Finolex Cables Ltd
NSE:FINCABLES
Income Statement
Earnings Waterfall
Finolex Cables Ltd
Revenue
|
48.4B
INR
|
Cost of Revenue
|
-38B
INR
|
Gross Profit
|
10.4B
INR
|
Operating Expenses
|
-5.1B
INR
|
Operating Income
|
5.2B
INR
|
Other Expenses
|
1.2B
INR
|
Net Income
|
6.4B
INR
|
Income Statement
Finolex Cables Ltd
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-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 |
19 845
N/A
|
20 358
+3%
|
20 034
-2%
|
20 118
+0%
|
19 986
-1%
|
20 642
+3%
|
21 218
+3%
|
22 088
+4%
|
22 436
+2%
|
22 707
+1%
|
23 062
+2%
|
23 133
+0%
|
23 421
+1%
|
23 590
+1%
|
23 773
+1%
|
24 210
+2%
|
24 400
+1%
|
24 491
+0%
|
7 912
-68%
|
15 052
+90%
|
22 548
+50%
|
30 778
+36%
|
30 944
+1%
|
30 962
+0%
|
30 490
-2%
|
28 773
-6%
|
24 467
-15%
|
23 703
-3%
|
24 981
+5%
|
27 681
+11%
|
30 664
+11%
|
33 600
+10%
|
35 028
+4%
|
37 681
+8%
|
41 086
+9%
|
42 664
+4%
|
44 437
+4%
|
44 811
+1%
|
46 697
+4%
|
47 663
+2%
|
48 377
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(15 895)
|
(16 526)
|
(16 079)
|
(16 270)
|
(16 207)
|
(16 412)
|
(16 826)
|
(17 281)
|
(17 412)
|
(17 300)
|
(17 629)
|
(17 500)
|
(17 934)
|
(18 231)
|
(18 135)
|
(18 523)
|
(18 396)
|
(18 727)
|
(5 781)
|
(11 208)
|
(16 598)
|
(23 439)
|
(22 719)
|
(22 519)
|
(22 272)
|
(21 588)
|
(17 818)
|
(17 238)
|
(18 302)
|
(21 154)
|
(22 950)
|
(25 453)
|
(26 882)
|
(30 379)
|
(32 416)
|
(34 127)
|
(35 418)
|
(36 392)
|
(36 922)
|
(37 291)
|
(38 022)
|
|
Gross Profit |
3 949
N/A
|
3 832
-3%
|
3 955
+3%
|
3 849
-3%
|
3 779
-2%
|
4 230
+12%
|
4 392
+4%
|
4 806
+9%
|
5 024
+5%
|
5 408
+8%
|
5 433
+0%
|
5 633
+4%
|
5 487
-3%
|
5 360
-2%
|
5 639
+5%
|
5 689
+1%
|
6 006
+6%
|
5 764
-4%
|
2 131
-63%
|
3 844
+80%
|
5 949
+55%
|
7 339
+23%
|
8 225
+12%
|
8 443
+3%
|
8 218
-3%
|
7 185
-13%
|
6 650
-7%
|
6 467
-3%
|
6 682
+3%
|
6 527
-2%
|
7 715
+18%
|
8 147
+6%
|
8 146
0%
|
7 302
-10%
|
8 669
+19%
|
8 536
-2%
|
9 019
+6%
|
8 419
-7%
|
9 776
+16%
|
10 373
+6%
|
10 355
0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 183)
|
(2 828)
|
(2 968)
|
(2 710)
|
(2 704)
|
(2 833)
|
(2 855)
|
(3 018)
|
(3 192)
|
(3 577)
|
(3 754)
|
(3 743)
|
(3 603)
|
(3 237)
|
(3 620)
|
(3 651)
|
(3 812)
|
(3 605)
|
(930)
|
(1 895)
|
(3 002)
|
(3 048)
|
(4 173)
|
(4 267)
|
(4 138)
|
(3 523)
|
(3 920)
|
(3 792)
|
(3 903)
|
(3 098)
|
(4 042)
|
(4 194)
|
(4 114)
|
(3 436)
|
(4 278)
|
(4 363)
|
(4 583)
|
(3 768)
|
(4 883)
|
(5 007)
|
(5 109)
|
|
Selling, General & Administrative |
(589)
|
(647)
