Automotive Axles Ltd
NSE:AUTOAXLES
Income Statement
Earnings Waterfall
Automotive Axles Ltd
Revenue
|
23.5B
INR
|
Cost of Revenue
|
-16.8B
INR
|
Gross Profit
|
6.7B
INR
|
Operating Expenses
|
-4.5B
INR
|
Operating Income
|
2.2B
INR
|
Other Expenses
|
-497.4m
INR
|
Net Income
|
1.7B
INR
|
Income Statement
Automotive Axles Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 774
N/A
|
5 893
+2%
|
6 157
+4%
|
6 769
+10%
|
7 489
+11%
|
8 294
+11%
|
8 763
+6%
|
9 681
+10%
|
10 300
+6%
|
10 860
+5%
|
11 819
+9%
|
11 627
-2%
|
12 123
+4%
|
13 020
+7%
|
12 984
0%
|
13 949
+7%
|
14 860
+7%
|
15 535
+5%
|
17 004
+9%
|
18 492
+9%
|
19 270
+4%
|
19 390
+1%
|
18 837
-3%
|
15 854
-16%
|
12 643
-20%
|
9 520
-25%
|
5 724
-40%
|
5 415
-5%
|
6 488
+20%
|
9 056
+40%
|
11 217
+24%
|
12 615
+12%
|
13 639
+8%
|
14 906
+9%
|
17 358
+16%
|
19 016
+10%
|
21 830
+15%
|
23 237
+6%
|
23 554
+1%
|
24 651
+5%
|
23 507
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 048)
|
(4 110)
|
(4 245)
|
(5 044)
|
(5 200)
|
(5 823)
|
(6 175)
|
(6 889)
|
(7 376)
|
(8 281)
|
(8 644)
|
(8 488)
|
(8 918)
|
(10 049)
|
(9 478)
|
(10 093)
|
(10 596)
|
(11 626)
|
(11 882)
|
(12 839)
|
(13 347)
|
(14 233)
|
(13 025)
|
(10 974)
|
(8 722)
|
(6 845)
|
(3 831)
|
(3 642)
|
(4 402)
|
(6 622)
|
(7 838)
|
(8 905)
|
(9 677)
|
(11 122)
|
(12 408)
|
(13 555)
|
(15 634)
|
(17 475)
|
(16 894)
|
(17 695)
|
(16 823)
|
|
Gross Profit |
1 726
N/A
|
1 783
+3%
|
1 912
+7%
|
1 726
-10%
|
2 289
+33%
|
2 472
+8%
|
2 588
+5%
|
2 792
+8%
|
2 924
+5%
|
2 579
-12%
|
3 176
+23%
|
3 139
-1%
|
3 205
+2%
|
2 970
-7%
|
3 507
+18%
|
3 856
+10%
|
4 264
+11%
|
3 909
-8%
|
5 123
+31%
|
5 652
+10%
|
5 923
+5%
|
5 158
-13%
|
5 812
+13%
|
4 879
-16%
|
3 921
-20%
|
2 675
-32%
|
1 893
-29%
|
1 773
-6%
|
2 086
+18%
|
2 434
+17%
|
3 380
+39%
|
3 710
+10%
|
3 962
+7%
|
3 784
-4%
|
4 951
+31%
|
5 461
+10%
|
6 196
+13%
|
5 762
-7%
|
6 660
+16%
|
6 956
+4%
|
6 684
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 533)
|
(1 555)
|
(1 663)
|
(1 451)
|
(1 958)
|
(2 136)
|
(2 219)
|
(2 332)
|
(2 442)
|
(2 009)
|
(2 571)
|
(2 520)
|
(2 557)
|
(2 227)
|
(2 749)
|
(2 950)
|
(3 183)
|
(2 671)
|
(3 634)
|
(3 993)
|
(4 151)
|
(3 328)
|
(4 023)
|
(3 479)
|
(2 907)
|
(2 114)
|
(1 951)
|
(1 906)
|
(2 113)
|
(2 135)
|
(2 784)
|
(2 981)
|
(3 140)
|
