Watchlist Manager

Watchlist

Price: 628.85 INR 4.06% Market Closed

Market Cap: ₹108B

	Cemindia Projects Ltd NSE:CEMPRO	IN
L	LED iBond International AS CSE:LEDIBOND	DK
	Kavango Resources PLC LSE:KAV	UK

Income Statement

Currency: INR

	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	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-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	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	160	192	231	247	267	293	328	373	416	391	369	379	557	581	0	0	850	0	0	0	918	0	0	0	902	0	0	0	1 040	0	0	0	1 041	0	0	0	1 022	0	0	0	880	0	0	0	560	0	0	0	555	0	0	0	0	866	0	0	0	948	0	0	0	971	0	0	0	979	0	0	0	1 077	0	0	0	1 477	0	0	0	0	0	0	0
Revenue	4 810 N/A	4 296 -11%	4 453 +4%	4 727 +6%	4 935 +4%	5 516 +12%	6 579 +19%	7 806 +19%	9 172 +17%	10 698 +17%	11 600 +8%	12 164 +5%	13 367 +10%	14 296 +7%	15 004 +5%	15 327 +2%	14 746 -4%	14 144 -4%	13 727 -3%	13 945 +2%	14 622 +5%	15 668 +7%	16 417 +5%	16 908 +3%	17 122 +1%	17 538 +2%	17 304 -1%	16 853 -3%	16 509 -2%	15 689 -5%	15 732 +0%	16 045 +2%	15 841 -1%	15 433 -3%	15 525 +1%	15 834 +2%	17 189 +9%	19 260 +12%	22 419 +16%	25 218 +12%	30 709 +22%	34 564 +13%	35 573 +3%	33 183 -7%	29 377 -11%	24 880 -15%	21 440 -14%	21 683 +1%	20 605 -5%	21 918 +6%	23 555 +7%	25 029 +6%	25 685 +3%	31 651 +23%	25 554 -19%	26 441 +3%	27 109 +3%	28 607 +6%	25 554 -11%	23 990 -6%	24 834 +4%	27 277 +10%	31 538 +16%	34 126 +8%	36 190 +6%	38 090 +5%	40 812 +7%	43 044 +5%	46 333 +8%	50 909 +10%	58 257 +14%	64 014 +10%	70 916 +11%	77 179 +9%	82 668 +7%	86 472 +5%	88 749 +3%	90 969 +3%	92 578 +2%	94 424 +2%	95 130 +1%
Gross Profit
Cost of Revenue	(2 775)	(2 177)	(2 104)	(2 254)	(2 347)	(2 751)	(3 483)	(4 326)	(5 326)	(6 442)	(7 189)	(7 512)	(8 881)	(8 476)	(8 764)	(8 823)	(8 853)	(8 306)	(7 675)	(7 749)	(8 662)	(9 198)	(9 685)	(9 994)	(10 105)	(9 467)	(9 451)	(9 035)	(9 744)	(8 260)	(8 090)	(8 311)	(9 465)	(8 058)	(8 326)	(8 981)	(11 402)	(12 404)	(14 892)	(16 825)	(22 119)	(23 803)	(24 658)	(22 550)	(20 525)	(15 704)	(12 423)	(12 316)	(11 968)	(11 820)	(13 313)	(14 440)	(14 735)	(20 056)	(15 296)	(16 220)	(16 985)	(18 606)	(15 184)	(14 286)	(14 785)	(17 507)	(19 383)	(21 035)	(22 489)	(26 206)	(25 712)	(27 088)	(29 285)	(35 203)	(37 836)	(41 190)	(45 901)	(54 319)	(54 214)	(56 835)	(57 998)	(63 917)	(59 444)	(60 660)	(63 061)
