Banco Products (India) Ltd
NSE:BANCOINDIA
Income Statement
Earnings Waterfall
Banco Products (India) Ltd
Revenue
|
26.5B
INR
|
Cost of Revenue
|
-15.1B
INR
|
Gross Profit
|
11.4B
INR
|
Operating Expenses
|
-8B
INR
|
Operating Income
|
3.4B
INR
|
Other Expenses
|
-846.2m
INR
|
Net Income
|
2.5B
INR
|
Income Statement
Banco Products (India) 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 |
11 227
N/A
|
11 618
+3%
|
11 735
+1%
|
11 799
+1%
|
11 598
-2%
|
11 288
-3%
|
11 384
+1%
|
11 710
+3%
|
12 052
+3%
|
12 621
+5%
|
13 299
+5%
|
13 584
+2%
|
13 432
-1%
|
13 015
-3%
|
12 822
-1%
|
12 802
0%
|
13 264
+4%
|
13 517
+2%
|
14 084
+4%
|
14 568
+3%
|
14 874
+2%
|
15 666
+5%
|
15 210
-3%
|
14 821
-3%
|
14 605
-1%
|
14 221
-3%
|
13 038
-8%
|
13 622
+4%
|
14 197
+4%
|
15 326
+8%
|
17 583
+15%
|
18 691
+6%
|
18 960
+1%
|
19 580
+3%
|
20 413
+4%
|
21 203
+4%
|
22 270
+5%
|
23 318
+5%
|
24 957
+7%
|
25 923
+4%
|
26 539
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(5 635)
|
(6 003)
|
(5 950)
|
(6 136)
|
(6 193)
|
(6 270)
|
(6 199)
|
(6 363)
|
(6 619)
|
(6 861)
|
(7 306)
|
(7 441)
|
(7 359)
|
(7 642)
|
(7 346)
|
(7 365)
|
(7 568)
|
(7 668)
|
(8 079)
|
(8 420)
|
(8 879)
|
(9 281)
|
(8 873)
|
(8 867)
|
(8 517)
|
(8 327)
|
(7 443)
|
(7 625)
|
(7 757)
|
(9 075)
|
(10 223)
|
(11 039)
|
(11 523)
|
(11 846)
|
(12 383)
|
(12 985)
|
(13 024)
|
(13 535)
|
(14 399)
|
(14 610)
|
(15 105)
|
|
Gross Profit |
5 592
N/A
|
5 615
+0%
|
5 785
+3%
|
5 663
-2%
|
5 405
-5%
|
5 018
-7%
|
5 186
+3%
|
5 346
+3%
|
5 433
+2%
|
5 760
+6%
|
5 993
+4%
|
6 143
+3%
|
6 073
-1%
|
5 373
-12%
|
5 476
+2%
|
5 437
-1%
|
5 697
+5%
|
5 849
+3%
|
6 005
+3%
|
6 148
+2%
|
5 995
-2%
|
6 385
+7%
|
6 337
-1%
|
5 954
-6%
|
6 088
+2%
|
5 893
-3%
|
5 595
-5%
|
5 998
+7%
|
6 441
+7%
|
6 251
-3%
|
7 360
+18%
|
7 652
+4%
|
7 437
-3%
|
7 734
+4%
|
8 030
+4%
|
8 218
+2%
|
9 246
+13%
|
9 783
+6%
|
10 557
+8%
|
11 314
+7%
|
11 434
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(4 446)
|
(4 290)
|
(4 500)
|
(4 516)
|
(4 388)
|
(4 334)
|
(4 469)
|
(4 542)
|
(4 596)
|
(4 643)
|
(4 790)
|
(4 836)
|
(4 857)
|
(4 270)
|
(4 466)
|
(4 382)
|
(4 518)
|
(4 283)
|
(4 340)
|
(4 420)
|
(4 390)
|
(4 841)
|
(5 028)
|
(5 008)
|
(5 107)
|
(4 919)
|
(4 871)
|
(4 841)
|
(4 942)
|
(4 725)
|
(5 469)
|
(5 649)
|
(5 572)
|
(5 490)
|
(5 879)
|
(6 319)
|
(6 392)
|
(6 691)
|
(7 216)
|
(7 378)
