Grindwell Norton Ltd
NSE:GRINDWELL
Income Statement
Earnings Waterfall
Grindwell Norton Ltd
Revenue
|
26.6B
INR
|
Cost of Revenue
|
-11.9B
INR
|
Gross Profit
|
14.7B
INR
|
Operating Expenses
|
-10.1B
INR
|
Operating Income
|
4.6B
INR
|
Other Expenses
|
-669.6m
INR
|
Net Income
|
3.9B
INR
|
Income Statement
Grindwell Norton Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
7 086
N/A
|
9 655
+36%
|
10 046
+4%
|
10 537
+5%
|
10 953
+4%
|
11 354
+4%
|
11 774
+4%
|
11 849
+1%
|
11 972
+1%
|
12 407
+4%
|
12 659
+2%
|
13 031
+3%
|
13 489
+4%
|
13 638
+1%
|
13 893
+2%
|
13 981
+1%
|
14 256
+2%
|
14 538
+2%
|
14 744
+1%
|
15 469
+5%
|
15 762
+2%
|
15 981
+1%
|
16 283
+2%
|
16 038
-2%
|
16 190
+1%
|
15 796
-2%
|
14 006
-11%
|
14 474
+3%
|
14 950
+3%
|
16 379
+10%
|
18 448
+13%
|
19 185
+4%
|
19 627
+2%
|
20 128
+3%
|
22 114
+10%
|
23 334
+6%
|
24 354
+4%
|
25 413
+4%
|
25 717
+1%
|
26 044
+1%
|
26 605
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 549)
|
(5 953)
|
(5 067)
|
(5 307)
|
(5 493)
|
(6 894)
|
(5 856)
|
(6 001)
|
(6 148)
|
(7 198)
|
(6 702)
|
(6 858)
|
(7 103)
|
(7 942)
|
(7 207)
|
(7 129)
|
(7 095)
|
(8 053)
|
(7 108)
|
(7 565)
|
(7 799)
|
(8 977)
|
(8 187)
|
(8 024)
|
(8 155)
|
(8 974)
|
(7 026)
|
(7 246)
|
(7 297)
|
(8 854)
|
(8 864)
|
(9 250)
|
(9 363)
|
(10 806)
|
(10 140)
|
(10 522)
|
(10 968)
|
(14 080)
|
(11 695)
|
(11 731)
|
(11 912)
|
|
Gross Profit |
3 537
N/A
|
3 702
+5%
|
4 979
+35%
|
5 230
+5%
|
5 460
+4%
|
4 460
-18%
|
5 918
+33%
|
5 849
-1%
|
5 824
0%
|
5 208
-11%
|
5 957
+14%
|
6 173
+4%
|
6 387
+3%
|
5 696
-11%
|
6 686
+17%
|
6 852
+2%
|
7 160
+4%
|
6 485
-9%
|
7 636
+18%
|
7 903
+4%
|
7 964
+1%
|
7 004
-12%
|
8 096
+16%
|
8 014
-1%
|
8 035
+0%
|
6 822
-15%
|
6 981
+2%
|
7 227
+4%
|
7 653
+6%
|
7 525
-2%
|
9 585
+27%
|
9 935
+4%
|
10 264
+3%
|
9 321
-9%
|
11 974
+28%
|
12 812
+7%
|
13 386
+4%
|
11 333
-15%
|
14 022
+24%
|
14 314
+2%
|
14 693
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 712)
|
(2 572)
|
(3 821)
|
(4 012)
|
(4 151)
|
(3 066)
|
(4 521)
|
(4 465)
|
(4 467)
|
(3 790)
|
(4 489)
|
(4 671)
|
(4 864)
|
(4 186)
|
(5 169)
|
(5 222)
|
(5 340)
|
(4 454)
|
(5 442)
|
(5 583)
|
(5 646)
|
(4 738)
|
(5 857)
|
(5 863)
|
(5 864)
|
(4 754)
|
(5 402)
|
(5 358)
|
(5 488)
|
(4 826)
|
(6 226)
|
(6 496)
|
(6 898)
|
(5 843)
|
(8 073)
|
(8 720)
|
(9 027)
|
(6 830)
|
(9 594)
|
(9 809)
|
(10 121)
|
|
Selling, General & Administrative |
(848)
|
(1 928)
|
(1 172)
|
(1 235)
|
(1 266)
|
(2 230)
|
(1 364)
|
(1 390)
|
(1 447)
|
(1 690)
|
(1 522)
|
(1 569)
|
(1 639)
|
(2 007)
|
(1 777)
|
(1 833)
|
(1 845)
|
(3 621)
|
(1 791)
|
(1 815)
|
(1 836)
|
(3 873)
|
(1 954)
|
(1 978)
|
(1 975)
|
(3 786)
|
(1 987)
|
(1 979)
|
(2 051)
|
(3 805)
|
(2 198)
|
(2 311)
|
(2 394)
|
(4 722)
|
(2 622)
|
(2 722)
|
(2 811)
|
(5 443)
|
(3 079)
|
(3 140)
|
(3 206)
|
|
Depreciation & Amortization |
(235)
|
(318)
|
(345)
|
(376)
|
(394)
|
(416)
|
(419)
|
(414)
|
(420)
|
(426)
|
(425)
|
(423)
|
(420)
|
(422)
|
(429)
|
(437)
|
(451)
|
(448)
|
(449)
|
(452)
|
(450)
|
(452)
|
(485)
|
(518)
|