Gross Profit	2 035 N/A	2 119 +4%	2 349 +11%	2 473 +5%	2 588 +5%	2 765 +7%	3 087 +12%	3 472 +12%	3 845 +11%	4 256 +11%	4 411 +4%	4 650 +5%	4 486 -4%	5 819 +30%	6 240 +7%	6 504 +4%	5 894 -9%	5 838 -1%	6 052 +4%	6 196 +2%	5 959 -4%	6 470 +9%	6 732 +4%	6 914 +3%	7 017 +1%	8 072 +15%	7 854 -3%	7 819 0%	6 765 -13%	7 429 +10%	7 642 +3%	7 733 +1%	6 375 -18%	7 374 +16%	7 198 -2%	6 853 -5%	5 787 -16%	6 856 +18%	7 527 +10%	8 392 +11%	8 590 +2%	10 760 +25%	10 914 +1%	10 633 -3%	8 852 -17%	9 175 +4%	9 016 -2%	9 366 +4%	8 638 -8%	10 099 +17%	10 243 +1%	10 590 +3%	10 951 +3%	11 595 +6%	10 258 -12%	10 222 0%	10 126 -1%	10 001 -1%	10 372 +4%	9 705 -6%	10 049 +4%	9 770 -3%	12 156 +24%	13 092 +8%	13 703 +5%	11 885 -13%	15 102 +27%	15 957 +6%	17 048 +7%	15 706 -8%	20 420 +30%	22 824 +12%	25 014 +10%	22 860 -9%	28 454 +24%	29 637 +4%	30 752 +4%	27 053 -12%	33 134 +22%	33 764 +2%	32 069 -5%
Operating Income
Operating Expenses	(1 960)	(2 032)	(2 148)	(2 271)	(2 382)	(2 539)	(2 807)	(3 070)	(3 414)	(3 765)	(4 013)	(4 253)	(3 792)	(5 217)	(5 375)	(5 560)	(4 988)	(4 906)	(5 150)	(5 305)	(4 957)	(5 485)	(5 658)	(5 725)	(5 733)	(6 641)	(6 444)	(6 412)	(5 350)	(6 236)	(6 409)	(6 561)	(5 188)	(6 263)	(6 263)	(6 136)	(5 290)	(6 318)	(6 781)	(7 323)	(7 041)	(8 718)	(8 599)	(8 313)	(6 451)	(7 090)	(7 186)	(7 407)	(6 386)	(8 118)	(8 216)	(8 206)	(8 480)	(9 088)	(8 608)	(8 701)	(8 914)	(7 843)	(8 842)	(8 952)	(9 233)	(8 512)	(10 533)	(10 947)	(11 478)	(9 844)	(13 099)	(13 871)	(14 762)	(12 562)	(17 031)	(18 702)	(20 147)	(16 924)	(22 531)	(23 421)	(24 408)	(19 944)	(26 169)	(26 545)	(24 672)
Selling, General & Administrative	(1 881)	(397)	(423)	(462)	(2 283)	(573)	(649)	(714)	(3 256)	(885)	(928)	(1 013)	(3 552)	(1 170)	(1 261)	(1 281)	(4 492)	(1 472)	(1 516)	(1 566)	(4 319)	(1 725)	(1 781)	(1 876)	(5 072)	(1 892)	(1 937)	(1 985)	(4 652)	(1 997)	(2 018)	(1 989)	(4 595)	(1 907)	(1 928)	(1 896)	(4 680)	(1 975)	(2 017)	(2 222)	(6 438)	(2 229)	(2 202)	(2 184)	(5 802)	(2 292)	(2 426)	(2 462)	(5 609)	(2 760)	(2 877)	(3 053)	(3 224)	(7 968)	(3 239)	(3 364)	(3 450)	(6 632)	(3 482)	(3 403)	(3 387)	(7 274)	(3 511)	(3 571)	(3 591)	(8 577)	(3 978)	(4 193)	(4 498)	(11 077)	(5 105)	(5 526)	(5 843)	(14 488)	(6 488)	(6 613)	(6 808)	(17 640)	(7 229)	(7 564)	(8 206)
