CEAT Ltd
NSE:CEATLTD
Income Statement
Earnings Waterfall
CEAT Ltd
Revenue
|
118.3B
INR
|
Cost of Revenue
|
-69.2B
INR
|
Gross Profit
|
49.1B
INR
|
Operating Expenses
|
-37.8B
INR
|
Operating Income
|
11.3B
INR
|
Other Expenses
|
-4.6B
INR
|
Net Income
|
6.7B
INR
|
Income Statement
CEAT 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 |
54 492
N/A
|
55 540
+2%
|
56 894
+2%
|
57 919
+2%
|
57 734
0%
|
57 521
0%
|
58 695
+2%
|
59 508
+1%
|
60 144
+1%
|
61 459
+2%
|
62 123
+1%
|
62 898
+1%
|
63 632
+1%
|
64 413
+1%
|
64 237
0%
|
63 501
-1%
|
63 671
+0%
|
64 523
+1%
|
65 457
+1%
|
67 950
+4%
|
69 506
+2%
|
69 845
+0%
|
70 147
+0%
|
69 340
-1%
|
69 660
+0%
|
67 788
-3%
|
61 470
-9%
|
64 339
+5%
|
68 934
+7%
|
76 096
+10%
|
83 959
+10%
|
88 692
+6%
|
90 612
+2%
|
93 634
+3%
|
102 755
+10%
|
107 182
+4%
|
110 321
+3%
|
113 149
+3%
|
114 317
+1%
|
115 905
+1%
|
118 265
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35 152)
|
(37 875)
|
(36 652)
|
(37 094)
|
(36 138)
|
(37 514)
|
(35 626)
|
(36 088)
|
(36 619)
|
(39 531)
|
(37 844)
|
(38 488)
|
(39 363)
|
(42 999)
|
(41 925)
|
(41 270)
|
(40 636)
|
(42 174)
|
(38 841)
|
(40 259)
|
(41 227)
|
(44 605)
|
(42 065)
|
(41 373)
|
(41 291)
|
(41 933)
|
(35 248)
|
(35 884)
|
(37 933)
|
(45 994)
|
(47 614)
|
(52 492)
|
(56 328)
|
(64 504)
|
(67 883)
|
(71 946)
|
(73 866)
|
(78 549)
|
(71 900)
|
(69 665)
|
(69 198)
|
|
Gross Profit |
19 340
N/A
|
17 665
-9%
|
20 242
+15%
|
20 825
+3%
|
21 596
+4%
|
20 007
-7%
|
23 069
+15%
|
23 420
+2%
|
23 525
+0%
|
21 928
-7%
|
24 279
+11%
|
24 411
+1%
|
24 271
-1%
|
21 414
-12%
|
22 314
+4%
|
22 232
0%
|
23 034
+4%
|
22 349
-3%
|
26 615
+19%
|
27 690
+4%
|
28 279
+2%
|
25 241
-11%
|
28 082
+11%
|
27 966
0%
|
28 367
+1%
|
25 855
-9%
|
26 221
+1%
|
28 455
+9%
|
31 002
+9%
|
30 102
-3%
|
36 346
+21%
|
36 201
0%
|
34 285
-5%
|
29 130
-15%
|
34 872
+20%
|
35 236
+1%
|
36 456
+3%
|
34 600
-5%
|
42 418
+23%
|
46 242
+9%
|
49 067
+6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13 960)
|
(11 917)
|
(14 758)
|
(15 478)
|
(16 032)
|
(14 059)
|
(16 425)
|
(16 706)
|
(16 782)
|
(15 090)
|
(17 992)
|
(18 192)
|
(18 482)
|
(16 189)
|
(18 576)
|
(18 693)
|
(19 235)
|
(17 762)
|
(20 998)
|
(22 295)
|
(23 385)
|
(20 637)
|
(23 879)
|
(23 847)
|
(24 065)
|
(21 322)
|
(22 540)
|
(23 720)
|
(24 990)
|
(23 567)
|
(29 439)
|
(30 383)
|
(30 615)
|
(26 217)
|
(32 300)
|
(32 781)
|
(33 054)
|
(28 608)
|
(35 248)
|
(36 636)
|
(37 762)
|
|
Selling, General & Administrative |
(3 159)
|
(10 392)
|
(3 266)
|
(3 374)
|
(3 496)
|
(12 355)
|
(3 889)
|
(4 003)
|
(4 009)
|
(13 103)
|
(3 878)
|
(3 859)
|
(3 943)
|
(13 739)
|
(4 107)
|
(4 215)
|
(4 278)
|
(14 894)
|
(4 570)
|
(4 877)
|
(5 173)
|
(17 249)
|
(5 455)
|
(5 252)
|
(5 279)
|
(16 903)
|