|
(878)
|
(1 170)
|
(1 447)
|
(1 691)
|
(1 881)
|
(1 975)
|
(2 209)
|
(2 406)
|
(2 428)
|
(2 507)
|
(2 372)
|
(2 470)
|
(2 318)
|
(2 377)
|
(2 503)
|
(2 849)
|
(356)
|
(744)
|
(1 094)
|
(2 457)
|
(1 428)
|
(1 430)
|
(1 449)
|
(2 941)
|
(1 459)
|
(1 408)
|
(1 422)
|
(2 496)
|
(1 391)
|
(1 430)
|
(1 447)
|
(2 794)
|
(1 518)
|
(1 545)
|
(1 566)
|
(3 021)
|
(1 646)
|
(1 667)
|
(1 697)
|
|
Depreciation & Amortization |
(380)
|
(387)
|
(387)
|
(383)
|
(413)
|
(394)
|
(401)
|
(411)
|
(391)
|
(467)
|
(476)
|
(490)
|
(509)
|
(484)
|
(509)
|
(529)
|
(546)
|
(563)
|
(97)
|
(207)
|
(304)
|
(406)
|
(407)
|
(395)
|
(394)
|
(389)
|
(390)
|
(390)
|
(379)
|
(390)
|
(389)
|
(390)
|
(406)
|
(389)
|
(384)
|
(392)
|
(403)
|
(464)
|
(475)
|
(477)
|
(473)
|
|
Other Operating Expenses |
(2 212)
|
(1 792)
|
(1 703)
|
(1 157)
|
(844)
|
(746)
|
(571)
|
(630)
|
(591)
|
(704)
|
(850)
|
(746)
|
(722)
|
(283)
|
(793)
|
(745)
|
(763)
|
(193)
|
(477)
|
(944)
|
(1 603)
|
(184)
|
(2 338)
|
(2 442)
|
(2 296)
|
(193)
|
(2 073)
|
(1 994)
|
(2 102)
|
(212)
|
(2 262)
|
(2 375)
|
(2 263)
|
(253)
|
(2 378)
|
(2 426)
|
(2 616)
|
(283)
|
(2 762)
|
(2 864)
|
(2 939)
|
|
Operating Income |
767
N/A
|
1 004
+31%
|
987
-2%
|
1 138
+15%
|
1 075
-6%
|
1 397
+30%
|
1 537
+10%
|
1 789
+16%
|
1 832
+2%
|
1 831
0%
|
1 679
-8%
|
1 891
+13%
|
1 885
0%
|
2 122
+13%
|
2 019
-5%
|
2 036
+1%
|
2 192
+8%
|
2 159
-2%
|
1 200
-44%
|
1 948
+62%
|
2 947
+51%
|
4 291
+46%
|
4 052
-6%
|
4 176
+3%
|
4 080
-2%
|
3 662
-10%
|
2 730
-25%
|
2 674
-2%
|
2 778
+4%
|
3 430
+23%
|
3 672
+7%
|
3 953
+8%
|
4 031
+2%
|
3 867
-4%
|
4 391
+14%
|
4 174
-5%
|
4 436
+6%
|
4 652
+5%
|
4 893
+5%
|
5 365
+10%
|
5 247
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(192)
|
(191)
|
(214)
|
(428)
|
(538)
|
(625)
|
(597)
|
(360)
|
(226)
|
(134)
|
(134)
|
(146)
|
(155)
|
262
|
(144)
|
(143)
|
(141)
|
410
|
340
|
579
|
710
|
1 732
|
854
|
911
|
971
|
1 599
|
701
|
749
|
1 386
|
2 966
|
2 524
|
2 920
|
2 615
|
3 938
|
3 085
|
2 001
|
1 690
|
1 766
|
774
|
1 412
|
1 499
|
|
Non-Reccuring Items |
296
|
0
|
0
|
0
|
0
|
0
|
(65)
|
(127)
|
(150)
|
(230)
|
0
|
1
|
24
|
29
|
104
|
0
|
0
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(216)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
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
|
(5)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
Total Other Income |
24
|
258
|
266
|
284
|
317
|
319
|
269
|
251
|
218
|
241
|
304
|
470
|
489
|
27
|
482
|
541
|
554
|
38
|
201
|
383
|
