Eveready Industries India Ltd
NSE:EVEREADY
Income Statement
Earnings Waterfall
Eveready Industries India Ltd
Revenue
|
13.1B
INR
|
Cost of Revenue
|
-7.5B
INR
|
Gross Profit
|
5.7B
INR
|
Operating Expenses
|
-4.6B
INR
|
Operating Income
|
1.1B
INR
|
Other Expenses
|
-433m
INR
|
Net Income
|
667.6m
INR
|
Income Statement
Eveready Industries India Ltd
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-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 519
N/A
|
8 064
+7%
|
8 308
+3%
|
8 544
+3%
|
8 397
-2%
|
7 996
-5%
|
8 104
+1%
|
8 289
+2%
|
8 472
+2%
|
8 641
+2%
|
8 579
-1%
|
8 463
-1%
|
8 573
+1%
|
8 702
+1%
|
9 141
+5%
|
9 455
+3%
|
11 050
+17%
|
3 833
-65%
|
7 668
+100%
|
11 750
+53%
|
15 066
+28%
|
14 545
-3%
|
14 195
-2%
|
13 287
-6%
|
12 211
-8%
|
11 533
-6%
|
11 775
+2%
|
12 004
+2%
|
12 490
+4%
|
12 677
+1%
|
12 525
-1%
|
12 382
-1%
|
12 068
-3%
|
12 600
+4%
|
12 783
+1%
|
12 828
+0%
|
13 277
+4%
|
13 559
+2%
|
13 451
-1%
|
13 195
-2%
|
13 143
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 438)
|
0
|
0
|
(2 688)
|
(2 780)
|
(4 138)
|
(5 601)
|
(5 591)
|
(5 560)
|
(5 624)
|
(5 520)
|
(5 477)
|
(5 485)
|
(5 441)
|
(5 678)
|
(5 752)
|
(6 779)
|
(2 382)
|
(4 785)
|
(7 485)
|
(9 913)
|
(9 414)
|
(9 163)
|
(8 370)
|
(7 588)
|
(6 709)
|
(6 542)
|
(6 530)
|
(7 033)
|
(6 937)
|
(7 085)
|
(7 237)
|
(7 391)
|
(7 744)
|
(7 985)
|
(8 022)
|
(8 457)
|
(8 394)
|
(8 083)
|
(7 699)
|
(7 464)
|
|
Gross Profit |
3 081
N/A
|
0
N/A
|
0
N/A
|
1 284
N/A
|
1 045
-19%
|
1 713
+64%
|
2 504
+46%
|
2 698
+8%
|
2 912
+8%
|
3 017
+4%
|
3 059
+1%
|
2 986
-2%
|
3 089
+3%
|
3 261
+6%
|
3 463
+6%
|
3 703
+7%
|
4 272
+15%
|
1 452
-66%
|
2 884
+99%
|
4 265
+48%
|
5 154
+21%
|
5 131
0%
|
5 032
-2%
|
4 917
-2%
|
4 623
-6%
|
4 824
+4%
|
5 233
+8%
|
5 474
+5%
|
5 457
0%
|
5 740
+5%
|
5 441
-5%
|
5 145
-5%
|
4 676
-9%
|
4 856
+4%
|
4 798
-1%
|
4 806
+0%
|
4 820
+0%
|
5 165
+7%
|
5 367
+4%
|
5 496
+2%
|
5 679
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 363)
|
(7 280)
|
(7 555)
|
(5 373)
|
(5 467)
|
(3 867)
|
(2 489)
|
(2 494)
|
(2 469)
|
(2 477)
|
(2 540)
|
(2 417)
|
(2 533)
|
(2 600)
|
(2 648)
|
(2 837)
|
(3 536)
|
(1 154)
|
(2 228)
|
(3 311)
|
(4 093)
|
(4 448)
|
(4 464)
|
(4 356)
|
(3 616)
|
(3 735)
|
(3 699)
|
(3 615)
|
(3 427)
|
(3 569)
|
(9 756)
|
(9 739)
|
(3 716)
|
(4 092)
|
(4 171)
|
(4 345)
|
(3 986)
|
(4 327)
|
(4 499)
|
(4 621)
|
(4 578)
|
|
Selling, General & Administrative |
(685)
