Emkay Global Financial Services Ltd
NSE:EMKAY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Emkay Global Financial Services Ltd
NSE:EMKAY
|
IN |
|
T
|
Toyobo Co Ltd
TSE:3101
|
JP |
|
B
|
Bonny International Holding Ltd
HKEX:1906
|
CN |
|
Z
|
Zhejiang Yaguang Technology Co Ltd
SSE:603282
|
CN |
|
S
|
Southern Rubber Industry JSC
VN:CSM
|
VN |
|
Ritesh Properties and Industries Ltd
BSE:526407
|
IN |
|
Stonex Group Inc
NASDAQ:SNEX
|
US |
|
N
|
Novita SA
WSE:NVT
|
PL |
|
B
|
Baazar Style Retail Ltd
NSE:STYLEBAAZA
|
IN |
|
Beijing Science Sun Pharmaceutical Co Ltd
SZSE:300485
|
CN |
|
S
|
South Malaysia Industries Bhd
KLSE:SMI
|
MY |
|
Zug Estates Holding AG
SIX:ZUGN
|
CH |
|
Internetworking and Broadband Consulting Co Ltd
TSE:3920
|
JP |
|
Cineline India Ltd
NSE:CINELINE
|
IN |
|
Hanwha General Insurance Co Ltd
KRX:000370
|
KR |
Income Statement
Earnings Waterfall
Emkay Global Financial Services Ltd
Income Statement
Emkay Global Financial Services Ltd
| Mar-2007 | 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 |
2
|
19
|
0
|
0
|
4
|
9
|
10
|
19
|
19
|
24
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
45
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
|
| Revenue |
641
N/A
|
1 267
+98%
|
512
-60%
|
801
+57%
|
1 088
+36%
|
1 111
+2%
|
1 078
-3%
|
1 073
0%
|
1 008
-6%
|
965
-4%
|
934
-3%
|
850
-9%
|
821
-3%
|
813
-1%
|
882
+8%
|
965
+9%
|
1 024
+6%
|
1 121
+9%
|
1 087
-3%
|
1 086
0%
|
1 081
0%
|
1 030
-5%
|
999
-3%
|
985
-1%
|
1 011
+3%
|
1 052
+4%
|
1 193
+13%
|
1 287
+8%
|
1 447
+12%
|
1 554
+7%
|
1 590
+2%
|
1 586
0%
|
1 493
-6%
|
1 453
-3%
|
1 400
-4%
|
1 374
-2%
|
1 369
0%
|
1 336
-2%
|
1 332
0%
|
1 416
+6%
|
1 457
+3%
|
1 593
+9%
|
1 832
+15%
|
2 173
+19%
|
2 747
+26%
|
2 712
-1%
|
2 658
-2%
|
2 468
-7%
|
2 062
-16%
|
2 030
-2%
|
1 955
-4%
|
2 057
+5%
|
2 167
+5%
|
2 825
+30%
|
3 007
+6%
|
3 383
+12%
|
3 494
+3%
|
3 362
-4%
|
3 217
-4%
|
2 887
-10%
|
2 981
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(22)
|
(50)
|
(77)
|
(109)
|
(118)
|
(231)
|
(256)
|
(165)
|
(288)
|
(195)
|
(192)
|
(245)
|
(178)
|
(170)
|
(161)
|
(251)
|
(180)
|
(192)
|
(195)
|
(274)
|
(202)
|
(203)
|
(210)
|
(338)
|
(247)
|
(268)
|
(286)
|
(384)
|
(277)
|
(280)
|
(297)
|
(479)
|
(345)
|
(355)
|
(338)
|
(450)
|
(300)
|
(288)
|
(295)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 093
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
942
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
220
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
193
N/A
|
432
+124%
|
679
+57%
|
