Watchlist Manager

Watchlist

Price: 1 596.5 INR 1.15% Market Closed

Market Cap: ₹3.7T

	Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS	IN
	Shen Zhen Shengxunda Technology Co Ltd SZSE:300518	CN
	KPA-BM Holdings Ltd HKEX:2663	HK

Income Statement

Currency: INR

	Mar-2008	Jun-2008	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	1 363	459	0	0	0	1 894	0	0	0	4 545	0	0	0	7 265	0	0	0	11 869	0	0	0	10 921	0	0	0	11 869	0	0	0	11 966	0	0	0	14 107	0	0	0	18 705	0	0	0	20 502	0	0	0	24 988	0	0	0	25 444	0	0	0	27 061	0	0	0	0	0	0	0
Revenue	8 170 N/A	9 469 +16%	5 929 -37%	14 719 +148%	23 793 +62%	26 973 +13%	35 625 +32%	34 239 -4%	35 585 +4%	35 766 +1%	41 706 +17%	45 758 +10%	46 060 +1%	48 296 +5%	46 151 -4%	51 301 +11%	56 042 +9%	61 520 +10%	66 106 +7%	67 581 +2%	69 078 +2%	71 087 +3%	72 204 +2%	75 849 +5%	80 976 +7%	84 394 +4%	93 579 +11%	98 914 +6%	103 716 +5%	113 230 +9%	109 889 -3%	108 908 -1%	110 258 +1%	109 254 -1%	113 089 +4%	115 221 +2%	120 345 +4%	118 731 -1%	113 714 -4%	114 527 +1%	118 629 +4%	125 496 +6%	152 401 +21%	162 605 +7%	165 860 +2%	171 188 +3%	171 938 +0%	184 817 +7%	191 959 +4%	208 519 +9%	220 414 +6%	234 770 +7%	256 109 +9%	267 106 +4%	274 193 +3%	278 399 +2%	288 834 +4%	304 753 +6%	326 452 +7%	347 456 +6%	364 866 +5%
Gross Profit
Cost of Revenue	(1 836)	(1 998)	(1 571)	(4 189)	(6 614)	(6 735)	(8 952)	(8 306)	(8 369)	(9 112)	(12 457)	(13 736)	(14 314)	(14 193)	(13 366)	(14 782)	(15 978)	(15 617)	(17 771)	(17 248)	(17 699)	(17 002)	(18 506)	(19 892)	(20 702)	(21 348)	(26 412)	(26 634)	(27 950)	(31 747)	(28 063)	(28 720)	(28 946)	(26 935)	(28 498)	(29 468)	(30 082)	(30 197)	(30 345)	(30 475)	(31 959)	(31 170)	(43 014)	(45 818)	(47 303)	(48 420)	(44 517)	(48 351)	(50 467)	(54 430)	(60 233)	(64 759)	(70 255)	(69 586)	(73 563)	(72 518)	(75 584)	(77 999)	(87 295)	(94 630)	(102 107)
Gross Profit	6 334 N/A	7 471 +18%	4 359 -42%	10 531 +142%	17 180 +63%	20 237 +18%	26 673 +32%	25 933 -3%	27 216 +5%	26 654 -2%	29 249 +10%	32 022 +9%	31 747 -1%	34 103 +7%	32 787 -4%	36 521 +11%	40 065 +10%	45 903 +15%	48 335 +5%	50 334 +4%	51 380 +2%	54 085 +5%	53 699 -1%	55 958 +4%	60 275 +8%	63 045 +5%	67 168 +7%	72 280 +8%	75 766 +5%	81 482 +8%	81 826 +0%	80 188 -2%	81 312 +1%	82 319 +1%	84 591 +3%	85 752 +1%	90 261 +5%	88 534 -2%	83 367 -6%	84 052 +1%	86 671 +3%	94 326 +9%	109 388 +16%	116 787 +7%	118 557 +2%	122 768 +4%	127 421 +4%	136 466 +7%	141 492 +4%	154 090 +9%	160 181 +4%	170 011 +6%	185 854 +9%	197 520 +6%	200 630 +2%	205 881 +3%	213 250 +4%	226 754 +6%	239 157 +5%	252 826 +6%	262 760 +4%
Operating Income