|
0
|
0
|
(378)
|
(372)
|
(568)
|
(744)
|
(738)
|
(622)
|
(618)
|
(645)
|
(643)
|
(784)
|
(788)
|
(774)
|
(771)
|
(1 039)
|
(424)
|
(786)
|
(1 190)
|
(3 482)
|
(1 560)
|
(1 594)
|
(1 551)
|
(2 988)
|
(1 451)
|
(1 402)
|
(1 407)
|
(2 664)
|
(1 404)
|
(1 434)
|
(1 446)
|
(2 847)
|
(1 513)
|
(1 510)
|
(1 488)
|
(3 449)
|
(1 464)
|
(1 500)
|
(1 545)
|
(1 604)
|
|
Depreciation & Amortization |
(198)
|
(214)
|
(235)
|
(237)
|
(242)
|
(244)
|
(244)
|
(260)
|
(275)
|
(277)
|
(303)
|
(270)
|
(249)
|
(242)
|
(210)
|
(238)
|
(260)
|
(53)
|
(109)
|
(163)
|
(218)
|
(238)
|
(257)
|
(273)
|
(290)
|
(287)
|
(282)
|
(279)
|
(272)
|
(271)
|
(269)
|
(270)
|
(275)
|
(273)
|
(274)
|
(274)
|
(274)
|
(280)
|
(283)
|
(283)
|
(303)
|
|
Other Operating Expenses |
(1 481)
|
(7 066)
|
(7 320)
|
(4 758)
|
(4 853)
|
(3 056)
|
(1 502)
|
(1 497)
|
(1 572)
|
(1 582)
|
(1 592)
|
(1 504)
|
(1 500)
|
(1 570)
|
(1 664)
|
(1 828)
|
(2 237)
|
(678)
|
(1 334)
|
(1 958)
|
(394)
|
(2 651)
|
(2 614)
|
(2 533)
|
(339)
|
(1 997)
|
(2 015)
|
(1 930)
|
(491)
|
(1 894)
|
(8 053)
|
(8 023)
|
(593)
|
(2 306)
|
(2 387)
|
(2 583)
|
(263)
|
(2 583)
|
(2 717)
|
(2 793)
|
(2 671)
|
|
Operating Income |
718
N/A
|
784
+9%
|
753
-4%
|
482
-36%
|
150
-69%
|
(10)
N/A
|
15
N/A
|
204
+1 232%
|
443
+117%
|
539
+22%
|
519
-4%
|
569
+10%
|
555
-2%
|
662
+19%
|
815
+23%
|
867
+6%
|
736
-15%
|
297
-60%
|
655
+121%
|
954
+46%
|
1 060
+11%
|
683
-36%
|
567
-17%
|
560
-1%
|
1 007
+80%
|
1 089
+8%
|
1 534
+41%
|
1 859
+21%
|
2 030
+9%
|
2 171
+7%
|
(4 315)
N/A
|
(4 594)
-6%
|
961
N/A
|
764
-20%
|
627
-18%
|
461
-27%
|
834
+81%
|
838
+0%
|
868
+4%
|
876
+1%
|
1 101
+26%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(503)
|
(524)
|
(491)
|
(443)
|
(438)
|
(460)
|
(479)
|
(510)
|
(521)
|
(492)
|
(467)
|
(428)
|
(407)
|
(391)
|
(359)
|
(350)
|
(318)
|
(98)
|
(226)
|
(401)
|
(258)
|
(621)
|
(692)
|
(702)
|
(353)
|
(699)
|
(654)
|
(604)
|
(503)
|
(571)
|
(546)
|
(519)
|
(455)
|
(447)
|
(476)
|
(464)
|
(433)
|
(550)
|
(475)
|
(458)
|
(323)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
(11)
|
0
|
(11)
|
(11)
|
0
|
24
|
38
|
18
|
993
|
0
|
0
|
0
|
(233)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 297)
|
(6 297)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(232)
|
66
|
0
|
0
|
1 128
|
1 572
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
|
Total Other Income |
793
|
797
|
599
|
570
|
37
|
32
|
32
|
49
|
45
|
42
|
46
|
27
|
32
|