944
+39%
|
1 076
+14%
|
1 056
-2%
|
1 191
+13%
|
1 389
+17%
|
1 302
-6%
|
1 392
+7%
|
1 301
-7%
|
1 207
-7%
|
1 222
+1%
|
1 204
-1%
|
1 208
+0%
|
1 085
-10%
|
1 153
+6%
|
1 224
+6%
|
1 262
+3%
|
1 319
+4%
|
1 630
+24%
|
1 970
+21%
|
2 537
+29%
|
2 374
-6%
|
2 412
+2%
|
2 200
-9%
|
1 775
-19%
|
1 646
-7%
|
1 677
+2%
|
1 776
+6%
|
1 870
+5%
|
2 346
+25%
|
2 662
+13%
|
3 028
+14%
|
3 156
+4%
|
2 912
-8%
|
2 917
+0%
|
2 599
-11%
|
2 686
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(480)
|
(1 078)
|
(516)
|
(781)
|
(1 049)
|
(1 069)
|
(1 096)
|
(1 081)
|
(1 075)
|
(1 033)
|
(1 007)
|
(965)
|
(885)
|
(799)
|
(809)
|
(819)
|
(841)
|
(867)
|
(820)
|
(844)
|
(851)
|
(852)
|
(818)
|
(794)
|
(787)
|
(783)
|
(837)
|
(773)
|
(821)
|
(991)
|
(927)
|
(1 072)
|
(1 092)
|
(1 028)
|
(1 117)
|
(1 134)
|
(1 170)
|
(1 125)
|
(1 170)
|
(1 176)
|
(1 173)
|
(1 139)
|
(1 303)
|
(1 549)
|
(1 863)
|
(1 910)
|
(2 035)
|
(1 908)
|
(1 725)
|
(1 596)
|
(1 809)
|
(1 965)
|
(2 120)
|
(2 192)
|
(2 492)
|
(2 648)
|
(2 674)
|
(2 478)
|
(2 634)
|
(2 569)
|
(2 702)
|
|
| Selling, General & Administrative |
(258)
|
(700)
|
(234)
|
(358)
|
(489)
|
(732)
|
(461)
|
(438)
|
(403)
|
(979)
|
(394)
|
(385)
|
(375)
|
(757)
|
(371)
|
(386)
|
(404)
|
(430)
|
(428)
|
(435)
|
(442)
|
(443)
|
(440)
|
(445)
|
(458)
|
(742)
|
(516)
|
(431)
|
(470)
|
(945)
|
(555)
|
(690)
|
(703)
|
(947)
|
(711)
|
(725)
|
(737)
|
(1 037)
|
(762)
|
(798)
|
(821)
|
(1 050)
|
(934)
|
(986)
|
(1 061)
|
(1 818)
|
(1 105)
|
(1 120)
|
(1 133)
|
(1 488)
|
(1 181)
|
(1 266)
|
(1 340)
|
(2 078)
|
(1 625)
|
(1 742)
|
(1 754)
|
(2 338)
|
(1 724)
|
(1 655)
|
(1 771)
|
|
| Depreciation & Amortization |
(30)
|
(39)
|
(18)
|
(29)
|
(45)
|
(50)
|
(56)
|
(59)
|
(57)
|
(55)
|
(52)
|
(48)
|
(45)
|
(43)
|
(43)
|
(44)
|
(45)
|
(43)
|
(40)
|
(37)
|
(35)
|
(36)
|
(36)
|
(36)
|
(38)
|
(41)
|
(44)
|
(47)
|
(48)
|
(47)
|
(51)
|
(57)
|
(63)
|
(71)
|
(72)
|
(73)
|
(76)
|
(77)
|
(79)
|
(79)
|
(77)
|
(76)
|
(77)
|
(77)
|
(77)
|
(76)
|
(77)
|
(81)
|
(87)
|
(92)
|
(91)
|
(89)
|
(92)
|
(98)
|
(104)
|
(111)
|
(114)
|
(116)
|
(119)
|
(124)
|
(130)
|
|
| Other Operating Expenses |
(193)
|
(338)
|
(265)
|
(394)
|
(515)
|
(286)
|
(578)
|
(584)
|
(615)
|
0
|
(562)
|
(532)
|
(466)
|
0
|
(395)
|
(390)
|
(392)
|
(394)
|
(352)
|
(372)
|
(374)
|
(373)
|
(342)
|
(313)
|
(291)
|
0
|
(277)
|
(295)
|
(303)
|
0
|
(321)
|
(326)
|
(325)
|
(11)
|
(334)
|
(336)
|
(357)
|
(11)
|
(329)
|
(299)
|
(274)
|
(13)
|
(292)
|
(486)
|
(726)
|
(16)
|
(854)
|
(707)
|
(506)
|
(16)
|
(536)
|
(610)
|
(689)
|
(16)
|
(762)