(2 802)
|
(3 629)
|
(3 874)
|
(4 191)
|
(3 601)
|
(4 419)
|
(4 546)
|
(4 458)
|
|
Selling, General & Administrative |
(503)
|
(518)
|
(567)
|
(1 136)
|
(651)
|
(701)
|
(711)
|
(752)
|
(786)
|
(1 590)
|
(819)
|
(814)
|
(815)
|
(1 805)
|
(823)
|
(858)
|
(939)
|
(2 203)
|
(1 095)
|
(1 178)
|
(1 210)
|
(2 822)
|
(1 223)
|
(1 137)
|
(997)
|
(1 709)
|
(767)
|
(744)
|
(817)
|
(1 748)
|
(963)
|
(1 019)
|
(1 054)
|
(2 392)
|
(1 199)
|
(1 237)
|
(1 278)
|
(3 128)
|
(1 282)
|
(1 316)
|
(1 335)
|
|
Depreciation & Amortization |
(279)
|
(289)
|
(295)
|
(295)
|
(298)
|
(321)
|
(328)
|
(345)
|
(383)
|
(394)
|
(408)
|
(415)
|
(400)
|
(394)
|
(397)
|
(398)
|
(416)
|
(432)
|
(458)
|
(483)
|
(481)
|
(462)
|
(431)
|
(400)
|
(376)
|
(372)
|
(365)
|
(365)
|
(366)
|
(360)
|
(356)
|
(350)
|
(351)
|
(364)
|
(385)
|
(402)
|
(413)
|
(414)
|
(405)
|
(391)
|
(377)
|
|
Other Operating Expenses |
(751)
|
(749)
|
(802)
|
(21)
|
(1 009)
|
(1 113)
|
(1 180)
|
(1 235)
|
(1 273)
|
(25)
|
(1 344)
|
(1 291)
|
(1 343)
|
(28)
|
(1 529)
|
(1 693)
|
(1 828)
|
(35)
|
(2 082)
|
(2 332)
|
(2 460)
|
(44)
|
(2 370)
|
(1 942)
|
(1 534)
|
(33)
|
(818)
|
(798)
|
(930)
|
(28)
|
(1 465)
|
(1 611)
|
(1 734)
|
(45)
|
(2 046)
|
(2 235)
|
(2 500)
|
(59)
|
(2 732)
|
(2 838)
|
(2 746)
|
|
Operating Income |
192
N/A
|
228
+19%
|
249
+9%
|
274
+10%
|
331
+21%
|
336
+1%
|
369
+10%
|
459
+24%
|
482
+5%
|
570
+18%
|
605
+6%
|
619
+2%
|
648
+5%
|
743
+15%
|
758
+2%
|
907
+20%
|
1 081
+19%
|
1 238
+15%
|
1 488
+20%
|
1 660
+12%
|
1 772
+7%
|
1 829
+3%
|
1 789
-2%
|
1 401
-22%
|
1 014
-28%
|
560
-45%
|
(58)
N/A
|
(133)
-130%
|
(27)
+79%
|
299
N/A
|
596
+99%
|
729
+22%
|
823
+13%
|
983
+19%
|
1 321
+34%
|
1 587
+20%
|
2 005
+26%
|
2 161
+8%
|
2 241
+4%
|
2 411
+8%
|
2 226
-8%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(78)
|
(70)
|
(66)
|
(23)
|
(79)
|
(83)
|
(79)
|
(73)
|
(62)
|
(52)
|
(42)
|
(30)
|
(20)
|
5
|
(10)
|
(6)
|
(6)
|
28
|
(6)
|
(7)
|
(7)
|
26
|
(7)
|
(8)
|
(14)
|
41
|
(23)
|
(27)
|
(27)
|
31
|
(29)
|
(27)
|
(25)
|
16
|
(26)
|
(27)
|
(29)
|
19
|
(28)
|
(26)
|
(24)
|
|
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
|
(20)
|
(20)
|
(20)
|
(20)
|
(38)
|
(38)
|
(38)
|
(38)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
17
|
24
|
27
|
8
|
55
|
50
|
48
|
15
|
17
|
8
|
3
|
6
|
12
|
(1)
|
29
|
38
