|
927
|
953
|
|
| Net Income (Common) |
28
N/A
|
35
+26%
|
58
+64%
|
73
+27%
|
140
+92%
|
131
-6%
|
118
-10%
|
203
+72%
|
204
+1%
|
296
+45%
|
311
+5%
|
336
+8%
|
353
+5%
|
488
+38%
|
560
+15%
|
645
+15%
|
641
-1%
|
751
+17%
|
734
-2%
|
760
+4%
|
771
+1%
|
927
+20%
|
953
+3%
|
|
| EPS (Diluted) |
1.97
N/A
|
2.49
+26%
|
4.09
+64%
|
5.19
+27%
|
9.94
+92%
|
10.9
+10%
|
9.85
-10%
|
16.88
+71%
|
17
+1%
|
24.61
+45%
|
31.09
+26%
|
27.94
-10%
|
2.93
-90%
|
40.6
+1 286%
|
46.57
+15%
|
53.65
+15%
|
5.33
-90%
|
62.42
+1 071%
|
60.93
-2%
|
6.31
-90%
|
6.32
+0%
|
7.6
+20%
|
7.41
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