|
(794)
|
(806)
|
(24)
|
(791)
|
(789)
|
(800)
|
|
| Operating Income |
161
N/A
|
189
+18%
|
(4)
N/A
|
20
N/A
|
40
+97%
|
24
-39%
|
(17)
N/A
|
(7)
+57%
|
(67)
-804%
|
(91)
-36%
|
(73)
+20%
|
(115)
-58%
|
(64)
+44%
|
14
N/A
|
73
+410%
|
145
+99%
|
183
+26%
|
254
+39%
|
242
-4%
|
241
0%
|
231
-4%
|
179
-22%
|
160
-11%
|
141
-12%
|
148
+5%
|
161
+9%
|
239
+49%
|
284
+19%
|
370
+31%
|
397
+7%
|
375
-6%
|
319
-15%
|
209
-35%
|
179
-14%
|
105
-42%
|
70
-33%
|
38
-46%
|
(40)
N/A
|
(18)
+57%
|
48
N/A
|
90
+86%
|
181
+102%
|
327
+81%
|
421
+29%
|
674
+60%
|
464
-31%
|
376
-19%
|
292
-22%
|
50
-83%
|
50
+0%
|
(132)
N/A
|
(189)
-43%
|
(250)
-32%
|
154
N/A
|
170
+10%
|
380
+124%
|
482
+27%
|
434
-10%
|
283
-35%
|
30
-89%
|
(16)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2)
|
9
|
(12)
|
(25)
|
(37)
|
21
|
(45)
|
(44)
|
(47)
|
11
|
(53)
|
(50)
|
(48)
|
(35)
|
(40)
|
(38)
|
(35)
|
(37)
|
(46)
|
(44)
|
(43)
|
(23)
|
(37)
|
(37)
|
(35)
|
(18)
|
(31)
|
(32)
|
(32)
|
(30)
|
(52)
|
(62)
|
(74)
|
(67)
|
(109)
|
(135)
|
(130)
|
(106)
|
(151)
|
(118)
|
(119)
|
(6)
|
(48)
|
(77)
|
(94)
|
(3)
|
(11)
|
20
|
38
|
(10)
|
(9)
|
27
|
125
|
(17)
|
109
|
103
|
(26)
|
(48)
|
(18)
|
(58)
|
(37)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
(189)
|
(189)
|
(359)
|
(359)
|
(169)
|
(169)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
(1)
|
(0)
|
15
|
13
|
16
|
15
|
0
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
(15)
|
19
|
25
|
31
|
(27)
|
25
|
26
|
25
|
(10)
|
30
|
25
|
21
|
(6)
|
(1)
|
(1)
|
(4)
|
37
|
55
|
57
|
62
|
11
|
22
|
22
|
21
|
22
|
33
|
30
|
25
|
(2)
|
13
|
21
|
26
|
(5)
|
29
|
29
|
31
|
(20)
|
22
|
18
|
25
|
1
|
24
|
33
|
29
|
2
|
41
|
41
|
56
|
86
|
186
|
248
|
311
|
288
|
325
|
317
|
309
|
222
|
224
|
206
|
179
|
|
| Pre-Tax Income |
159
N/A
|
183
+15%
|
2
-99%
|
20
+738%
|
34
+67%
|
17
-51%
|
(37)
N/A
|
(26)
+30%
|
(89)
-246%
|
(113)
-28%
|
(96)
+15%
|
(141)
-47%
|
(92)
+35%
|
(28)
+69%
|
32
N/A
|
(84)
N/A
|
(46)
+45%
|
(106)
-130%
|
(107)
-2%
|
85
N/A
|
81
-5%
|
167
+107%
|
145
-13%
|
126
-13%
|
134
+6%
|
164
+23%
|
240
+46%
|
282
+17%
|
363
+29%
|
365
+1%
|
338
-7%
|
277
-18%
|
160
-42%
|
122
-24%
|
38
-69%
|
(20)
N/A
|
(47)
-128%
|
(166)
-256%
|
(151)
+9%
|
(57)
+62%
|
(10)
+83%
|
174
N/A
|
302
+74%
|
376
+25%
|
607
+61%
|
461
-24%
|
405
-12%
|
351
-13%
|
141
-60%
|
125
-11%
|
43
-65%
|
85
+95%
|
185
+119%
|
424
+129%
|
604
+42%
|
799
+32%
|
764
-4%
|
607
-21%
|
489
-20%
|
178
-64%
|
125
-29%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(56)
|
(64)
|
(2)
|
(8)
|
(11)
