Watchlist Manager

Watchlist

Price: 442.45 INR 3.98% Market Closed

Market Cap: ₹193.1B

	Emami Ltd NSE:EMAMILTD	IN
	Hathway Bhawani Cabletel and Datacom Ltd BSE:509073	IN
T	Thuan Duc JSC VN:TDP	VN
	Nolato AB STO:NOLA B	SE
V	Vaswani Industries Ltd NSE:VASWANI	IN
	Trinity Industries Inc NYSE:TRN	US
E	Empresas ICA SAB de CV BMV:ICA	MX
	Subros Ltd NSE:SUBROS	IN
C	Carzo Holdings Bhd KLSE:CARZO	MY
	Profit Cultural and Creative Group Co Ltd SZSE:300640	CN
	CK Hutchison Holdings Ltd OTC:CKHUF	HK
	Kimoto Co Ltd TSE:7908	JP
D	DTXS Silk Road Investment Holdings Co Ltd HKEX:620	HK
E	Elton International Trading Company SA ATHEX:ELTON	GR
	Digital Value SpA MIL:DGV	IT

Income Statement

Currency: INR

	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	0	0	391	0	0	0	547	0	0	0	152	0	0	0	97	0	0	0	61	0	0	0	54	0	0	0	51	0	0	0	540	0	0	0	580	0	0	0	343	0	0	0	214	0	0	0	210	0	0	0	133	0	0	0	51	0	0	0	74	0	0	0	100	0	0	0	93	0	0	0
Revenue	6 226 N/A	6 953 +12%	7 662 +10%	8 290 +8%	9 170 +11%	10 020 +9%	10 380 +4%	10 906 +5%	11 434 +5%	11 775 +3%	12 471 +6%	13 026 +4%	13 399 +3%	14 050 +5%	14 535 +3%	14 955 +3%	15 503 +4%	16 464 +6%	16 991 +3%	17 437 +3%	17 898 +3%	18 260 +2%	18 208 0%	19 189 +5%	20 017 +4%	21 093 +5%	22 172 +5%	22 727 +3%	23 137 +2%	23 463 +1%	23 976 +2%	24 649 +3%	25 179 +2%	25 190 +0%	25 277 +0%	23 819 -6%	24 263 +2%	24 571 +1%	25 408 +3%	26 141 +3%	26 144 +0%	26 687 +2%	26 929 +1%	27 276 +1%	27 603 +1%	27 618 +0%	26 549 -4%	24 876 -6%	25 615 +3%	26 825 +5%	28 805 +7%	30 600 +6%	31 123 +2%	31 506 +1%	31 920 +1%	33 027 +3%	33 293 +1%	33 402 +0%	34 057 +2%	34 581 +2%	35 092 +1%	35 228 +0%	35 781 +2%	36 585 +2%	36 842 +1%	37 374 +1%	38 092 +2%	38 072 0%	37 151 -2%	38 175 +3%
Gross Profit
Cost of Revenue	(2 527)	(2 793)	(3 299)	(3 256)	(3 440)	(3 600)	(4 037)	(4 120)	(4 457)	(4 885)	(5 309)	(5 628)	(5 866)	(5 959)	(6 354)	(6 454)	(6 663)	(7 019)	(7 263)	(7 213)	(7 217)	(7 180)	(6 921)	(7 083)	(7 242)	(7 464)	(7 949)	(8 056)	(8 184)	(8 335)	(8 666)	(8 289)	(8 461)	(8 375)	(8 493)	(7 539)	(7 535)	(7 415)	(8 429)	(8 068)	(8 089)	(8 555)	(9 509)	(9 481)	(9 508)	(9 413)	(9 046)	(8 050)	(8 236)	(8 420)	(9 602)	(9 924)	(10 186)	(10 590)	(11 125)	(11 376)	(11 645)	(11 831)	(12 370)	(12 009)	(11 881)	(11 638)	(11 965)	(11 679)	(11 701)	(11 707)	(12 312)	(11 777)	(11 481)	(11 745)
