Ashok Leyland Ltd
NSE:ASHOKLEY
Income Statement
Earnings Waterfall
Ashok Leyland Ltd
Revenue
|
454.2B
INR
|
Cost of Revenue
|
-296.8B
INR
|
Gross Profit
|
157.3B
INR
|
Operating Expenses
|
-93.9B
INR
|
Operating Income
|
63.5B
INR
|
Other Expenses
|
-39.6B
INR
|
Net Income
|
23.8B
INR
|
Income Statement
Ashok Leyland Ltd
Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | 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-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
55 310
N/A
|
72 448
+31%
|
86 747
+20%
|
98 114
+13%
|
102 211
+4%
|
111 771
+9%
|
113 418
+1%
|
117 426
+4%
|
124 627
+6%
|
129 043
+4%
|
134 185
+4%
|
136 232
+2%
|
130 823
-4%
|
124 813
-5%
|
118 182
-5%
|
110 483
-7%
|
105 951
-4%
|
114 867
+8%
|
71 411
-38%
|
158 331
+122%
|
233 227
+47%
|
331 968
+42%
|
326 438
-2%
|
290 479
-11%
|
267 471
-8%
|
219 513
-18%
|
168 779
-23%
|
156 346
-7%
|
164 000
+5%
|
194 541
+19%
|
220 370
+13%
|
237 467
+8%
|
244 523
+3%
|
262 372
+7%
|
306 195
+17%
|
346 571
+13%
|
383 970
+11%
|
416 726
+9%
|
428 937
+3%
|
447 227
+4%
|
454 156
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(39 792)
|
(52 117)
|
(62 836)
|
(71 726)
|
(75 060)
|
(81 727)
|
(82 497)
|
(85 452)
|
(90 645)
|
(94 618)
|
(98 389)
|
(99 458)
|
(95 077)
|
(91 231)
|
(87 181)
|
(82 645)
|
(81 107)
|
(81 991)
|
(45 008)
|
(102 713)
|
(149 950)
|
(217 324)
|
(211 865)
|
(184 270)
|
(168 861)
|
(134 045)
|
(97 696)
|
(89 387)
|
(95 444)
|
(121 049)
|
(139 212)
|
(154 212)
|
(161 444)
|
(176 868)
|
(211 895)
|
(242 168)
|
(268 113)
|
(289 356)
|
(291 062)
|
(298 342)
|
(296 811)
|
|
Gross Profit |
15 518
N/A
|
20 331
+31%
|
23 911
+18%
|
26 387
+10%
|
27 151
+3%
|
30 045
+11%
|
30 922
+3%
|
31 976
+3%
|
33 983
+6%
|
34 425
+1%
|
35 796
+4%
|
36 774
+3%
|
35 746
-3%
|
33 581
-6%
|
31 000
-8%
|
27 837
-10%
|
24 843
-11%
|
32 877
+32%
|
26 404
-20%
|
55 619
+111%
|
83 278
+50%
|
114 645
+38%
|
114 574
0%
|
106 210
-7%
|
98 611
-7%
|
85 468
-13%
|
71 083
-17%
|
66 960
-6%
|
68 557
+2%
|
73 492
+7%
|
81 159
+10%
|
83 255
+3%
|
83 079
0%
|
85 503
+3%
|
94 300
+10%
|
104 403
+11%
|
115 857
+11%
|
127 371
+10%
|
137 875
+8%
|
148 885
+8%
|
157 346
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(12 377)
|
(14 743)
|
(16 326)
|
(17 546)
|
(18 872)
|
(20 581)
|
(21 598)
|
(22 607)
|
(24 383)
|
(25 392)
|
(26 848)
|
(27 921)
|
(28 028)
|
(28 624)
|
(28 277)
|
(27 810)
|
(26 771)
|
(33 955)
|
(17 873)
|
(36 088)
|
(54 108)
|
(66 602)
|
(72 259)
|
(69 239)
|
(65 566)
|
(54 330)
|
(55 384)
|
(53 042)
|
(55 011)
|
(49 695)
|
(63 001)
|
(65 282)
|
(66 009)
|
(59 036)
|
(70 985)
|
(76 664)
|
(81 316)
|
(78 976)
|
(88 711)
|
(91 397)
|
(93 894)
|
|
Selling, General & Administrative |
(6 093)
|
(6 716)
|
(7 300)
|
(7 740)
|
(8 443)
|
(9 597)
|
(10 069)
|
(10 469)
|
(10 753)
|
(10 203)
|
(10 385)
|
(10 508)
|
(10 402)
|
(10 755)
|
(10 658)
|
(10 566)
|
(10 345)
|
(27 094)
|
(6 284)
|
(12 946)
|
(19 317)
|
(59 940)
|
(26 422)
|