|
(6)
|
11
|
(2)
|
14
|
(35)
|
(48)
|
(42)
|
(56)
|
(11)
|
(17)
|
1
|
(2)
|
(52)
|
(59)
|
(77)
|
(81)
|
(46)
|
(36)
|
(29)
|
(31)
|
(42)
|
(53)
|
(67)
|
(83)
|
(79)
|
(78)
|
(69)
|
(48)
|
(38)
|
(23)
|
5
|
17
|
49
|
51
|
13
|
(3)
|
(55)
|
(85)
|
(97)
|
(152)
|
(112)
|
(112)
|
(95)
|
8
|
15
|
35
|
28
|
(36)
|
(118)
|
(140)
|
(174)
|
(175)
|
(38)
|
(11)
|
45
|
53
|
|
| Income from Continuing Operations |
103
|
118
|
1
|
12
|
22
|
11
|
(25)
|
(28)
|
(74)
|
(148)
|
(143)
|
(183)
|
(147)
|
(40)
|
15
|
(83)
|
(48)
|
(157)
|
(167)
|
8
|
(1)
|
120
|
108
|
97
|
102
|
122
|
188
|
215
|
280
|
287
|
260
|
208
|
113
|
84
|
15
|
(15)
|
(29)
|
(117)
|
(101)
|
(44)
|
(12)
|
118
|
216
|
279
|
454
|
349
|
293
|
256
|
150
|
140
|
79
|
113
|
150
|
306
|
464
|
625
|
589
|
569
|
478
|
223
|
178
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
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)
|
3
|
3
|
2
|
4
|
(0)
|
(1)
|
(1)
|
(7)
|
(8)
|
(8)
|
(12)
|
(7)
|
(8)
|
(12)
|
(7)
|
(11)
|
(6)
|
(2)
|
(2)
|
1
|
4
|
2
|
0
|
3
|
(3)
|
1
|
0
|
(1)
|
(0)
|
0
|
2
|
|
| Net Income (Common) |
103
N/A
|
118
+15%
|
1
-100%
|
12
+2 280%
|
22
+85%
|
11
-51%
|
(25)
N/A
|
(28)
-8%
|
(74)
-170%
|
(148)
-99%
|
(143)
+3%
|
(183)
-27%
|
(147)
+19%
|
(40)
+73%
|
15
N/A
|
(83)
N/A
|
(48)
+42%
|
(157)
-228%
|
(167)
-6%
|
8
N/A
|
(1)
N/A
|
120
N/A
|
108
-10%
|
97
-11%
|
102
+6%
|
122
+19%
|
188
+54%
|
215
+15%
|
280
+30%
|
286
+2%
|
263
-8%
|
211
-20%
|
115
-46%
|
88
-24%
|
15
-83%
|
(16)
N/A
|
(30)
-92%
|
(126)
-318%
|
(111)
+12%
|
(54)
+52%
|
(26)
+52%
|
111
N/A
|
208
+87%
|
265
+27%
|
446
+68%
|
338
-24%
|
286
-15%
|
254
-11%
|
148
-42%
|
141
-5%
|
98
-30%
|
130
+32%
|
165
+27%
|
324
+97%
|
460
+42%
|
626
+36%
|
589
-6%
|
568
-4%
|
477
-16%
|
223
-53%
|
180
-19%
|
|
| EPS (Diluted) |
4.31
N/A
|
4.79
+11%
|
0.02
-100%
|
0.47
+2 250%
|
0.89
+89%
|
0.44
-51%
|
-1.04
N/A
|
-1.11
-7%
|
-3.03
-173%
|
-6.05
-100%
|
-5.87
+3%
|
-7.48
-27%
|
-6.6
+12%
|
-1.62
+75%
|
0.61
N/A
|
-3.41
N/A
|
-1.97
+42%
|
-6.44
-227%
|
-6.86
-7%
|
0.32
N/A
|
-0.03
N/A
|
4.91
N/A
|
4.43
-10%
|
3.94
-11%
|
4.17
+6%
|
4.98
+19%
|
7.65
+54%
|
8.77
+15%
|
11.38
+30%
|
11.64
+2%
|
10.71
-8%
|
8.57
-20%
|
4.67
-46%
|
3.55
-24%
|
0.62
-83%
|
-0.63
N/A
|
-1.23
-95%
|
-5.11
-315%
|
-4.82
+6%
|
-2.17
+55%
|
-1.06
+51%
|
4.52
N/A
|
8.41
+86%
|
10.35
+23%
|
17.08
+65%
|
12.95
-24%
|
11.35
-12%
|
10.06
-11%
|
5.95
-41%
|
5.71
-4%
|
4.01
-30%
|
5.25
+31%
|
6.68
+27%
|
12.74
+91%
|
17.94
+41%
|
24.42
+36%
|
22.76
-7%
|
21.95
-4%
|
18.16
-17%
|
8.73
-52%
|
6.66
-24%
|
|