Gross Profit	3 699 N/A	4 161 +12%	4 363 +5%	5 035 +15%	5 730 +14%	6 421 +12%	6 343 -1%	6 786 +7%	6 977 +3%	6 890 -1%	7 161 +4%	7 398 +3%	7 533 +2%	8 091 +7%	8 181 +1%	8 501 +4%	8 840 +4%	9 445 +7%	9 728 +3%	10 224 +5%	10 681 +4%	11 080 +4%	11 287 +2%	12 105 +7%	12 775 +6%	13 629 +7%	14 223 +4%	14 672 +3%	14 953 +2%	15 128 +1%	15 310 +1%	16 361 +7%	16 718 +2%	16 815 +1%	16 784 0%	16 280 -3%	16 728 +3%	17 157 +3%	16 979 -1%	18 073 +6%	18 054 0%	18 131 +0%	17 421 -4%	17 795 +2%	18 095 +2%	18 206 +1%	17 503 -4%	16 826 -4%	17 379 +3%	18 404 +6%	19 204 +4%	20 676 +8%	20 938 +1%	20 916 0%	20 795 -1%	21 651 +4%	21 648 0%	21 571 0%	21 687 +1%	22 572 +4%	23 211 +3%	23 590 +2%	23 816 +1%	24 906 +5%	25 141 +1%	25 666 +2%	25 780 +0%	26 295 +2%	25 671 -2%	26 429 +3%
Operating Income
Operating Expenses	(2 776)	(3 095)	(3 135)	(3 971)	(4 572)	(5 056)	(5 060)	(5 488)	(5 625)	(5 557)	(5 762)	(6 027)	(6 182)	(6 588)	(6 420)	(6 693)	(6 961)	(7 383)	(7 482)	(7 870)	(8 097)	(7 948)	(7 803)	(7 950)	(8 404)	(8 860)	(9 118)	(9 570)	(10 071)	(10 485)	(10 923)	(12 042)	(12 248)	(12 354)	(12 220)	(12 480)	(12 627)	(12 978)	(12 824)	(13 670)	(13 856)	(13 938)	(13 327)	(13 652)	(13 891)	(14 059)	(13 845)	(13 306)	(13 557)	(13 909)	(13 951)	(15 130)	(14 881)	(14 747)	(14 554)	(15 490)	(15 945)	(15 969)	(15 288)	(15 829)	(16 067)	(16 226)	(16 067)	(17 048)	(17 041)	(17 327)	(17 230)	(17 849)	(17 951)	(18 252)
Selling, General & Administrative	(1 559)	(1 833)	(2 956)	(2 082)	(2 228)	(2 399)	(3 885)	(2 672)	(2 758)	(2 831)	(4 415)	(3 019)	(3 163)	(3 261)	(5 055)	(3 323)	(3 493)	(3 793)	(6 068)	(4 111)	(4 217)	(4 117)	(6 618)	(4 548)	(4 849)	(5 250)	(8 506)	(5 888)	(6 010)	(6 145)	(8 138)	(6 770)	(6 886)	(6 912)	(8 869)	(6 648)	(6 714)	(6 890)	(9 436)	(7 319)	(7 379)	(7 396)	(9 842)	(7 432)	(7 526)	(7 668)	(10 213)	(7 022)	(7 084)	(7 273)	(10 058)	(8 238)	(8 248)	(8 233)	(10 971)	(8 714)	(9 190)	(9 351)	(12 668)	(9 567)	(9 778)	(9 989)	(13 836)	(10 893)	(10 918)	(11 122)	(15 075)	(11 455)	(11 645)	(11 889)