576
|
79
|
835
|
898
|
970
|
77
|
920
|
870
|
795
|
31
|
701
|
676
|
675
|
32
|
731
|
816
|
960
|
99
|
1 394
|
1 555
|
1 675
|
|
Pre-Tax Income |
895
N/A
|
1 071
+20%
|
1 038
-3%
|
994
-4%
|
855
-14%
|
1 093
+28%
|
1 146
+5%
|
1 553
+36%
|
1 676
+8%
|
1 709
+2%
|
1 850
+8%
|
2 216
+20%
|
2 244
+1%
|
2 440
+9%
|
2 462
+1%
|
2 436
-1%
|
2 607
+7%
|
2 631
+1%
|
1 741
-34%
|
2 910
+67%
|
4 233
+45%
|
6 102
+44%
|
5 741
-6%
|
5 985
+4%
|
6 020
+1%
|
5 121
-15%
|
4 349
-15%
|
4 293
-1%
|
4 957
+15%
|
6 309
+27%
|
6 895
+9%
|
7 548
+9%
|
7 320
-3%
|
7 866
+7%
|
8 207
+4%
|
6 991
-15%
|
7 086
+1%
|
6 495
-8%
|
7 061
+9%
|
8 331
+18%
|
8 420
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(269)
|
(204)
|
(199)
|
(147)
|
(132)
|
(111)
|
(115)
|
(144)
|
(164)
|
(255)
|
(308)
|
(450)
|
(473)
|
(363)
|
(378)
|
(361)
|
(395)
|
(645)
|
(568)
|
(1 019)
|
(1 410)
|
(2 028)
|
(1 870)
|
(1 564)
|
(1 504)
|
(1 356)
|
(1 110)
|
(1 298)
|
(1 519)
|
(1 694)
|
(1 856)
|
(2 085)
|
(1 897)
|
(1 875)
|
(1 888)
|
(1 566)
|
(1 548)
|
(1 452)
|
(1 609)
|
(1 892)
|
(2 014)
|
|
Income from Continuing Operations |
627
|
868
|
840
|
848
|
723
|
982
|
1 031
|
1 409
|
1 512
|
1 454
|
1 542
|
1 767
|
1 772
|
2 077
|
2 085
|
2 074
|
2 211
|
1 987
|
1 173
|
1 891
|
2 824
|
4 075
|
3 873
|
4 423
|
4 517
|
3 764
|
3 239
|
2 995
|
3 438
|
4 615
|
5 039
|
5 463
|
5 423
|
5 991
|
6 319
|
5 425
|
5 538
|
5 043
|
5 451
|
6 439
|
6 406
|
|
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) |
627
N/A
|
868
+38%
|
840
-3%
|
848
+1%
|
723
-15%
|
982
+36%
|
1 031
+5%
|
1 409
+37%
|
1 512
+7%
|
1 454
-4%
|
1 542
+6%
|
1 767
+15%
|
1 772
+0%
|
2 077
+17%
|
2 085
+0%
|
2 074
-1%
|
2 211
+7%
|
1 987
-10%
|
1 173
-41%
|
1 891
+61%
|
2 824
+49%
|
4 075
+44%
|
3 873
-5%
|
4 423
+14%
|
4 517
+2%
|
3 910
-13%
|
3 385
-13%
|
3 141
-7%
|
3 584
+14%
|
4 615
+29%
|
5 039
+9%
|
5 463
+8%
|
5 423
-1%
|
5 991
+10%
|
6 319
+5%
|
5 425
-14%
|
5 538
+2%
|
5 043
-9%
|
5 451
+8%
|
6 439
+18%
|
6 406
-1%
|
|
EPS (Diluted) |
4.1
N/A
|
5.67
+38%
|
5.49
-3%
|
5.57
+1%
|
4.74
-15%
|
6.43
+36%
|
6.75
+5%
|
9.21
+36%
|
10.08
+9%
|
9.38
-7%
|
10.08
+7%
|
11.55
+15%
|
11.58
+0%
|
13.58
+17%
|
13.63
+0%
|
13.64
+0%
|
14.45
+6%
|
12.99
-10%
|
7.67
-41%
|
12.36
+61%
|
18.46
+49%
|
26.64
+44%
|
25.31
-5%
|
28.91
+14%
|
29.53
+2%
|
25.55
-13%
|
22.12
-13%
|
20.52
-7%
|
23.42
+14%
|
30.17
+29%
|
32.95
+9%
|
35.7
+8%
|
35.44
-1%
|
39.15
+10%
|
41.31
+6%
|
35.46
-14%
|
36.2
+2%
|
32.97
-9%
|
35.64
+8%
|
42.1
+18%
|
41.88
-1%
|