Research & Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(13)	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(79)	(79)	(81)	(86)	(99)	(113)	(131)	(145)	(158)	(168)	(190)	(208)	(240)	(307)	(364)	(438)	(483)	(471)	(472)	(442)	(418)	(410)	(395)	(410)	(420)	(443)	(454)	(494)	(506)	(499)	(495)	(449)	(442)	(429)	(424)	(439)	(427)	(435)	(443)	(395)	(367)	(375)	(394)	(439)	(463)	(494)	(495)	(510)	(577)	(584)	(636)	(656)	(637)	(824)	(723)	(801)	(898)	(965)	(978)	(1 011)	(1 016)	(1 002)	(993)	(990)	(1 008)	(1 025)	(1 042)	(1 051)	(1 084)	(1 135)	(1 331)	(1 582)	(1 844)	(2 079)	(2 126)	(2 067)	(1 953)	(1 918)	(1 835)	(1 798)	(1 778)
Other Operating Expenses	0	(1 555)	(1 644)	(1 723)	0	(1 853)	(2 026)	(2 211)	0	(2 712)	(2 895)	(3 032)	0	(3 741)	(3 751)	(3 841)	0	(2 963)	(3 162)	(3 298)	(219)	(3 350)	(3 481)	(3 437)	(241)	(4 304)	(4 052)	(3 932)	(191)	(3 738)	(3 894)	(4 122)	(150)	(3 928)	(3 912)	(3 803)	(183)	(3 909)	(4 321)	(4 704)	(236)	(6 114)	(6 001)	(5 690)	(185)	(4 305)	(4 265)	(4 434)	(201)	(4 773)	(4 703)	(4 496)	(4 618)	(296)	(4 646)	(4 534)	(4 564)	(246)	(4 383)	(4 538)	(4 830)	(236)	(6 031)	(6 388)	(6 879)	(241)	(8 081)	(8 629)	(9 180)	(350)	(10 594)	(11 593)	(12 460)	(357)	(13 917)	(14 740)	(15 647)	(385)	(17 105)	(17 183)	(14 688)
Operating Income	76 N/A	88 +16%	202 +130%	202 N/A	205 +1%	227 +11%	290 +28%	411 +42%	432 +5%	491 +14%	398 -19%	399 +0%	694 +74%	602 -13%	864 +44%	944 +9%	906 -4%	933 +3%	903 -3%	891 -1%	1 003 +13%	986 -2%	1 075 +9%	1 191 +11%	1 284 +8%	1 431 +11%	1 410 -1%	1 406 0%	1 415 +1%	1 193 -16%	1 233 +3%	1 172 -5%	1 188 +1%	1 110 -7%	934 -16%	716 -23%	497 -31%	538 +8%	747 +39%	1 071 +43%	1 550 +45%	2 045 +32%	2 317 +13%	2 320 +0%	2 401 +3%	2 085 -13%	1 830 -12%	1 960 +7%	2 251 +15%	1 981 -12%	2 027 +2%	2 384 +18%	2 470 +4%	2 507 +1%	1 652 -34%	1 522 -8%	1 213 -20%	2 158 +78%	1 529 -29%	753 -51%	816 +8%	1 258 +54%	1 622 +29%	2 143 +32%	2 223 +4%	2 040 -8%	2 003 -2%	2 087 +4%	2 287 +10%	3 144 +37%	3 388 +8%	4 122 +22%	4 867 +18%	5 935 +22%	5 923 0%	6 217 +5%	6 344 +2%	7 109 +12%	6 965 -2%	7 219 +4%	7 397 +2%
Pre-Tax Income
Interest Income Expense	(160)	(191)	(230)	(246)	(267)	(291)	(327)	(372)	(409)	(391)	(368)	(378)	(610)	(580)	(708)	(785)	(794)	(850)	(880)	(900)	(852)	(934)	(951)	(1 014)	(883)	(1 130)	(1 145)	(1 149)	(980)	(1 190)	(1 238)	(1 268)	(984)	(1 291)	(1 331)	(1 370)	(985)	(1 409)	(1 415)	(1 392)	(825)	(1 428)	(1 521)	(1 446)	(922)	(1 421)	(1 167)	(1 135)	(459)	(858)	(918)	(940)	(977)	(739)	(1 010)	(1 026)	(1 039)	(641)	(1 096)	(1 118)	(990)	(561)	(1 052)	(933)	(1 110)	(643)	(1 084)	(1 059)	(1 026)	(569)	(1 460)	(1 749)	(2 026)	