Operating Expenses	(2 000)	(2 176)	(1 222)	(3 100)	(4 734)	(5 466)	(7 491)	(7 323)	(7 363)	(6 984)	(7 760)	(8 787)	(9 913)	(10 831)	(10 658)	(11 456)	(12 813)	(15 274)	(15 440)	(16 225)	(16 462)	(18 442)	(17 581)	(17 797)	(18 797)	(20 465)	(21 252)	(22 394)	(22 144)	(21 796)	(22 305)	(22 783)	(23 808)	(25 312)	(25 787)	(26 656)	(27 595)	(29 556)	(29 208)	(29 812)	(32 067)	(34 705)	(40 137)	(44 421)	(46 849)	(49 796)	(49 469)	(51 457)	(53 486)	(59 659)	(62 538)	(67 368)	(72 483)	(77 568)	(76 590)	(77 978)	(80 391)	(86 244)	(88 654)	(92 379)	(95 258)
Selling, General & Administrative	(977)	(1 050)	(243)	(532)	(810)	(2 111)	(1 298)	(1 374)	(1 393)	(2 565)	(1 345)	(1 341)	(1 542)	(4 123)	(1 714)	(1 980)	(2 196)	(5 860)	(2 564)	(2 667)	(2 628)	(7 103)	(2 909)	(2 984)	(3 427)	(8 134)	(4 239)	(4 461)	(4 413)	(9 179)	(4 482)	(4 766)	(4 874)	(11 398)	(5 434)	(5 475)	(5 578)	(12 203)	(5 544)	(5 662)	(5 988)	(13 322)	(6 702)	(7 222)	(7 485)	(7 794)	(8 495)	(8 836)	(9 240)	(24 588)	(14 142)	(16 590)	(19 101)	(37 561)	(18 641)	(18 923)	(19 170)	(40 726)	(21 086)	(21 881)	(22 483)
Depreciation & Amortization	(1 023)	(1 127)	(680)	(1 742)	(2 924)	(3 159)	(4 904)	(4 769)	(4 682)	(4 220)	(4 747)	(5 648)	(6 387)	(6 495)	(6 773)	(7 269)	(7 993)	(9 117)	(9 889)	(10 248)	(10 488)	(10 630)	(10 931)	(11 094)	(11 262)	(11 602)	(11 729)	(11 883)	(11 854)	(11 884)	(12 151)	(12 671)	(13 163)	(13 735)	(14 417)	(15 001)	(15 869)	(16 803)	(17 444)	(17 958)	(19 602)	(21 073)	(24 212)	(27 421)	(29 318)	(30 993)	(31 712)	(32 428)	(33 426)	(34 232)	(35 324)	(36 525)	(37 543)	(38 885)	(39 508)	(40 529)	(41 733)	(43 789)	(46 220)	(48 089)	(50 875)
Other Operating Expenses	0	0	(299)	(826)	(1 001)	(195)	(1 291)	(1 180)	(1 288)	(199)	(1 668)	(1 800)	(1 985)	(213)	(2 173)	(2 207)	(2 624)	(297)	(2 989)	(3 312)	(3 346)	(710)	(3 741)	(3 720)	(4 110)	(729)	(5 284)	(6 051)	(5 878)	(734)	(5 672)	(5 346)	(5 770)	(179)	(5 936)	(6 179)	(6 149)	(550)	(6 222)	(6 192)	(6 479)	(309)	(9 223)	(9 779)	(10 047)	(11 008)	(9 262)	(10 193)	(10 820)	(839)	(13 073)	(14 252)	(15 839)	(1 123)	(18 441)	(18 527)	(19 488)	(1 728)	(21 349)	(22 409)	(21 900)
Operating Income	4 334 N/A	5 294 +22%	3 137 -41%	7 431 +137%	12 446 +67%	14 772 +19%	19 183 +30%	18 611 -3%	19 854 +7%	19 670 -1%	21 489 +9%	23 235 +8%	21 833 -6%	23 273 +7%	22 128 -5%	25 064 +13%	27 252 +9%	30 629 +12%	32 895 +7%	34 108 +4%	34 918 +2%	35 643 +2%	36 118 +1%	38 161 +6%	41 477 +9%	42 580 +3%	45 915 +8%	49 886 +9%	53 622 +7%	59 686 +11%	59 521 0%	57 405 -4%	57 505 +0%	57 008 -1%	58 805 +3%	59 098 +0%	62 667 +6%	58 978 -6%	54 160 -8%	54 239 +0%	54 603 +1%	59 621 +9%	69 250 +16%	72 365 +4%	71 707 -1%	72 972 +2%	77 950 +7%	85 008 +9%	88 004 +4%	94 430 +7%	97 642 +3%	102 642 +5%	113 372 +10%	119 952 +6%	124 040 +3%	127 903 +3%	132 860 +4%	140 511 +6%	150 503 +7%	160 447 +7%	167 501 +4%
Pre-Tax Income