(5 588)
|
(5 984)
|
(6 347)
|
(18 498)
|
(7 021)
|
(7 130)
|
(7 045)
|
(19 627)
|
(6 886)
|
(6 836)
|
(6 933)
|
(20 277)
|
(7 580)
|
(8 088)
|
(8 442)
|
|
Depreciation & Amortization |
(849)
|
(865)
|
(863)
|
(881)
|
(911)
|
(934)
|
(947)
|
(948)
|
(967)
|
(1 077)
|
(1 144)
|
(1 233)
|
(1 320)
|
(1 431)
|
(1 524)
|
(1 616)
|
(1 698)
|
(1 686)
|
(1 750)
|
(1 818)
|
(1 867)
|
(1 927)
|
(2 111)
|
(2 305)
|
(2 528)
|
(2 765)
|
(2 906)
|
(3 074)
|
(3 242)
|
(3 396)
|
(3 576)
|
(3 943)
|
(4 156)
|
(4 352)
|
(4 502)
|
(4 447)
|
(4 536)
|
(4 693)
|
(4 788)
|
(4 882)
|
(4 981)
|
|
Other Operating Expenses |
(9 950)
|
(659)
|
(10 628)
|
(11 223)
|
(11 625)
|
(769)
|
(11 589)
|
(11 756)
|
(11 808)
|
(909)
|
(12 971)
|
(13 101)
|
(13 220)
|
(1 020)
|
(12 947)
|
(12 863)
|
(13 260)
|
(1 181)
|
(14 679)
|
(15 602)
|
(16 346)
|
(1 461)
|
(16 315)
|
(16 291)
|
(16 260)
|
(1 654)
|
(14 048)
|
(14 662)
|
(15 403)
|
(1 672)
|
(18 844)
|
(19 311)
|
(19 416)
|
(2 239)
|
(20 914)
|
(21 500)
|
(21 587)
|
(3 638)
|
(22 880)
|
(23 666)
|
(24 339)
|
|
Operating Income |
5 381
N/A
|
5 748
+7%
|
5 485
-5%
|
5 347
-3%
|
5 564
+4%
|
5 949
+7%
|
6 644
+12%
|
6 714
+1%
|
6 743
+0%
|
6 839
+1%
|
6 287
-8%
|
6 219
-1%
|
5 788
-7%
|
5 225
-10%
|
3 737
-28%
|
3 538
-5%
|
3 799
+7%
|
4 588
+21%
|
5 617
+22%
|
5 395
-4%
|
4 893
-9%
|
4 603
-6%
|
4 201
-9%
|
4 118
-2%
|
4 302
+4%
|
4 534
+5%
|
3 682
-19%
|
4 734
+29%
|
6 011
+27%
|
6 535
+9%
|
6 906
+6%
|
5 818
-16%
|
3 669
-37%
|
2 913
-21%
|
2 570
-12%
|
2 453
-5%
|
3 400
+39%
|
5 992
+76%
|
7 169
+20%
|
9 605
+34%
|
11 305
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 589)
|
(1 379)
|
(1 682)
|
(1 569)
|
(1 464)
|
(1 007)
|
(1 196)
|
(1 068)
|
(950)
|
(692)
|
(834)
|
(690)
|
(634)
|
(400)
|
(572)
|
(665)
|
(720)
|
(443)
|
(711)
|
(667)
|
(629)
|
(315)
|
(820)
|
(1 018)
|
(1 193)
|
(1 202)
|
(1 494)
|
(1 485)
|
(1 453)
|
(1 211)
|
(1 330)
|
(1 457)
|
(1 614)
|
(1 553)
|
(1 853)
|
(1 980)
|
(2 240)
|
(2 051)
|
(2 604)
|
(2 694)
|
(2 549)
|
|
Non-Reccuring Items |
0
|
(100)
|
(100)
|
0
|
0
|
(61)
|
(61)
|
(72)
|
(72)
|
(146)
|
(123)
|
(112)
|
(112)
|
(161)
|
(129)
|
(209)
|
(219)
|
(366)
|
(359)
|
(299)
|
(289)
|
(469)
|
(431)
|
(419)
|
(422)
|
(333)
|
(511)
|
(503)
|
(623)
|
(363)
|
(123)
|
(128)
|
(70)
|
(189)
|
(136)
|
(368)
|
(308)
|
(1 281)
|
(328)
|
(91)
|
(86)
|
|
Gain/Loss on Disposition of Assets |
0
|
(6)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(93)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
|
Total Other Income |
149
|
(231)
|
150
|
186
|
203
|
(158)
|
268
|
281
|
279
|
(34)
|
253
|
213
|
218
|
48
|
233
|
261
|
262
|
(13)
|
221
|
189
|
174
|
(9)
|
499
|
509
|
505
|
1
|
114
|
109
|
114
|
(57)
|
140
|
130
|
121
|
(115)
|
121
|
191
|
179
|
(123)
|