(961)	(2 084)	(2 224)	(2 238)	(1 303)	(2 195)	(2 147)	(2 081)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	64	79	0	79	15	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	955	(285)	(285)	(285)	(1 240)	0	0	0	(178)	0	0	0	(266)	(218)	0	(218)	0	(106)	0	0	0	(551)	(409)	(409)	(409)	(125)	0	0	0	(91)	0	0	0	(277)	0	0	0	(556)	0	0	0	(295)	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	3	0	0	0	15	0	0	0	7	0	0	0	1	0	0	0	6	0	0	0	5	0	0	0	(2)	0	0	0	82	0	0	0	(43)	0	0	0	(66)	0	0	0	0	(51)	0	0	0	(16)	0	0	0	35	0	0	0	30	0	0	0	9	0	0	0	59	0	0	0	147	0	0	0
Total Other Income	89	101	92	88	87	142	158	117	127	83	75	80	60	21	4	11	32	115	143	186	50	157	143	92	(121)	66	106	112	(130)	239	235	278	30	221	288	266	(197)	251	155	150	(412)	168	194	213	(267)	299	336	324	(203)	361	335	354	235	(266)	184	134	112	(350)	68	76	76	(406)	110	127	144	(398)	179	264	244	(468)	287	223	339	(647)	554	721	673	(629)	542	703	858
Pre-Tax Income	5 N/A	(3) N/A	63 N/A	43 -32%	26 -40%	76 +192%	119 +57%	155 +30%	149 -4%	182 +22%	168 -8%	179 +7%	146 -18%	122 -16%	174 +43%	168 -3%	159 -5%	198 +25%	165 -17%	176 +7%	207 +18%	209 +1%	266 +27%	269 +1%	282 +5%	367 +30%	371 +1%	369 -1%	311 -16%	241 -23%	229 -5%	182 -21%	239 +31%	41 -83%	(108) N/A	(388) -259%	269 N/A	(906) N/A	(800) +12%	(458) +43%	(846) -85%	784 N/A	990 +26%	1 088 +10%	991 -9%	963 -3%	998 +4%	1 149 +15%	1 257 +9%	1 266 +1%	1 442 +14%	1 579 +10%	1 728 +9%	1 345 -22%	826 -39%	630 -24%	285 -55%	601 +111%	91 -85%	(699) N/A	(507) +27%	200 N/A	681 +240%	1 339 +97%	1 259 -6%	938 -25%	1 098 +17%	1 291 +18%	1 504 +16%	1 839 +22%	2 215 +20%	2 595 +17%	3 180 +23%	3 830 +20%	4 393 +15%	4 714 +7%	4 778 +1%	5 028 +5%	5 313 +6%	5 775 +9%	6 174 +7%
Net Income
Tax Provision	32	(9)	(14)	(12)	1	(8)	(25)	(34)	(59)	(90)	(102)	(93)	(91)	(63)	(95)	(110)	(105)	(120)	(104)	(120)	(114)	(122)	(138)	(129)	(56)	(61)	(47)	(39)	(91)	(85)	(91)	(99)	(146)	(106)	(27)	67	(75)	236	185	103	253	(192)	(334)	(394)	(479)	(518)	(441)	(478)	(528)	(405)	(499)	(555)	(543)	(513)	(397)	(258)	(145)	(163)	7	83	85	(41)	(172)	(182)	(204)	(244)	(282)	(426)	(468)	(591)	(746)	(789)	(958)	(1 089)	(1 173)	(1 309)	(1 288)	(1 295)	(1 209)	(1 317)	(1 477)
Income from Continuing Operations	37	(13)	49	31	27	69	96	123	90	93	66	86	55	59	79	58	54	78	61	56	94	87	128	140	226	306	324	330	220	156	138	83	93	(65)	(135)	(321)	194	(670)	(614)	(353)	(593)	594	656	693	512	446	559	673	729	861	943	1 024	1 185	832	428	371	139	438	98	(616)	(422)	160	509	1 156	1 054	693	815	865	1 036	1 247	1 469	1 806	2 223	2 742	3 220	3 405	3 490	3 733	4 104	4 459	4 697