|
(8 045)
|
|
Selling, General & Administrative |
(1 555)
|
(2 763)
|
(1 618)
|
(1 642)
|
(1 620)
|
(2 790)
|
(1 591)
|
(1 571)
|
(1 559)
|
(1 562)
|
(1 594)
|
(1 586)
|
(1 601)
|
(2 996)
|
(1 601)
|
(1 601)
|
(1 638)
|
(3 893)
|
(1 732)
|
(1 790)
|
(1 812)
|
(4 444)
|
(1 850)
|
(1 853)
|
(1 900)
|
(3 356)
|
(1 847)
|
(1 852)
|
(1 839)
|
(3 275)
|
(1 928)
|
(1 958)
|
(1 935)
|
(3 578)
|
(2 013)
|
(2 077)
|
(2 151)
|
(5 968)
|
(2 431)
|
(2 535)
|
(2 722)
|
|
Depreciation & Amortization |
(317)
|
(324)
|
(314)
|
(323)
|
(323)
|
(338)
|
(348)
|
(340)
|
(362)
|
(347)
|
(352)
|
(352)
|
(332)
|
(333)
|
(330)
|
(304)
|
(291)
|
(277)
|
(265)
|
(283)
|
(286)
|
(292)
|
(297)
|
(299)
|
(306)
|
(328)
|
(336)
|
(340)
|
(352)
|
(337)
|
(333)
|
(331)
|
(321)
|
(479)
|
(517)
|
(553)
|
(601)
|
(563)
|
(600)
|
(639)
|
(676)
|
|
Other Operating Expenses |
(2 574)
|
(1 204)
|
(2 569)
|
(2 552)
|
(2 446)
|
(1 207)
|
(2 529)
|
(2 631)
|
(2 675)
|
(2 735)
|
(2 845)
|
(2 898)
|
(2 925)
|
(940)
|
(2 535)
|
(2 477)
|
(2 590)
|
(114)
|
(2 344)
|
(2 347)
|
(2 291)
|
(105)
|
(2 881)
|
(2 856)
|
(2 902)
|
(1 235)
|
(2 688)
|
(2 649)
|
(2 751)
|
(1 113)
|
(3 208)
|
(3 360)
|
(3 315)
|
(1 434)
|
(3 349)
|
(3 689)
|
(3 639)
|
(159)
|
(4 185)
|
(4 203)
|
(4 647)
|
|
Operating Income |
1 146
N/A
|
1 324
+16%
|
1 285
-3%
|
1 147
-11%
|
1 017
-11%
|
683
-33%
|
717
+5%
|
805
+12%
|
837
+4%
|
1 117
+33%
|
1 203
+8%
|
1 307
+9%
|
1 216
-7%
|
1 103
-9%
|
1 010
-8%
|
1 055
+4%
|
1 178
+12%
|
1 565
+33%
|
1 665
+6%
|
1 728
+4%
|
1 606
-7%
|
1 544
-4%
|
1 309
-15%
|
945
-28%
|
981
+4%
|
974
-1%
|
724
-26%
|
1 157
+60%
|
1 499
+30%
|
1 525
+2%
|
1 891
+24%
|
2 003
+6%
|
1 866
-7%
|
2 244
+20%
|
2 151
-4%
|
1 899
-12%
|
2 855
+50%
|
3 092
+8%
|
3 342
+8%
|
3 936
+18%
|
3 389
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(183)
|
(100)
|
(183)
|
(169)
|
(150)
|
428
|
(67)
|
(54)
|
(42)
|
(32)
|
(27)
|
(20)
|
(18)
|
123
|
(19)
|
(18)
|
(18)
|
63
|
(18)
|
(22)
|
(29)
|
(3)
|
(43)
|
(45)
|
(40)
|
99
|
(31)
|
(26)
|
(27)
|
(20)
|
(37)
|
(44)
|
(45)
|
26
|
(63)
|
(63)
|
(81)
|
(52)
|
(162)
|
(208)
|
(220)
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
176
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
Total Other Income |
187
|
(7)
|
59
|
445
|
440
|
17
|
535
|
149
|
147
|
110
|
187
|
189
|
306
|
6
|
268
|
258
|
149
|
13
|
128
|
128
|
106
|
(16)