|
37
|
9
|
42
|
35
|
34
|
(3)
|
34
|
46
|
57
|
11
|
86
|
85
|
84
|
8
|
59
|
50
|
50
|
1
|
43
|
44
|
41
|
(1)
|
61
|
87
|
116
|
|
Pre-Tax Income |
131
N/A
|
183
+39%
|
210
+15%
|
259
+24%
|
307
+18%
|
303
-1%
|
339
+12%
|
402
+19%
|
437
+9%
|
515
+18%
|
567
+10%
|
595
+5%
|
640
+8%
|
750
+17%
|
776
+4%
|
938
+21%
|
1 112
+19%
|
1 278
+15%
|
1 525
+19%
|
1 688
+11%
|
1 799
+7%
|
1 853
+3%
|
1 796
-3%
|
1 419
-21%
|
1 038
-27%
|
600
-42%
|
(33)
N/A
|
(113)
-248%
|
(8)
+93%
|
302
N/A
|
627
+108%
|
752
+20%
|
847
+13%
|
1 001
+18%
|
1 339
+34%
|
1 605
+20%
|
2 016
+26%
|
2 181
+8%
|
2 274
+4%
|
2 472
+9%
|
2 319
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
(54)
|
(61)
|
(77)
|
(98)
|
(104)
|
(118)
|
(140)
|
(149)
|
(168)
|
(186)
|
(196)
|
(216)
|
(256)
|
(264)
|
(318)
|
(377)
|
(439)
|
(524)
|
(571)
|
(600)
|
(638)
|
(624)
|
(463)
|
(342)
|
(146)
|
9
|
46
|
28
|
(74)
|
(114)
|
(197)
|
(226)
|
(257)
|
(347)
|
(413)
|
(516)
|
(561)
|
(580)
|
(628)
|
(590)
|
|
Income from Continuing Operations |
95
|
129
|
149
|
182
|
209
|
200
|
221
|
262
|
289
|
348
|
381
|
399
|
424
|
494
|
512
|
620
|
735
|
839
|
1 000
|
1 116
|
1 199
|
1 216
|
1 172
|
956
|
696
|
453
|
(23)
|
(67)
|
19
|
227
|
513
|
555
|
621
|
744
|
992
|
1 192
|
1 501
|
1 620
|
1 694
|
1 844
|
1 729
|
|
Net Income (Common) |
95
N/A
|
129
+35%
|
149
+15%
|
182
+22%
|
209
+15%
|
200
-4%
|
221
+11%
|
262
+19%
|
289
+10%
|
348
+21%
|
381
+9%
|
399
+5%
|
424
+6%
|
494
+16%
|
512
+4%
|
620
+21%
|
735
+19%
|
839
+14%
|
1 000
+19%
|
1 116
+12%
|
1 199
+7%
|
1 216
+1%
|
1 172
-4%
|
914
-22%
|
653
-28%
|
411
-37%
|
(65)
N/A
|
(67)
-3%
|
19
N/A
|
227
+1 082%
|
513
+126%
|
555
+8%
|
621
+12%
|
744
+20%
|
992
+33%
|
1 192
+20%
|
1 501
+26%
|
1 620
+8%
|
1 694
+5%
|
1 844
+9%
|
1 729
-6%
|
|
EPS (Diluted) |
6.29
N/A
|
8.51
+35%
|
9.83
+16%
|
12.13
+23%
|
13.81
+14%
|
13.21
-4%
|
14.63
+11%
|
17.34
+19%
|
19.1
+10%
|
23.2
+21%
|
25.2
+9%
|
26.41
+5%
|
28.07
+6%
|
32.93
+17%
|
33.91
+3%
|
41.05
+21%
|
48.05
+17%
|
55.93
+16%
|
66.25
+18%
|
73.93
+12%
|
79.39
+7%
|
81.06
+2%
|
77.59
-4%
|
60.5
-22%
|
43.27
-28%
|
27.4
-37%
|
-4.31
N/A
|
-4.46
-3%
|
1.28
N/A
|
15.13
+1 082%
|
34
+125%
|
36.72
+8%
|
41.1
+12%
|
49.6
+21%
|
65.68
+32%
|
78.92
+20%
|
99.37
+26%
|
107.22
+8%
|
112.14
+5%
|
122.04
+9%
|
114.37
-6%
|