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1)	(16)	(19)	(20)	(13)	(13)	3	4	(5)	(6)	(3)	(3)	0	(2)	(2)	(4)	(6)	(5)	(6)	(5)	(7)	(5)	(5)	(5)	(3)	(5)	(3)	(4)	(2)	(5)	(5)	(4)	0
Net Income (Common)	38 N/A	(13) N/A	49 N/A	31 -37%	27 -13%	69 +156%	96 +39%	123 +28%	90 -27%	93 +3%	66 -29%	86 +30%	55 -36%	59 +7%	79 +34%	58 -27%	54 -7%	78 +44%	61 -22%	56 -8%	94 +68%	87 -7%	128 +47%	140 +9%	226 +61%	306 +35%	324 +6%	330 +2%	220 -33%	156 -29%	138 -12%	83 -40%	93 +12%	(65) N/A	(135) -108%	(321) -138%	194 N/A	(670) N/A	(614) +8%	(353) +43%	(593) -68%	594 N/A	656 +10%	693 +6%	512 -26%	446 -13%	559 +25%	673 +20%	728 +8%	843 +16%	922 +9%	1 002 +9%	1 171 +17%	819 -30%	431 -47%	375 -13%	134 -64%	432 +222%	95 -78%	(620) N/A	(423) +32%	158 N/A	506 +220%	1 153 +128%	1 050 -9%	688 -34%	811 +18%	861 +6%	1 029 +20%	1 242 +21%	1 464 +18%	1 801 +23%	2 220 +23%	2 737 +23%	3 217 +18%	3 401 +6%	3 488 +3%	3 728 +7%	4 098 +10%	4 455 +9%	4 693 +5%
EPS (Diluted)	0.62 N/A	-0.2 N/A	0.8 N/A	0.51 -36%	0.42 -18%	0.91 +117%	2.46 +170%	2.12 -14%	1.25 -41%	0.8 -36%	0.58 -28%	0.74 +28%	0.48 -35%	0.51 +6%	0.68 +33%	0.5 -26%	0.47 -6%	0.68 +45%	0.54 -21%	0.49 -9%	0.81 +65%	0.76 -6%	1.11 +46%	1.22 +10%	1.96 +61%	2.65 +35%	2.81 +6%	2.86 +2%	1.91 -33%	1.35 -29%	1.19 -12%	0.71 -40%	0.81 +14%	-0.57 N/A	-1.18 -107%	-2.07 -75%	1.51 N/A	-4.32 N/A	-3.96 +8%	-2.27 +43%	-3.82 -68%	3.82 N/A	4.17 +9%	4.46 +7%	3.3 -26%	2.86 -13%	3.6 +26%	4.33 +20%	4.69 +8%	4.9 +4%	5.36 +9%	5.82 +9%	6.82 +17%	4.8 -30%	2.49 -48%	2.18 -12%	0.78 -64%	2.51 +222%	0.55 -78%	-3.61 N/A	-2.46 +32%	0.92 N/A	2.94 +220%	6.74 +129%	6.1 -9%	4.01 -34%	4.72 +18%	4.97 +5%	6 +21%	7.23 +21%	8.53 +18%	10.49 +23%	12.92 +23%	15.93 +23%	18.73 +18%	19.8 +6%	20.31 +3%	21.7 +7%	23.86 +10%	25.94 +9%	27.29 +5%

Income Statement Balance Sheet Cash Flow Statement

Cemindia Projects Ltd
NSE:CEMPRO

Income Statement

Earnings Waterfall
Cemindia Projects Ltd

Income Statement
Cemindia Projects Ltd

See Also

Company

Help

Tools

Stocks

Cemindia Projects Ltd NSE:CEMPRO

Income Statement

Earnings Waterfall Cemindia Projects Ltd

Income Statement Cemindia Projects Ltd

See Also

Company

Help

Tools

Stocks

Cemindia Projects Ltd
NSE:CEMPRO

Earnings Waterfall
Cemindia Projects Ltd

Income Statement
Cemindia Projects Ltd