|
165
|
176
|
209
|
(5)
|
175
|
177
|
147
|
(6)
|
157
|
119
|
68
|
(39)
|
(16)
|
81
|
119
|
83
|
307
|
237
|
343
|
|
Pre-Tax Income |
1 150
N/A
|
1 217
+6%
|
1 161
-5%
|
1 423
+23%
|
1 307
-8%
|
1 128
-14%
|
1 186
+5%
|
900
-24%
|
942
+5%
|
1 195
+27%
|
1 362
+14%
|
1 476
+8%
|
1 504
+2%
|
1 408
-6%
|
1 259
-11%
|
1 294
+3%
|
1 310
+1%
|
1 642
+25%
|
1 774
+8%
|
1 835
+3%
|
1 683
-8%
|
1 525
-9%
|
1 431
-6%
|
1 076
-25%
|
1 150
+7%
|
1 115
-3%
|
867
-22%
|
1 308
+51%
|
1 619
+24%
|
1 498
-7%
|
2 011
+34%
|
2 078
+3%
|
1 889
-9%
|
2 238
+18%
|
2 072
-7%
|
1 917
-7%
|
2 893
+51%
|
3 108
+7%
|
3 487
+12%
|
3 965
+14%
|
3 512
-11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(282)
|
(319)
|
(300)
|
(317)
|
(311)
|
(252)
|
(272)
|
(280)
|
(285)
|
(296)
|
(385)
|
(420)
|
(428)
|
(436)
|
(418)
|
(428)
|
(323)
|
(502)
|
(555)
|
(616)
|
(817)
|
(692)
|
(606)
|
(445)
|
(326)
|
(349)
|
(225)
|
(415)
|
(491)
|
(361)
|
(591)
|
(575)
|
(583)
|
(713)
|
(661)
|
(481)
|
(645)
|
(752)
|
(789)
|
(1 123)
|
(969)
|
|
Income from Continuing Operations |
868
|
898
|
861
|
1 106
|
996
|
877
|
914
|
620
|
657
|
899
|
977
|
1 056
|
1 076
|
972
|
841
|
867
|
986
|
1 140
|
1 220
|
1 219
|
866
|
833
|
825
|
632
|
824
|
766
|
642
|
893
|
1 128
|
1 137
|
1 421
|
1 503
|
1 306
|
1 524
|
1 411
|
1 436
|
2 247
|
2 356
|
2 698
|
2 842
|
2 543
|
|
Net Income (Common) |
868
N/A
|
898
+3%
|
861
-4%
|
1 106
+29%
|
996
-10%
|
877
-12%
|
914
+4%
|
620
-32%
|
657
+6%
|
899
+37%
|
977
+9%
|
1 056
+8%
|
1 076
+2%
|
972
-10%
|
841
-13%
|
890
+6%
|
1 009
+13%
|
1 168
+16%
|
1 253
+7%
|
1 244
-1%
|
912
-27%
|
691
-24%
|
678
-2%
|
470
-31%
|
640
+36%
|
766
+20%
|
642
-16%
|
893
+39%
|
1 128
+26%
|
1 137
+1%
|
1 421
+25%
|
1 503
+6%
|
1 306
-13%
|
1 524
+17%
|
1 411
-7%
|
1 436
+2%
|
2 247
+56%
|
2 356
+5%
|
2 698
+15%
|
2 842
+5%
|
2 543
-11%
|
|
EPS (Diluted) |
12.14
N/A
|
12.47
+3%
|
12.03
-4%
|
15.3
+27%
|
13.92
-9%
|
12.18
-13%
|
12.78
+5%
|
8.67
-32%
|
9.2
+6%
|
12.48
+36%
|
13.67
+10%
|
14.77
+8%
|
15.06
+2%
|
13.5
-10%
|
11.78
-13%
|
12.28
+4%
|
14.11
+15%
|
16.22
+15%
|
17.51
+8%
|
17.36
-1%
|
12.8
-26%
|
9.59
-25%
|
9.48
-1%
|
6.55
-31%
|
8.94
+36%
|
10.63
+19%
|
8.98
-16%
|
12.49
+39%
|
15.78
+26%
|
15.79
+0%
|
19.87
+26%
|
20.99
+6%
|
18.26
-13%
|
21.16
+16%
|
19.73
-7%
|
20.08
+2%
|
31.42
+56%
|
32.94
+5%
|
37.72
+15%
|
39.73
+5%
|
35.55
-11%
|