174
|
181
|
191
|
|
Pre-Tax Income |
3 941
N/A
|
4 032
+2%
|
3 851
-4%
|
3 962
+3%
|
4 302
+9%
|
4 716
+10%
|
5 656
+20%
|
5 856
+4%
|
6 001
+2%
|
5 869
-2%
|
5 581
-5%
|
5 628
+1%
|
5 258
-7%
|
4 657
-11%
|
3 269
-30%
|
2 925
-11%
|
3 122
+7%
|
3 673
+18%
|
4 770
+30%
|
4 620
-3%
|
4 149
-10%
|
3 762
-9%
|
3 450
-8%
|
3 191
-8%
|
3 192
+0%
|
3 043
-5%
|
1 791
-41%
|
2 856
+59%
|
4 050
+42%
|
4 839
+19%
|
5 594
+16%
|
4 363
-22%
|
2 106
-52%
|
949
-55%
|
702
-26%
|
296
-58%
|
1 031
+248%
|
2 541
+146%
|
4 412
+74%
|
7 002
+59%
|
8 861
+27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(1 206)
|
(1 324)
|
(1 285)
|
(1 342)
|
(1 469)
|
(1 576)
|
(1 903)
|
(1 961)
|
(1 991)
|
(1 873)
|
(1 680)
|
(1 624)
|
(1 412)
|
(1 064)
|
(695)
|
(686)
|
(899)
|
(1 340)
|
(1 735)
|
(1 684)
|
(1 511)
|
(1 251)
|
(831)
|
(766)
|
(765)
|
(742)
|
(664)
|
(344)
|
(739)
|
(516)
|
(686)
|
(854)
|
(123)
|
(243)
|
(140)
|
(93)
|
(278)
|
(718)
|
(1 235)
|
(1 812)
|
(2 206)
|
|
Income from Continuing Operations |
2 735
|
2 708
|
2 567
|
2 622
|
2 835
|
3 139
|
3 754
|
3 895
|
4 010
|
3 995
|
3 902
|
4 005
|
3 847
|
3 592
|
2 575
|
2 240
|
2 224
|
2 333
|
3 033
|
2 934
|
2 635
|
2 511
|
2 618
|
2 423
|
2 426
|
2 301
|
1 126
|
2 512
|
3 310
|
4 323
|
4 906
|
3 507
|
1 982
|
706
|
562
|
203
|
754
|
1 824
|
3 177
|
5 191
|
6 654
|
|
Income to Minority Interest |
2
|
4
|
8
|
11
|
22
|
33
|
35
|
36
|
25
|
18
|
21
|
21
|
22
|
19
|
15
|
47
|
49
|
47
|
50
|
15
|
15
|
11
|
9
|
11
|
9
|
12
|
13
|
7
|
2
|
(3)
|
2
|
2
|
6
|
6
|
3
|
20
|
23
|
38
|
38
|
27
|
24
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
86
|
173
|
299
|
362
|
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
|
|
Net Income (Common) |
2 738
N/A
|
2 712
-1%
|
2 577
-5%
|
2 635
+2%
|
2 858
+8%
|
3 172
+11%
|
3 874
+22%
|
4 103
+6%
|
4 332
+6%
|
4 375
+1%
|
4 198
-4%
|
4 214
+0%
|
3 932
-7%
|
3 612
-8%
|
2 588
-28%
|
2 285
-12%
|
2 272
-1%
|
2 380
+5%
|
3 084
+30%
|
2 950
-4%
|
2 651
-10%
|
2 522
-5%
|
2 629
+4%
|
2 437
-7%
|
2 437
N/A
|
2 313
-5%
|
1 139
-51%
|
2 518
+121%
|
3 311
+31%
|
4 320
+30%
|
4 908
+14%
|
3 509
-29%
|
1 988
-43%
|
712
-64%
|
566
-21%
|
224
-60%
|
778
+247%
|
1 862
+139%
|
3 215
+73%
|
5 217
+62%
|
6 678
+28%
|
|
EPS (Diluted) |
76.05
N/A
|
75.33
-1%
|
71.58
-5%
|
73.19
+2%
|
57.16
-22%
|
85.72
+50%
|
96.85
+13%
|
102.57
+6%
|
108.3
+6%
|
109.37
+1%
|
104.95
-4%
|
105.35
+0%
|
98.3
-7%
|
90.3
-8%
|
64.7
-28%
|
57.12
-12%
|
55.41
-3%
|
59.5
+7%
|
77.09
+30%
|
73.75
-4%
|
66.27
-10%
|
63.05
-5%
|
65.72
+4%
|
60.92
-7%
|
60.92
N/A
|
57.82
-5%
|
28.47
-51%
|
62.95
+121%
|
82.77
+31%
|
108
+30%
|
122.7
+14%
|
87.72
-29%
|
49.7
-43%
|
17.8
-64%
|
14.15
-21%
|
5.46
-61%
|
19.45
+256%
|
46.02
+137%
|
79.49
+73%
|
128.98
+62%
|
165.1
+28%
|