Depreciation & Amortization	(82)	(79)	(180)	(447)	(728)	(1 015)	(1 175)	(1 182)	(1 177)	(1 164)	(1 161)	(1 167)	(1 173)	(1 182)	(1 209)	(1 216)	(1 227)	(1 234)	(1 241)	(1 248)	(1 250)	(1 101)	(961)	(682)	(470)	(408)	(343)	(536)	(1 146)	(1 763)	(2 549)	(3 040)	(3 118)	(3 219)	(3 074)	(3 121)	(3 081)	(3 064)	(3 096)	(3 195)	(3 259)	(3 251)	(3 226)	(3 254)	(3 258)	(3 321)	(3 352)	(3 275)	(3 604)	(3 692)	(3 658)	(3 752)	(3 442)	(3 343)	(3 336)	(3 399)	(3 039)	(2 667)	(2 300)	(2 051)	(2 033)	(2 019)	(1 848)	(1 843)	(1 829)	(1 827)	(1 771)	(1 783)	(1 789)	(1 786)
Other Operating Expenses	(1 136)	(1 183)	0	(1 442)	(1 617)	(1 642)	0	(1 635)	(1 690)	(1 562)	(185)	(1 842)	(1 846)	(2 146)	(157)	(2 154)	(2 242)	(2 356)	(173)	(2 512)	(2 630)	(2 731)	(224)	(2 720)	(3 086)	(3 202)	(269)	(3 146)	(2 915)	(2 577)	(236)	(2 233)	(2 244)	(2 224)	(275)	(2 711)	(2 832)	(3 023)	(292)	(3 157)	(3 218)	(3 291)	(259)	(2 966)	(3 108)	(3 071)	(279)	(3 010)	(2 869)	(2 943)	(234)	(3 140)	(3 191)	(3 171)	(246)	(3 377)	(3 716)	(3 951)	(320)	(4 211)	(4 256)	(4 218)	(383)	(4 311)	(4 294)	(4 378)	(385)	(4 612)	(4 517)	(4 576)
Operating Income	923 N/A	1 066 +16%	1 228 +15%	1 064 -13%	1 159 +9%	1 365 +18%	1 283 -6%	1 298 +1%	1 352 +4%	1 334 -1%	1 400 +5%	1 371 -2%	1 351 -1%	1 502 +11%	1 761 +17%	1 809 +3%	1 879 +4%	2 062 +10%	2 246 +9%	2 354 +5%	2 584 +10%	3 132 +21%	3 484 +11%	4 155 +19%	4 371 +5%	4 770 +9%	5 105 +7%	5 101 0%	4 882 -4%	4 644 -5%	4 386 -6%	4 319 -2%	4 470 +4%	4 461 0%	4 565 +2%	3 800 -17%	4 101 +8%	4 179 +2%	4 155 -1%	4 403 +6%	4 198 -5%	4 193 0%	4 094 -2%	4 143 +1%	4 204 +1%	4 146 -1%	3 658 -12%	3 519 -4%	3 822 +9%	4 496 +18%	5 252 +17%	5 546 +6%	6 057 +9%	6 169 +2%	6 242 +1%	6 161 -1%	5 702 -7%	5 602 -2%	6 399 +14%	6 743 +5%	7 144 +6%	7 365 +3%	7 749 +5%	7 858 +1%	8 099 +3%	8 340 +3%	8 550 +3%	8 445 -1%	7 720 -9%	8 178 +6%
Pre-Tax Income
Interest Income Expense	105	(11)	(312)	(402)	(437)	(426)	(205)	(49)	42	5	257	(64)	(259)	(259)	1	(372)	(268)	(184)	311	(50)	(23)	(13)	610	(46)	(63)	(91)	633	(175)	(354)	(480)	(195)	(621)	(590)	(545)	(370)	(534)	(478)	(444)	(247)	(315)	(257)	(234)	6	(237)	(294)	(290)	121	(277)	(206)	(164)	368	(138)	(151)	(180)	648	(244)	(237)	(209)	380	(445)	(435)	(448)	145	(152)	(193)	(222)	376	(215)	(190)	(150)