33
|
28
|
26
|
89
|
37
|
130
|
216
|
(38)
|
392
|
463
|
482
|
(37)
|
2 023
|
1 969
|
1 082
|
(26)
|
(66)
|
(163)
|
(260)
|
(21)
|
42
|
35
|
19
|
(61)
|
110
|
106
|
109
|
29
|
|
Pre-Tax Income |
1 008
N/A
|
1 057
+5%
|
861
-18%
|
609
-29%
|
(173)
N/A
|
(438)
-153%
|
(432)
+1%
|
(257)
+41%
|
(44)
+83%
|
89
N/A
|
87
-2%
|
157
+80%
|
180
+15%
|
328
+82%
|
521
+59%
|
561
+8%
|
1 501
+168%
|
236
-84%
|
559
+137%
|
537
-4%
|
598
+11%
|
454
-24%
|
339
-25%
|
1 468
+334%
|
2 188
+49%
|
2 413
+10%
|
2 849
+18%
|
2 337
-18%
|
(4 824)
N/A
|
(4 763)
+1%
|
(5 025)
-5%
|
(5 374)
-7%
|
484
N/A
|
359
-26%
|
186
-48%
|
16
-91%
|
347
+2 080%
|
398
+15%
|
499
+25%
|
527
+6%
|
806
+53%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(196)
|
(188)
|
(198)
|
(176)
|
(53)
|
(26)
|
(33)
|
(70)
|
(149)
|
(132)
|
(126)
|
(84)
|
14
|
(4)
|
(45)
|
(59)
|
(229)
|
(52)
|
(126)
|
(104)
|
(120)
|
(90)
|
(43)
|
(270)
|
(405)
|
(450)
|
(494)
|
(396)
|
1 709
|
1 699
|
1 699
|
1 797
|
(20)
|
23
|
33
|
20
|
(70)
|
(92)
|
(85)
|
(83)
|
(139)
|
|
Income from Continuing Operations |
812
|
868
|
663
|
433
|
(226)
|
(464)
|
(466)
|
(327)
|
(193)
|
(43)
|
(38)
|
73
|
194
|
323
|
476
|
502
|
1 272
|
183
|
433
|
433
|
478
|
364
|
296
|
1 198
|
1 783
|
1 964
|
2 355
|
1 941
|
(3 115)
|
(3 064)
|
(3 326)
|
(3 577)
|
465
|
382
|
219
|
36
|
276
|
306
|
413
|
443
|
668
|
|
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
|
|
Net Income (Common) |
812
N/A
|
868
+7%
|
663
-24%
|
433
-35%
|
(226)
N/A
|
(464)
-106%
|
(466)
0%
|
(327)
+30%
|
(193)
+41%
|
(43)
+78%
|
(38)
+10%
|
73
N/A
|
194
+166%
|
323
+67%
|
476
+47%
|
502
+5%
|
1 272
+153%
|
183
-86%
|
433
+136%
|
433
+0%
|
478
+10%
|
364
-24%
|
296
-19%
|
1 198
+305%
|
1 783
+49%
|
1 964
+10%
|
2 355
+20%
|
1 941
-18%
|
(3 115)
N/A
|
(3 064)
+2%
|
(3 326)
-9%
|
(3 577)
-8%
|
465
N/A
|
382
-18%
|
219
-43%
|
36
-84%
|
276
+665%
|
306
+11%
|
413
+35%
|
443
+7%
|
668
+51%
|
|
EPS (Diluted) |
10.34
N/A
|
11.11
+7%
|
10.25
-8%
|
5.95
-42%
|
-3.1
N/A
|
-6.37
-105%
|
-6.45
-1%
|
-4.5
+30%
|
-2.66
+41%
|
-0.54
+80%
|
-0.49
+9%
|
0.94
N/A
|
2.5
+166%
|
4.45
+78%
|
6.46
+45%
|
6.9
+7%
|
17.31
+151%
|
2.52
-85%
|
5.95
+136%
|
5.95
N/A
|
6.54
+10%
|
5.01
-23%
|
4.07
-19%
|
16.48
+305%
|
24.42
+48%
|
27.04
+11%
|
32.4
+20%
|
26.7
-18%
|
-42.67
N/A
|
-42.19
+1%
|
-45.74
-8%
|
-49.19
-8%
|
6.36
N/A
|
5.26
-17%
|
3.02
-43%
|
0.51
-83%
|
3.8
+645%
|
4.22
+11%
|
5.69
+35%
|
6.1
+7%
|
9.18
+50%
|