Interest Income Expense	(827)	(1 287)	(469)	(1 822)	(3 616)	(2 236)	(6 572)	(5 583)	(5 810)	(3 835)	(7 872)	(11 361)	(10 954)	(4 371)	(7 999)	(8 208)	(10 055)	(5 777)	(14 177)	(14 128)	(13 026)	(4 100)	(11 368)	(9 808)	(11 139)	(1 115)	(11 951)	(13 910)	(11 546)	(5 782)	(18 218)	(22 469)	(21 389)	(5 733)	(16 790)	(18 129)	(24 011)	(16 374)	(34 067)	(25 184)	(23 153)	3 022	(21 078)	(25 954)	(28 511)	(33 986)	(42 409)	(45 851)	(47 485)	(28 867)	(30 854)	(28 325)	(29 698)	(18 347)	(29 028)	(28 728)	(27 786)	(16 100)	(27 676)	(35 399)	(35 470)
Non-Reccuring Items	117	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	(1 552)	(1 555)	(1 552)	(1 552)	0	(716)	(1 276)	(1 276)	(1 276)	(588)	(800)	(800)	(800)	98	0	(4 052)	(4 052)	(4 052)	(4 052)	0	0	(13 042)	(12 734)	(12 734)	(12 734)	(3 934)	841	324	45	3 452	(1 040)	(523)	(1 705)
Gain/Loss on Disposition of Assets	5	0	0	0	0	(456)	0	0	0	(55)	0	0	0	1 104	0	0	0	0	0	0	0	(29)	0	0	0	(35)	0	0	0	(113)	0	0	0	(41)	0	0	0	(125)	0	0	0	(36)	0	0	0	0	0	0	0	0	0	0	0	89	0	0	0	84	0	0	0
Total Other Income	8	647	78	322	522	(73)	718	852	996	986	3 341	5 533	6 826	(228)	7 644	7 181	7 091	160	6 802	6 131	6 385	(319)	8 289	9 224	9 631	358	9 961	10 147	10 298	105	10 892	11 475	12 565	745	14 920	16 834	18 326	548	18 957	19 106	19 447	214	19 278	19 768	20 899	22 237	22 774	21 459	17 695	2 369	14 691	13 364	15 783	3 178	16 103	16 102	13 267	2 350	11 059	16 372	16 479
Pre-Tax Income	3 638 N/A	4 655 +28%	2 746 -41%	5 931 +116%	9 352 +58%	12 007 +28%	13 327 +11%	13 880 +4%	15 040 +8%	16 766 +11%	16 956 +1%	17 406 +3%	17 706 +2%	19 777 +12%	21 774 +10%	24 037 +10%	24 287 +1%	25 012 +3%	25 519 +2%	26 111 +2%	28 277 +8%	31 194 +10%	33 038 +6%	37 576 +14%	39 968 +6%	41 789 +5%	43 924 +5%	46 122 +5%	50 821 +10%	52 341 +3%	50 643 -3%	44 860 -11%	48 681 +9%	51 263 +5%	55 659 +9%	56 527 +2%	55 707 -1%	42 439 -24%	38 249 -10%	47 360 +24%	50 096 +6%	62 920 +26%	67 452 +7%	62 129 -8%	60 045 -3%	57 171 -5%	54 265 -5%	60 617 +12%	58 215 -4%	54 891 -6%	68 745 +25%	74 948 +9%	86 722 +16%	100 937 +16%	111 956 +11%	115 601 +3%	118 387 +2%	130 296 +10%	132 846 +2%	140 897 +6%	146 805 +4%
Net Income
Tax Provision	(1 534)	(1 701)	(170)	(510)	(741)	(928)	(876)	(941)	(973)	(1 231)	(1 335)	(1 694)	(1 817)	(2 367)	(2 780)	(2 705)	(2 330)	(1 767)	(1 743)	(1 549)	(2 159)	(2 828)	(2 796)	(3 123)	(3 818)	(2 866)	(5 551)	(8 538)	(11 600)	(15 442)	(14 398)	(12 442)	(12 084)	(10 815)	(11 898)	(5 273)	(5 077)	(4 594)	(68)	(8 878)	(9 414)	(12 433)	(11 983)	(10 095)	(8 423)	(7 640)	(5 518)	(4 994)	(4 580)	(964)	(5 399)	(6 812)	(9 869)	(15 346)	(16 486)	(18 174)	(17 857)	(19 684)	(20 199)	(21 174)	(21 837)
Income from Continuing Operations	2 104	2 954	2 576	5 421	8 611	11 080	12 452	12 940	14 068	15 535	15 621	15 712	15 889	17 410	18 994	21 333	21 958	23 245	23 776	24 561	26 117	28 366	30 242	34 453	36 150	38 922	38 374	37 585	39 222	36 900	36 245	32 417	36 597	40 448	43 761	51 254	50 628	37 845	38 179	38 481	40 682	50 487	55 470	52 035	51 623	49 532	48 746	55 622	53 634	53 928	63 347	68 136	76 854	85 592	95 470	97 428	100 529	110 613	112 646	119 723	124 968