(25 516)
|
(23 294)
|
(47 187)
|
(20 279)
|
(19 649)
|
(21 569)
|
(41 317)
|
(23 281)
|
(24 455)
|
(25 065)
|
(49 866)
|
(26 814)
|
(28 500)
|
(30 146)
|
(69 973)
|
(33 874)
|
(35 216)
|
(36 246)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(976)
|
0
|
0
|
0
|
(2 014)
|
0
|
0
|
0
|
(3 225)
|
0
|
0
|
0
|
(1 333)
|
0
|
0
|
0
|
(1 298)
|
0
|
0
|
0
|
(1 406)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 934)
|
(2 042)
|
(2 222)
|
(2 357)
|
(2 491)
|
(2 675)
|
(2 907)
|
(3 125)
|
(3 344)
|
(3 528)
|
(3 574)
|
(3 699)
|
(3 764)
|
(3 808)
|
(3 867)
|
(3 784)
|
(3 736)
|
(5 418)
|
(1 656)
|
(3 260)
|
(5 010)
|
(6 756)
|
(6 934)
|
(7 105)
|
(7 159)
|
(7 500)
|
(7 519)
|
(7 668)
|
(7 993)
|
(8 356)
|
(8 617)
|
(8 762)
|
(8 774)
|
(8 660)
|
(8 669)
|
(8 686)
|
(8 750)
|
(9 002)
|
(9 147)
|
(9 327)
|
(9 532)
|
|
Other Operating Expenses |
(4 350)
|
(5 986)
|
(6 806)
|
(7 451)
|
(7 940)
|
(8 311)
|
(8 624)
|
(9 014)
|
(10 287)
|
(11 660)
|
(12 889)
|
(13 715)
|
(13 863)
|
(14 062)
|
(13 752)
|
(13 460)
|
(12 690)
|
(468)
|
(9 933)
|
(19 883)
|
(29 782)
|
2 107
|
(38 903)
|
(36 616)
|
(35 113)
|
3 582
|
(27 584)
|
(25 724)
|
(25 448)
|
1 311
|
(31 102)
|
(32 064)
|
(32 170)
|
787
|
(35 502)
|
(39 478)
|
(42 420)
|
1 405
|
(45 690)
|
(46 854)
|
(48 117)
|
|
Operating Income |
3 141
N/A
|
5 588
+78%
|
7 584
+36%
|
8 841
+17%
|
8 279
-6%
|
9 463
+14%
|
9 324
-1%
|
9 368
+0%
|
9 598
+2%
|
9 033
-6%
|
8 947
-1%
|
8 852
-1%
|
7 718
-13%
|
4 957
-36%
|
2 724
-45%
|
28
-99%
|
(1 927)
N/A
|
(1 079)
+44%
|
8 530
N/A
|
19 531
+129%
|
29 171
+49%
|
48 042
+65%
|
42 317
-12%
|
36 973
-13%
|
33 047
-11%
|
31 138
-6%
|
15 701
-50%
|
13 919
-11%
|
13 546
-3%
|
23 797
+76%
|
18 158
-24%
|
17 973
-1%
|
17 071
-5%
|
26 467
+55%
|
23 315
-12%
|
27 739
+19%
|
34 541
+25%
|
48 395
+40%
|
49 164
+2%
|
57 488
+17%
|
63 451
+10%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 030)
|
(811)
|
(869)
|
(1 094)
|
(1 407)
|
(1 889)
|
(2 140)
|
(2 403)
|
(2 531)
|
(2 552)
|
(2 819)
|
(3 197)
|
(3 665)
|
(3 769)
|
(3 942)
|
(4 150)
|
(4 232)
|
(6 972)
|
(3 343)
|
(7 112)
|
(11 134)
|
(14 031)
|
(15 900)
|
(16 693)
|
(17 347)
|
(17 220)
|
(18 559)
|
(18 894)
|
(18 904)
|
(18 034)
|
(18 765)
|
(18 648)
|
(18 560)
|
(19 265)
|
(19 732)
|
(19 923)
|
(20 764)
|
(19 493)
|
(22 030)
|
(24 181)
|
(26 508)
|
|
Non-Reccuring Items |
(64)
|
(33)
|
(23)
|
(14)
|
(4)
|
0
|
0
|
0
|
0
|
16
|
16
|
16
|
1 568
|
2 896
|
2 831
|
3 269
|
2 299
|
3 278
|
317
|
124
|
73
|
(5 511)
|
(315)
|
(587)
|
(558)
|
(6 837)
|
(524)
|
(76)
|
(514)
|
(6 837)
|
761
|
780
|
680
|
(9 644)
|
(2 392)
|
(2 297)
|
(1 697)
|
(6 646)
|
133
|
(349)
|
(257)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
341
|
2 025
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
49
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
|
Total Other Income |
731
|
705
|
202
|
204
|
227
|
444
|
471
|
544
|
607
|
404
|
459
|
563
|
618
|
624
|
618
|
610
|
623
|
(254)
|
527
|
