B
Bhartiya International Ltd
NSE:BIL
Bhartiya International Ltd
NSE:BIL
Price:
873
INR
-2.18%
Market Cap:
₹11.7B
Income Statement
Earnings Waterfall
Bhartiya International Ltd
Bhartiya International Ltd
Income Statement
Bhartiya International Ltd
Bhartiya International Ltd
Currency: INR
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||
| Interest Expense |
241
|
0
|
0
|
0
|
187
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
204
|
0
|
0
|
0
|
321
|
0
|
0
|
0
|
391
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
7 496
N/A
|
7 747
+3%
|
7 761
+0%
|
7 477
-4%
|
7 248
-3%
|
6 141
-15%
|
5 739
-7%
|
5 329
-7%
|
5 532
+4%
|
5 987
+8%
|
6 069
+1%
|
6 797
+12%
|
6 857
+1%
|
8 057
+17%
|
8 248
+2%
|
8 084
-2%
|
8 206
+2%
|
7 443
-9%
|
7 382
-1%
|
7 446
+1%
|
7 764
+4%
|
8 349
+8%
|
9 032
+8%
|
9 678
+7%
|
10 317
+7%
|
10 800
+5%
|
11 835
+10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||
| Cost of Revenue |
(4 559)
|
(4 623)
|
(4 647)
|
(4 467)
|
(4 307)
|
(3 698)
|
(3 430)
|
(3 185)
|
(3 380)
|
(3 575)
|
(3 580)
|
(4 141)
|
(4 306)
|
(4 958)
|
(5 040)
|
(4 666)
|
(4 602)
|
(3 964)
|
(3 903)
|
(3 973)
|
(5 609)
|
(4 648)
|
(5 153)
|
(5 640)
|
(7 702)
|
(6 401)
|
(7 042)
|
|
| Gross Profit |
2 937
N/A
|
3 124
+6%
|
3 114
0%
|
3 010
-3%
|
2 941
-2%
|
2 442
-17%
|
2 309
-5%
|
2 143
-7%
|
2 152
+0%
|
2 411
+12%
|
2 489
+3%
|
2 656
+7%
|
2 552
-4%
|
3 099
+21%
|
3 208
+4%
|
3 418
+7%
|
3 605
+5%
|
3 479
-3%
|
3 479
0%
|
3 474
0%
|
2 155
-38%
|
3 701
+72%
|
3 879
+5%
|
4 038
+4%
|
2 615
-35%
|
4 399
+68%
|
4 792
+9%
|
|
| Operating Income | ||||||||||||||||||||||||||||
| Operating Expenses |
(2 410)
|
(2 614)
|
(2 585)
|
(2 536)
|
(2 367)
|
(2 270)
|
(2 061)
|
(1 878)
|
(1 854)
|
(1 956)
|
(2 258)
|
(2 570)
|
(2 482)
|
(2 905)
|
(2 885)
|
(2 917)
|
(2 822)
|
(2 940)
|
(2 908)
|
(2 921)
|
(1 562)
|
(3 144)
|
(3 297)
|
(3 439)
|
(1 905)
|
(3 677)
|
(3 998)
|
|
| Selling, General & Administrative |
(2 299)
|
(485)
|
(484)
|
(447)
|
(2 209)
|
(437)
|
(427)
|
(442)
|
(1 726)
|
(468)
|
(495)
|
(509)
|
(2 206)
|
(537)
|
(543)
|
(577)
|
(2 525)
|
(595)
|
(607)
|
(606)
|
(1 274)
|
(654)
|
(664)
|
(681)
|
(1 598)
|
(712)
|
(734)
|
|
| Depreciation & Amortization |
(80)
|
(86)
|
(90)
|
(91)
|
(99)
|
(103)
|
(105)
|
(109)
|
(102)
|
(108)
|
(173)
|
(245)
|
(237)
|
(270)
|
(243)
|
(208)
|
(251)
|
(256)
|
(257)
|
(260)
|
(254)
|
(254)
|
(255)
|
(254)
|
(256)
|
(258)
|
(259)
|
|
| Other Operating Expenses |
(31)
|
(2 043)
|
(2 011)
|
(1 999)
|
(60)
|
(1 730)
|
(1 529)
|
(1 327)
|
(26)
|
(1 380)
|
(1 590)
|
(1 816)
|
(40)
|
(2 097)
|
(2 099)
|
(2 132)
|
(46)
|
(2 089)
|
(2 044)
|
(2 055)