Income to Minority Interest	0	0	(25)	(4)	15	94	121	61	4	(156)	(170)	(137)	(89)	(14)	(93)	(114)	(123)	(102)	79	267	343	413	346	134	156	100	8	56	(112)	(163)	(162)	(246)	(280)	(545)	(541)	(505)	(445)	(214)	(150)	(166)	(274)	(544)	(897)	(1 379)	(911)	(672)	(514)	(568)	(1 095)	(826)	(681)	(215)	(3)	67	169	632	648	311	294	(142)	(54)
Equity Earnings Affiliates	(13)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	47	75	75	193	194	180	183	93	92	31	28	0	(47)	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	0	0	0	0
Net Income (Common)	2 104 N/A	2 954 +40%	2 551 -14%	5 417 +112%	8 626 +59%	11 021 +28%	11 233 +2%	11 123 -1%	11 525 +4%	16 232 +41%	17 645 +9%	18 307 +4%	19 201 +5%	17 396 -9%	18 901 +9%	21 218 +12%	21 834 +3%	23 143 +6%	23 901 +3%	24 904 +4%	26 536 +7%	28 972 +9%	30 784 +6%	34 768 +13%	36 490 +5%	39 115 +7%	38 473 -2%	37 672 -2%	39 138 +4%	36 736 -6%	36 037 -2%	32 171 -11%	36 316 +13%	39 902 +10%	43 219 +8%	47 706 +10%	47 142 -1%	37 631 -20%	34 988 -7%	38 316 +10%	40 409 +5%	49 943 +24%	54 574 +9%	50 657 -7%	50 712 +0%	48 860 -4%	48 232 -1%	55 054 +14%	52 540 -5%	53 102 +1%	62 667 +18%	63 371 +1%	72 299 +14%	81 106 +12%	91 088 +12%	98 059 +8%	101 178 +3%	110 923 +10%	112 941 +2%	119 581 +6%	124 915 +4%
EPS (Diluted)	1.12 N/A	1.47 +31%	1.27 -14%	2.67 +110%	4.3 +61%	5.5 +28%	5.61 +2%	5.48 -2%	5.75 +5%	8.1 +41%	8.74 +8%	8.53 -2%	9.27 +9%	8.45 -9%	9.14 +8%	10.13 +11%	10.54 +4%	11.18 +6%	11.54 +3%	11.89 +3%	12.81 +8%	13.99 +9%	14.86 +6%	16.6 +12%	17.62 +6%	18.89 +7%	18.57 -2%	18.18 -2%	18.89 +4%	17.74 -6%	17.41 -2%	15.54 -11%	17.54 +13%	19.27 +10%	20.87 +8%	23.03 +10%	23.22 +1%	18.35 -21%	17.21 -6%	18.87 +10%	19.9 +5%	24.58 +24%	25.27 +3%	23.46 -7%	23.46 N/A	22.62 -4%	22.32 -1%	25.48 +14%	24.32 -5%	24.58 +1%	29.01 +18%	29.33 +1%	33.45 +14%	37.54 +12%	42.16 +12%	45.4 +8%	46.85 +3%	51.35 +10%	52.28 +2%	55.35 +6%	57.43 +4%

Income Statement Balance Sheet Cash Flow Statement

Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS

Income Statement

Earnings Waterfall
Adani Ports and Special Economic Zone Ltd

Income Statement
Adani Ports and Special Economic Zone Ltd

See Also

Company

Help

Tools

Stocks

Adani Ports and Special Economic Zone Ltd NSE:ADANIPORTS

Income Statement

Earnings Waterfall Adani Ports and Special Economic Zone Ltd

Income Statement Adani Ports and Special Economic Zone Ltd

See Also

Company

Help

Tools

Stocks

Adani Ports and Special Economic Zone Ltd
NSE:ADANIPORTS

Earnings Waterfall
Adani Ports and Special Economic Zone Ltd

Income Statement
Adani Ports and Special Economic Zone Ltd