812
|
1 020
|
330
|
996
|
960
|
949
|
262
|
1 094
|
1 093
|
1 357
|
290
|
1 209
|
1 205
|
905
|
437
|
1 007
|
965
|
1 111
|
294
|
1 256
|
1 394
|
1 355
|
|
Pre-Tax Income |
2 778
N/A
|
5 448
+96%
|
6 893
+27%
|
7 936
+15%
|
7 094
-11%
|
8 017
+13%
|
7 654
-5%
|
7 508
-2%
|
7 673
+2%
|
6 900
-10%
|
6 602
-4%
|
6 232
-6%
|
6 237
+0%
|
4 707
-25%
|
2 229
-53%
|
(244)
N/A
|
(2 897)
-1 087%
|
(3 002)
-4%
|
6 031
N/A
|
13 355
+121%
|
19 130
+43%
|
28 717
+50%
|
27 097
-6%
|
20 651
-24%
|
16 089
-22%
|
7 392
-54%
|
(2 290)
N/A
|
(3 959)
-73%
|
(4 516)
-14%
|
(671)
+85%
|
1 363
N/A
|
1 311
-4%
|
96
-93%
|
(1 996)
N/A
|
2 198
N/A
|
6 484
+195%
|
13 191
+103%
|
22 686
+72%
|
28 522
+26%
|
34 352
+20%
|
38 042
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(234)
|
(1 212)
|
(1 509)
|
(1 768)
|
(1 539)
|
(1 706)
|
(1 707)
|
(1 690)
|
(1 619)
|
(1 241)
|
(1 136)
|
(881)
|
(813)
|
(370)
|
21
|
817
|
1 056
|
685
|
(1 393)
|
(3 214)
|
(4 701)
|
(6 771)
|
(7 039)
|
(5 397)
|
(4 552)
|
(2 794)
|
250
|
258
|
627
|
(25)
|
(693)
|
(514)
|
(758)
|
(859)
|
(2 312)
|
(3 904)
|
(6 023)
|
(9 069)
|
(9 280)
|
(11 275)
|
(12 388)
|
|
Income from Continuing Operations |
2 543
|
4 237
|
5 385
|
6 170
|
5 558
|
6 313
|
5 950
|
5 820
|
6 055
|
5 660
|
5 466
|
5 351
|
5 423
|
4 336
|
2 249
|
572
|
(1 841)
|
(2 317)
|
4 638
|
10 142
|
14 430
|
21 946
|
20 059
|
15 255
|
11 538
|
4 598
|
(2 039)
|
(3 701)
|
(3 889)
|
(696)
|
671
|
797
|
(662)
|
(2 855)
|
(113)
|
2 580
|
7 168
|
13 617
|
19 242
|
23 077
|
25 654
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
577
|
(205)
|
(472)
|
(768)
|
(1 159)
|
(1 233)
|
(1 220)
|
(1 227)
|
(1 231)
|
(1 157)
|
(1 170)
|
(1 108)
|
(956)
|
(971)
|
(902)
|
(801)
|
(732)
|
(681)
|
(701)
|
(883)
|
(1 209)
|
(1 448)
|
(1 663)
|
(1 827)
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
99
|
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) |
2 543
N/A
|
4 237
+67%
|
5 385
+27%
|
6 170
+15%
|
5 558
-10%
|
6 313
+14%
|
5 950
-6%
|
5 820
-2%
|
6 055
+4%
|
5 660
-7%
|
5 466
-3%
|
5 351
-2%
|
5 423
+1%
|
4 336
-20%
|
2 249
-48%
|
572
-75%
|
(1 841)
N/A
|
(1 641)
+11%
|
4 433
N/A
|
9 670
+118%
|
13 662
+41%
|
20 787
+52%
|
18 826
-9%
|
14 035
-25%
|
10 311
-27%
|
3 367
-67%
|
(3 196)
N/A
|
(4 872)
-52%
|
(4 998)
-3%
|
(1 652)
+67%
|
(301)
+82%
|
(105)
+65%
|
(1 463)
-1 289%
|
(3 586)
-145%
|
(794)
+78%
|
1 879
N/A
|
6 285
+234%
|
12 408
+97%
|
17 794
+43%
|
21 415
+20%
|
23 826
+11%
|
|
EPS (Diluted) |
0.96
N/A
|
1.53
+59%
|
2.02
+32%
|
2.3
+14%
|
2.17
-6%
|
2.38
+10%
|
2.24
-6%
|
2.19
-2%
|
2.24
+2%
|
2.12
-5%
|
2.05
-3%
|
1.86
-9%
|
2.04
+10%
|
1.67
-18%
|
0.84
-50%
|
0.23
-73%
|
-0.68
N/A
|
-0.62
+9%
|
1.51
N/A
|
3.29
+118%
|
4.65
+41%
|
7.08
+52%
|
6.4
-10%
|
4.72
-26%
|
3.46
-27%
|
1.15
-67%
|
-1.09
N/A
|
-1.66
-52%
|
-1.75
-5%
|
-0.56
+68%
|
-0.09
+84%
|
-0.03
+67%
|
-0.49
-1 533%
|
-1.22
-149%
|
-0.29
+76%
|
0.65
N/A
|
2.15
+231%
|
4.22
+96%
|
6.07
+44%
|
6.92
+14%
|
8.12
+17%
|