Coforge Ltd
NSE:COFORGE
Income Statement
Earnings Waterfall
Coforge Ltd
Revenue
|
89.9B
INR
|
Cost of Revenue
|
-125m
INR
|
Gross Profit
|
89.8B
INR
|
Operating Expenses
|
-79.5B
INR
|
Operating Income
|
10.3B
INR
|
Other Expenses
|
-3.3B
INR
|
Net Income
|
7B
INR
|
Income Statement
Coforge Ltd
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 |
13 636
N/A
|
20 574
+51%
|
28 021
+36%
|
28 403
+1%
|
28 846
+2%
|
29 473
+2%
|
29 914
+1%
|
31 074
+4%
|
32 776
+5%
|
34 928
+7%
|
36 762
+5%
|
38 140
+4%
|
39 451
+3%
|
40 468
+3%
|
41 839
+3%
|
42 782
+2%
|
43 934
+3%
|
45 106
+3%
|
46 628
+3%
|
50 674
+9%
|
54 831
+8%
|
59 506
+9%
|
64 320
+8%
|
67 998
+6%
|
71 898
+6%
|
75 875
+6%
|
80 146
+6%
|
84 062
+5%
|
87 230
+4%
|
89 905
+3%
|
|
Gross Profit | |||||||||||||||||||||||||||||||
Cost of Revenue |
(75)
|
(103)
|
(696)
|
(142)
|
(282)
|
(316)
|
(846)
|
(310)
|
(166)
|
(162)
|
(871)
|
(423)
|
(479)
|
(755)
|
(2 077)
|
(1 220)
|
(1 668)
|
(1 919)
|
(3 719)
|
(1 795)
|
(1 626)
|
(1 403)
|
(4 215)
|
(1 719)
|
(1 395)
|
(1 104)
|
(5 460)
|
(205)
|
(187)
|
(125)
|
|
Gross Profit |
13 561
N/A
|
20 471
+51%
|
27 325
+33%
|
28 261
+3%
|
28 564
+1%
|
29 157
+2%
|
29 068
0%
|
30 764
+6%
|
32 610
+6%
|
34 766
+7%
|
35 891
+3%
|
37 717
+5%
|
38 972
+3%
|
39 713
+2%
|
39 762
+0%
|
41 562
+5%
|
42 266
+2%
|
43 187
+2%
|
42 909
-1%
|
48 879
+14%
|
53 205
+9%
|
58 103
+9%
|
60 105
+3%
|
66 279
+10%
|
70 503
+6%
|
74 771
+6%
|
74 686
0%
|
83 857
+12%
|
87 043
+4%
|
89 780
+3%
|
|
Operating Income | |||||||||||||||||||||||||||||||
Operating Expenses |
(12 022)
|
(18 084)
|
(23 723)
|
(24 664)
|
(24 924)
|
(25 424)
|
(25 268)
|
(26 795)
|
(28 199)
|
(29 796)
|
(30 635)
|
(32 499)
|
(33 607)
|
(34 349)
|
(34 246)
|
(35 813)
|
(36 460)
|
(37 326)
|
(36 934)
|
(42 560)
|
(46 263)
|
(50 248)
|
(51 358)
|
(56 866)
|
(60 482)
|
(64 246)
|
(64 451)
|
(73 588)
|
(76 894)
|
(79 462)
|
|
Selling, General & Administrative |
(8 280)
|
(12 408)
|
(22 136)
|
(16 669)
|
(16 817)
|
(17 135)
|
(23 794)
|
(18 173)
|
(19 200)
|
(20 340)
|
(29 160)
|
(22 752)
|
(23 682)
|
(24 620)
|
(32 271)
|
(25 846)
|
(26 333)
|
(27 014)
|
(34 831)
|
(30 577)
|
(33 328)
|
(35 812)
|
(48 679)
|
(40 317)
|
(42 522)
|
(44 814)
|
(61 562)
|
(51 034)
|
(53 509)
|
(54 986)
|
|
Depreciation & Amortization |
(643)
|
(964)
|
(1 277)
|
(1 266)
|
(1 290)
|
(1 281)
|
(1 252)
|
(1 270)
|
(1 248)
|
(1 250)
|
(1 248)
|
(1 337)
|
(1 465)
|
(1 600)
|
(1 730)
|
(1 794)
|
(1 807)
|
(1 820)
|
(1 836)
|
(1 895)
|
(2 033)
|
(2 137)
|
(2 272)
|
(2 378)
|
(2 394)
|
(2 452)
|
(2 585)
|
(2 712)
|
(2 870)
|
(3 057)
|
|
Other Operating Expenses |
(3 099)
|
(4 712)
|
(310)
|
(6 729)
|
(6 817)
|
(7 008)
|
(222)
|
(7 352)
|
(7 751)
|
(8 206)
|
(227)
|
(8 410)
|
(8 460)
|
(8 129)
|
(245)
|
(8 173)
|
(8 320)
|
(8 492)
|
(267)
|
(10 088)
|
(10 902)
|
(12 299)
|
(407)
|
(14 171)
|
(15 566)
|
(16 980)
|
(304)
|
(19 842)
|
(20 515)
|
(21 419)
|
|
Operating Income |
1 539
N/A
|
2 387
+55%
|
3 602
+51%
|
3 597
0%
|
3 640
+1%
|
3 733
+3%
|
3 800
+2%
|
3 969
+4%
|
4 411
+11%
|
4 970
+13%
|
5 256
+6%
|
5 218
-1%
|
5 365
+3%
|
5 364
0%
