Engineers India Ltd
NSE:ENGINERSIN
Income Statement
Earnings Waterfall
Engineers India Ltd
Revenue
|
33.6B
INR
|
Cost of Revenue
|
-17.9B
INR
|
Gross Profit
|
15.7B
INR
|
Operating Expenses
|
-12.1B
INR
|
Operating Income
|
3.6B
INR
|
Other Expenses
|
1.6B
INR
|
Net Income
|
5.2B
INR
|
Income Statement
Engineers India Ltd
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 |
24 758
N/A
|
26 357
+6%
|
26 762
+2%
|
29 903
+12%
|
32 365
+8%
|
29 684
-8%
|
29 304
-1%
|
28 767
-2%
|
31 442
+9%
|
34 158
+9%
|
33 803
-1%
|
32 269
-5%
|
29 128
-10%
|
29 815
+2%
|
31 178
+5%
|
32 679
+5%
|
33 301
+2%
|
33 337
+0%
|
33 304
0%
|
33 558
+1%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(10 569)
|
(10 989)
|
(11 025)
|
(13 746)
|
(15 592)
|
(14 583)
|
(14 554)
|
(14 149)
|
(16 679)
|
(18 262)
|
(17 833)
|
(16 370)
|
(13 816)
|
(14 705)
|
(16 157)
|
(17 756)
|
(18 445)
|
(18 423)
|
(17 790)
|
(17 880)
|
|
Gross Profit |
14 189
N/A
|
15 367
+8%
|
15 737
+2%
|
16 157
+3%
|
16 774
+4%
|
15 101
-10%
|
14 750
-2%
|
14 618
-1%
|
14 763
+1%
|
15 896
+8%
|
15 969
+0%
|
15 898
0%
|
15 311
-4%
|
15 109
-1%
|
15 021
-1%
|
14 923
-1%
|
14 856
0%
|
14 913
+0%
|
15 514
+4%
|
15 678
+1%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(10 281)
|
(11 325)
|
(11 554)
|
(12 063)
|
(12 233)
|
(11 990)
|
(11 940)
|
(11 930)
|
(11 265)
|
(11 790)
|
(13 584)
|
(13 647)
|
(11 904)
|
(12 504)
|
(12 595)
|
(12 652)
|
(11 833)
|
(11 867)
|
(11 947)
|
(12 127)
|
|
Selling, General & Administrative |
(9 579)
|
(7 961)
|
(8 193)
|
(8 344)
|
(11 296)
|
(8 731)
|
(8 802)
|
(8 850)
|
(10 658)
|
(8 919)
|
(9 096)
|
(9 258)
|
(11 179)
|
(9 268)
|
(9 339)
|
(9 351)
|
(12 120)
|
(9 609)
|
(9 619)
|
(9 820)
|
|
Research & Development |
(25)
|
0
|
0
|
0
|
(15)
|
(264)
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(213)
|
(226)
|
(227)
|
(230)
|
(227)
|
(236)
|
(238)
|
(233)
|
(220)
|
(232)
|
(226)
|
(254)
|
(222)
|
(239)
|
(252)
|
(240)
|
(242)
|
(280)
|
(296)
|
(314)
|
|
Other Operating Expenses |
(464)
|
(3 138)
|
(3 134)
|
(3 489)
|
(696)
|
(2 758)
|
(2 900)
|
(2 847)
|
(381)
|
(2 639)
|
(4 262)
|
(4 135)
|
(494)
|
(2 998)
|
(3 006)
|
(3 061)
|
533
|
(1 979)
|
(2 032)
|
(1 993)
|
|
Operating Income |
3 908
N/A
|
4 042
+3%
|
4 182
+3%
|
4 093
-2%
|
4 540
+11%
|
3 111
-31%
|
2 810
-10%
|
2 688
-4%
|
3 498
+30%
|
4 106
+17%
|
2 386
-42%
|
2 252
-6%
|
3 408
+51%
|
2 606
-24%
|
2 426
-7%
|
2 270
-6%
|
3 023
+33%
|
3 045
+1%
|
3 566
+17%
|
3 552
0%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
1 908
|
(14)
|
(14)
|
(15)
|
2 242
|
(18)
|
(19)
|
(19)
|
1 596
|
(36)
|
(33)
|
(31)
|
1 058
|
(8)
|
(11)
|
(13)
|
1 387
|
531
|
532
|
530
|
|
Non-Reccuring Items |
(154)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 562)
|
(1 550)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Total Other Income |
80
|
2 285
|
2 329
|
2 469
|
49
|
2 469
|
2 332
|
2 153
|
31
|
1 615
|
1 368
|
1 269
|
31
|
1 347
|
1 750
|
1 625
|
50
|
1 746
|
1 532
|
1 573
|
|
Pre-Tax Income |
5 742
N/A
|
6 314
+10%
|
6 498
+3%
|
6 546
+1%
|
6 830
+4%
|
5 560
-19%
|
5 121
-8%
|
4 821
-6%
|
3 563
-26%
|
4 135
+16%
|
3 721
-10%
|
3 490
-6%
|
4 495
+29%
|
3 946
-12%
|
4 165
+6%
|
3 882
-7%
|
4 455
+15%
|
5 321
+19%
|
5 630
+6%
|
5 654
+0%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(2 013)
|
(2 222)
|
(1 885)
|
(1 747)
|
(1 663)
|
(1 156)
|
(1 310)
|
(1 232)
|
(949)
|
(1 089)
|
(1 012)
|
(969)
|
(1 066)
|
(928)
|
(860)
|
(786)
|
(1 013)
|
(1 231)
|
(1 377)
|
(1 380)
|
|
Income from Continuing Operations |
3 729
|
4 091
|
4 612
|
4 798
|
5 167
|
4 405
|
3 812
|
3 590
|
2 615
|
3 045
|
2 708
|
2 520
|
3 429
|
3 018
|
3 306
|
3 097
|
3 442
|
4 092
|
4 253
|
4 274
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
(45)
|
(44)
|
(34)
|
(38)
|
(100)
|
(119)
|
(138)
|
(153)
|
(125)
|
(1 006)
|
(1 381)
|
(1 667)
|
(2 034)
|
(1 001)
|
(708)
|
(745)
|
20
|
112
|
474
|
925
|
|
Net Income (Common) |
3 684
N/A
|
4 047
+10%
|
3 749
-7%
|
3 931
+5%
|
4 238
+8%
|
3 457
-18%
|
3 674
+6%
|
3 437
-6%
|
2 489
-28%
|
2 040
-18%
|
1 327
-35%
|
853
-36%
|
1 395
+64%
|
2 016
+45%
|
2 598
+29%
|
2 352
-9%
|
3 463
+47%
|
4 204
+21%
|
4 727
+12%
|
5 199
+10%
|
|
EPS (Diluted) |
5.83
N/A
|
6.4
+10%
|
5.91
-8%
|
6.21
+5%
|
6.7
+8%
|
5.45
-19%
|
5.82
+7%
|
5.44
-7%
|
3.99
-27%
|
3.8
-5%
|
2.33
-39%
|
1.49
-36%
|
2.48
+66%
|
3.57
+44%
|
4.64
+30%
|
4.23
-9%
|
6.16
+46%
|
7.47
+21%
|
8.4
+12%
|
9.27
+10%
|