Non-Reccuring Items	0	0	96	352	581	834	900	948	974	976	1 021	1 021	1 021	1 021	1 021	1 021	1 021	1 021	1 021	1 021	1 021	865	444	0	0	(89)	76	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	(98)	(98)	(98)	(98)	(33)	(112)	(107)	(107)	(74)	0	0	0	0	(47)	(52)	(52)	(52)	(161)	0	0	(59)	(59)	0	(59)	0	0	0	0	(102)
Gain/Loss on Disposition of Assets	0	0	9	0	0	0	22	0	0	0	(14)	0	0	0	5	0	0	0	(6)	0	0	0	(4)	0	0	0	(3)	0	0	0	1	0	0	0	14	0	0	0	(5)	0	0	0	1	0	0	0	59	0	0	0	(14)	0	0	0	8	0	0	0	47	0	0	0	41	0	0	0	(2)	0	0	0
Total Other Income	52	49	37	106	101	109	49	58	76	241	28	402	551	494	202	604	550	534	114	564	610	632	38	694	678	894	113	970	943	658	37	309	273	302	27	325	292	265	34	181	179	211	32	427	530	598	10	523	447	383	82	743	1 040	1 115	29	909	952	855	30	1 047	739	837	31	490	594	576	15	792	791	831
Pre-Tax Income	1 080 N/A	1 103 +2%	1 059 -4%	1 119 +6%	1 404 +25%	1 882 +34%	2 049 +9%	2 256 +10%	2 445 +8%	2 556 +5%	2 691 +5%	2 730 +1%	2 665 -2%	2 758 +3%	2 989 +8%	3 061 +2%	3 181 +4%	3 433 +8%	3 687 +7%	3 889 +5%	4 192 +8%	4 616 +10%	4 571 -1%	4 803 +5%	4 986 +4%	5 484 +10%	5 924 +8%	5 896 0%	5 471 -7%	4 821 -12%	4 228 -12%	4 006 -5%	4 154 +4%	4 218 +2%	4 236 +0%	3 590 -15%	3 914 +9%	4 001 +2%	3 938 -2%	4 269 +8%	4 120 -3%	4 072 -1%	4 034 -1%	4 235 +5%	4 342 +3%	4 423 +2%	3 736 -16%	3 658 -2%	3 956 +8%	4 640 +17%	5 689 +23%	6 151 +8%	6 946 +13%	7 104 +2%	6 880 -3%	6 774 -2%	6 367 -6%	6 195 -3%	6 695 +8%	7 345 +10%	7 448 +1%	7 695 +3%	7 908 +3%	8 196 +4%	8 442 +3%	8 694 +3%	8 939 +3%	9 023 +1%	8 320 -8%	8 757 +5%
Net Income
Tax Provision	(125)	(127)	(141)	(156)	(209)	(306)	(352)	(362)	(384)	(420)	(404)	(380)	(342)	(346)	(401)	(422)	(456)	(504)	(540)	(602)	(696)	(763)	(547)	(665)	(732)	(900)	(1 070)	(899)	(787)	(635)	(597)	(672)	(764)	(825)	(836)	(747)	(744)	(701)	(863)	(938)	(951)	(999)	(1 009)	(1 083)	(1 054)	(1 066)	(713)	(631)	(703)	(743)	(1 142)	(1 222)	(1 349)	(1 402)	1 487	1 542	1 898	2 204	(421)	(430)	(535)	(505)	(667)	(816)	(752)	(821)	(911)	(858)	(782)	(814)
Income from Continuing Operations	955	976	917	963	1 196	1 576	1 697	1 894	2 061	2 136	2 287	2 350	2 322	2 412	2 588	2 639	2 725	2 929	3 147	3 287	3 495	3 853	4 024	4 138	4 254	4 584	4 854	4 997	4 684	4 186	3 631	3 334	3 390	3 393	3 400	2 843	3 170	3 300	3 075	3 331	3 169	3 073	3 025	3 152	3 287	3 356	3 023	3 028	3 252	3 897	4 547	4 929	5 597	5 703	8 367	8 316	8 265	8 399	6 274	6 915	6 913	7 190	7 241	7 380	7 690	7 873	8 027	8 164	7 538	7 943