|
5 516
+3%
|
5 749
+4%
|
5 806
+1%
|
5 861
+1%
|
5 975
+2%
|
6 319
+6%
|
6 942
+10%
|
7 855
+13%
|
8 747
+11%
|
9 413
+8%
|
10 021
+6%
|
10 525
+5%
|
10 235
-3%
|
10 269
+0%
|
10 149
-1%
|
10 318
+2%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||
Interest Income Expense |
(25)
|
(39)
|
111
|
(60)
|
(76)
|
(82)
|
264
|
(97)
|
(90)
|
(90)
|
432
|
(103)
|
(129)
|
(135)
|
578
|
(161)
|
(157)
|
(165)
|
110
|
(225)
|
(350)
|
(499)
|
(203)
|
(715)
|
(762)
|
(794)
|
(177)
|
(843)
|
(950)
|
(1 081)
|
|
Non-Reccuring Items |
(361)
|
(361)
|
(221)
|
140
|
140
|
140
|
(22)
|
0
|
0
|
0
|
(56)
|
1
|
1
|
1
|
(71)
|
(308)
|
(308)
|
(308)
|
(180)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(523)
|
(523)
|
(523)
|
(523)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
(5)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
|
Total Other Income |
114
|
180
|
19
|
266
|
320
|
322
|
1
|
518
|
662
|
610
|
11
|
521
|
397
|
529
|
(56)
|
547
|
484
|
382
|
73
|
411
|
449
|
451
|
65
|
497
|
555
|
825
|
(10)
|
639
|
593
|
425
|
|
Pre-Tax Income |
1 267
N/A
|
2 167
+71%
|
3 506
+62%
|
3 943
+12%
|
4 024
+2%
|
4 113
+2%
|
4 036
-2%
|
4 390
+9%
|
4 983
+14%
|
5 490
+10%
|
5 624
+2%
|
5 637
+0%
|
5 634
0%
|
5 759
+2%
|
5 954
+3%
|
5 827
-2%
|
5 825
0%
|
5 770
-1%
|
5 962
+3%
|
6 505
+9%
|
7 041
+8%
|
7 807
+11%
|
8 615
+10%
|
9 195
+7%
|
9 814
+7%
|
10 556
+8%
|
9 512
-10%
|
9 542
+0%
|
9 269
-3%
|
9 139
-1%
|
|
Net Income | |||||||||||||||||||||||||||||||
Tax Provision |
(293)
|
(521)
|
(785)
|
(1 000)
|
(991)
|
(926)
|
(949)
|
(954)
|
(1 113)
|
(1 393)
|
(1 403)
|
(1 420)
|
(1 333)
|
(1 226)
|
(1 278)
|
(1 220)
|
(1 247)
|
(1 242)
|
(1 302)
|
(1 362)
|
(1 505)
|
(1 534)
|
(1 468)
|
(1 641)
|
(1 669)
|
(2 024)
|
(2 061)
|
(2 053)
|
(2 107)
|
(1 908)
|
|
Income from Continuing Operations |
974
|
1 646
|
2 721
|
2 943
|
3 033
|
3 187
|
3 087
|
3 436
|
3 870
|
4 097
|
4 221
|
4 217
|
4 301
|
4 533
|
4 676
|
4 607
|
4 578
|
4 528
|
4 660
|
5 143
|
5 536
|
6 273
|
7 147
|
7 554
|
8 145
|
8 532
|
7 451
|
7 489
|
7 162
|
7 231
|
|
Income to Minority Interest |
(100)
|
(148)
|
(220)
|
(216)
|
(223)
|
(245)
|
(285)
|
(289)
|
(277)
|
(256)
|
(188)
|
(164)
|
(171)
|
(174)
|
(236)
|
(244)
|
(203)
|
(166)
|
(104)
|
(150)
|
(283)
|
(403)
|
(530)
|
(676)
|
(723)
|
(665)
|
(513)
|
(395)
|
(269)
|
(240)
|
|
Net Income (Common) |
874
N/A
|
1 498
+71%
|
2 501
+67%
|
2 727
+9%
|
2 810
+3%
|
2 942
+5%
|
2 802
-5%
|
3 147
+12%
|
3 593
+14%
|
3 839
+7%
|
4 033
+5%
|
4 051
+0%
|
4 128
+2%
|
4 359
+6%
|
4 440
+2%
|
4 363
-2%
|
4 375
+0%
|
4 362
0%
|
4 556
+4%
|
4 993
+10%
|
5 253
+5%
|
5 870
+12%
|
6 617
+13%
|
6 878
+4%
|
7 422
+8%
|
7 867
+6%
|
6 938
-12%
|
7 094
+2%
|
6 893
-3%
|
6 991
+1%
|
|
EPS (Diluted) |
14.32
N/A
|
24.55
+71%
|
41
+67%
|
43.98
+7%
|
45.32
+3%
|
47.45
+5%
|
45.19
-5%
|
50.75
+12%
|
57.95
+14%
|
61.91
+7%
|
65.04
+5%
|
65.33
+0%
|
65.52
+0%
|
69.19
+6%
|
70.47
+2%
|
69.25
-2%
|
70.56
+2%
|
70.35
0%
|
73.48
+4%
|
80.53
+10%
|
84.72
+5%
|
94.67
+12%
|
106.72
+13%
|
110.93
+4%
|
119.7
+8%
|
126.88
+6%
|
111.53
-12%
|
113.89
+2%
|
110.36
-3%
|
111.79
+1%
|