|
(35)
|
(2 235)
|
(2 378)
|
(2 503)
|
(51)
|
(2 706)
|
(3 006)
|
|
| Operating Income |
528
N/A
|
510
-3%
|
529
+4%
|
473
-11%
|
574
+21%
|
172
-70%
|
248
+44%
|
265
+7%
|
298
+13%
|
455
+53%
|
232
-49%
|
86
-63%
|
69
-19%
|
194
+180%
|
323
+66%
|
501
+55%
|
783
+56%
|
539
-31%
|
570
+6%
|
552
-3%
|
592
+7%
|
557
-6%
|
582
+4%
|
599
+3%
|
710
+19%
|
722
+2%
|
794
+10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||
| Interest Income Expense |
(315)
|
(309)
|
(281)
|
(272)
|
(289)
|
(290)
|
(412)
|
(428)
|
(375)
|
(325)
|
(172)
|
(238)
|
(472)
|
(582)
|
(638)
|
(619)
|
(79)
|
104
|
44
|
25
|
(501)
|
(571)
|
(585)
|
(581)
|
(439)
|
(396)
|
(408)
|
|
| 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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
|
| Total Other Income |
73
|
89
|
78
|
100
|
6
|
43
|
39
|
45
|
19
|
57
|
189
|
311
|
292
|
312
|
184
|
52
|
(19)
|
35
|
28
|
29
|
(22)
|
68
|
80
|
83
|
(20)
|
47
|
32
|
|
| Pre-Tax Income |
285
N/A
|
290
+2%
|
327
+13%
|
301
-8%
|
291
-3%
|
(75)
N/A
|
(126)
-68%
|
(119)
+6%
|
(59)
+50%
|
188
N/A
|
248
+32%
|
158
-36%
|
(111)
N/A
|
(77)
+31%
|
(131)
-70%
|
(66)
+49%
|
685
N/A
|
678
-1%
|
642
-5%
|
607
-6%
|
69
-89%
|
54
-22%
|
77
+41%
|
100
+31%
|
249
+149%
|
373
+50%
|
417
+12%
|
|
| Net Income | ||||||||||||||||||||||||||||
| Tax Provision |
(96)
|
(101)
|
(64)
|
(57)
|
(44)
|
27
|
2
|
(10)
|
(3)
|
(47)
|
(49)
|
(38)
|
(55)
|
(68)
|
(66)
|
(64)
|
(59)
|
(60)
|
(65)
|
(71)
|
(67)
|
(71)
|
(73)
|
(79)
|
(93)
|
(107)
|
(128)
|
|
| Income from Continuing Operations |
190
|
189
|
262
|
244
|
247
|
(48)
|
(124)
|
(129)
|
(62)
|
140
|
199
|
121
|
(166)
|
(144)
|
(197)
|
(130)
|
626
|
619
|
577
|
535
|
2
|
(17)
|
4
|
21
|
156
|
266
|
289
|
|
| Income to Minority Interest |
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
|
|
| Equity Earnings Affiliates |
8
|
9
|
(57)
|
(69)
|
(35)
|
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) |
198
N/A
|
198
+0%
|
206
+4%
|
175
-15%
|
213
+22%
|
(76)
N/A
|
(99)
-30%
|
(95)
+4%
|
(62)
+35%
|
141
N/A
|
199
+42%
|
121
-39%
|
(165)
N/A
|
(144)
+13%
|
(197)
-36%
|
(130)
+34%
|
626
N/A
|
619
-1%
|
577
-7%
|
536
-7%
|
2
-100%
|
(17)
N/A
|
4
N/A
|
22
+411%
|
157
+621%
|
267
+70%
|
289
+8%
|
|
| EPS (Diluted) |
16.08
N/A
|
16.13
+0%
|
16.73
+4%
|
14.22
-15%
|
17.43
+23%
|
-6.23
N/A
|
-8.15
-31%
|
-8
+2%
|
-5.04
+37%
|
11.44
N/A
|
16.33
+43%
|
9.74
-40%
|
-13.54
N/A
|
-11.54
+15%
|
-16.26
-41%
|
-10.56
+35%
|
51.21
N/A
|
50.78
-1%
|
47.22
-7%
|
43.86
-7%
|
0.18
-100%
|
-1.37
N/A
|
0.34
N/A
|
1.78
+424%
|
12.5
+602%
|
20.15
+61%
|
22.01
+9%
|
|
Switch to:
Switch to:
See Also
Discover More