Income to Minority Interest	(2)	(1)	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	1	1	1	0	0	0	0	0	2	5	8	11	5	2	1	(1)	4	5	4	4	8	9	10	11	7	6	3	1	6	5	6	6	0	(0)	0	5	23	35	75	112	122	120	65	1	(6)	5	36	59	37	17	0	0
Equity Earnings Affiliates	0	2	2	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)	(12)	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)	953 N/A	977 +3%	919 -6%	965 +5%	1 198 +24%	1 576 +32%	1 697 +8%	1 894 +12%	2 061 +9%	2 136 +4%	2 287 +7%	2 350 +3%	2 323 -1%	2 412 +4%	2 588 +7%	2 640 +2%	2 725 +3%	2 930 +8%	3 147 +7%	3 288 +4%	3 496 +6%	3 853 +10%	4 025 +4%	4 139 +3%	4 254 +3%	4 584 +8%	4 856 +6%	5 002 +3%	4 692 -6%	4 198 -11%	3 635 -13%	3 336 -8%	3 391 +2%	3 392 +0%	3 404 +0%	2 848 -16%	3 174 +11%	3 302 +4%	3 071 -7%	3 328 +8%	3 168 -5%	3 073 -3%	3 032 -1%	3 158 +4%	3 290 +4%	3 357 +2%	3 029 -10%	3 033 +0%	3 258 +7%	3 903 +20%	4 547 +16%	4 929 +8%	5 597 +14%	5 708 +2%	8 390 +47%	8 350 0%	8 339 0%	8 511 +2%	6 396 -25%	7 035 +10%	6 978 -1%	7 191 +3%	7 235 +1%	7 384 +2%	7 726 +5%	7 932 +3%	8 065 +2%	8 181 +1%	7 538 -8%	7 943 +5%
EPS (Diluted)	2.35 N/A	2.52 +7%	2.41 -4%	2.58 +7%	2.63 +2%	3.47 +32%	3.88 +12%	4.17 +7%	4.54 +9%	4.63 +2%	5.04 +9%	5.17 +3%	5.11 -1%	5.31 +4%	5.7 +7%	5.82 +2%	6 +3%	6.45 +8%	6.93 +7%	7.24 +4%	7.7 +6%	8.49 +10%	8.87 +4%	9.12 +3%	9.38 +3%	10.11 +8%	10.7 +6%	11.03 +3%	10.34 -6%	9.25 -11%	8.01 -13%	7.35 -8%	7.48 +2%	7.48 N/A	7.5 +0%	5.47 -27%	6.98 +28%	6.73 -4%	6.77 +1%	7.36 +9%	6.97 -5%	6.77 -3%	6.68 -1%	6.91 +3%	7.2 +4%	7.4 +3%	6.67 -10%	6.73 +1%	7.31 +9%	8.77 +20%	10.23 +17%	11.11 +9%	12.59 +13%	12.81 +2%	18.89 +47%	18.88 0%	18.88 N/A	19.27 +2%	14.5 -25%	15.98 +10%	15.98 N/A	16.47 +3%	16.55 +0%	16.92 +2%	17.7 +5%	18.17 +3%	18.48 +2%	18.74 +1%	17.27 -8%	18.2 +5%

Income Statement Balance Sheet Cash Flow Statement

Emami Ltd
NSE:EMAMILTD

Income Statement

Earnings Waterfall
Emami Ltd

Income Statement
Emami Ltd

See Also

Company

Help

Tools

Stocks

Emami Ltd NSE:EMAMILTD

Income Statement

Earnings Waterfall Emami Ltd

Income Statement Emami Ltd

See Also

Company

Help

Tools

Stocks

Emami Ltd
NSE:EMAMILTD

Earnings Waterfall
Emami Ltd

Income Statement
Emami Ltd