(548)
|
(578)
|
(562)
|
(556)
|
(549)
|
(544)
|
(557)
|
(550)
|
(541)
|
(535)
|
(532)
|
(555)
|
(581)
|
(601)
|
(631)
|
(645)
|
(665)
|
|
Other Operating Expenses |
(1 630)
|
(326)
|
(2 303)
|
(2 400)
|
(2 491)
|
(420)
|
(2 738)
|
(2 661)
|
(2 601)
|
(1 674)
|
(2 542)
|
(2 679)
|
(2 805)
|
(1 756)
|
(2 963)
|
(2 953)
|
(3 044)
|
(385)
|
(3 203)
|
(3 317)
|
(3 360)
|
(413)
|
(3 417)
|
(3 367)
|
(3 340)
|
(390)
|
(2 853)
|
(2 823)
|
(2 889)
|
(478)
|
(3 471)
|
(3 635)
|
(3 963)
|
(586)
|
(4 919)
|
(5 443)
|
(5 636)
|
(786)
|
(5 884)
|
(6 025)
|
(6 250)
|
|
Operating Income |
825
N/A
|
1 130
+37%
|
1 158
+2%
|
1 218
+5%
|
1 309
+8%
|
1 394
+6%
|
1 397
+0%
|
1 384
-1%
|
1 357
-2%
|
1 418
+5%
|
1 468
+4%
|
1 502
+2%
|
1 523
+1%
|
1 510
-1%
|
1 517
+0%
|
1 630
+7%
|
1 820
+12%
|
2 031
+12%
|
2 194
+8%
|
2 320
+6%
|
2 318
0%
|
2 266
-2%
|
2 240
-1%
|
2 151
-4%
|
2 171
+1%
|
2 068
-5%
|
1 579
-24%
|
1 870
+18%
|
2 165
+16%
|
2 699
+25%
|
3 359
+24%
|
3 439
+2%
|
3 366
-2%
|
3 479
+3%
|
3 901
+12%
|
4 093
+5%
|
4 359
+7%
|
4 503
+3%
|
4 428
-2%
|
4 504
+2%
|
4 572
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
32
|
(29)
|
(29)
|
(28)
|
42
|
(30)
|
(28)
|
(27)
|
53
|
(22)
|
(20)
|
(18)
|
74
|
(20)
|
(20)
|
(20)
|
123
|
(13)
|
(11)
|
(11)
|
183
|
(23)
|
(31)
|
(37)
|
181
|
(42)
|
(38)
|
(37)
|
345
|
(36)
|
(39)
|
(42)
|
322
|
(52)
|
(62)
|
(95)
|
196
|
(116)
|
(112)
|
(81)
|
|
Non-Reccuring Items |
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
|
(4)
|
|
Gain/Loss on Disposition of Assets |
0
|
(8)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
|
Total Other Income |
83
|
66
|
146
|
169
|
177
|
106
|
195
|
197
|
214
|
149
|
226
|
250
|
287
|
215
|
311
|
309
|
285
|
131
|
297
|
269
|
311
|
156
|
380
|
434
|
413
|
178
|
550
|
523
|
482
|
130
|
392
|
417
|
540
|
127
|
497
|
546
|
465
|
195
|
598
|
674
|
722
|
|
Pre-Tax Income |
885
N/A
|
1 219
+38%
|
1 275
+5%
|
1 358
+7%
|
1 458
+7%
|
1 538
+6%
|
1 563
+2%
|
1 553
-1%
|
1 544
-1%
|
1 611
+4%
|
1 672
+4%
|
1 732
+4%
|
1 792
+3%
|
1 797
+0%
|
1 809
+1%
|
1 919
+6%
|
2 085
+9%
|
2 275
+9%
|
2 478
+9%
|
2 577
+4%
|
2 617
+2%
|
2 604
-1%
|
2 597
0%
|
2 554
-2%
|
2 547
0%
|
2 426
-5%
|
2 087
-14%
|
2 354
+13%
|
2 610
+11%
|
3 172
+22%
|
3 715
+17%
|
3 817
+3%
|
3 864
+1%
|
3 959
+2%
|
4 346
+10%
|
4 577
+5%
|
4 729
+3%
|
4 859
+3%
|
4 910
+1%
|
5 066
+3%
|
5 209
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(273)
|
(375)
|
(397)
|
(425)
|
(459)
|
(496)
|
(515)
|
(522)
|
(523)
|
(547)
|
(568)
|
(579)
|
(606)
|
(588)
|
(592)
|
(636)
|
(678)
|
(766)
|
(836)
|
(889)
|
(915)
|
(917)
|
(917)
|
(759)
|
(698)
|
(587)
|
(394)
|
(538)
|
(610)
|
(795)
|
(983)
|
(1 015)
|
(1 019)
|
(1 008)
|
(1 106)
|
(1 148)
|
(1 198)
|
(1 244)
|
(1 254)
|
(1 289)
|
(1 312)
|
|
Income from Continuing Operations |
612
|
844
|
878
|
933
|
998
|
1 042
|
1 048
|
1 031
|
1 021
|
1 064
|
1 104
|
1 153
|
1 186
|
1 209
|
1 217
|
1 282
|
1 407
|
1 509
|
1 642
|
1 689
|
1 702
|
1 687
|
1 680
|
1 795
|
1 849
|
1 839
|
1 693
|
1 816
|
2 000
|
2 377
|
2 732
|
2 803
|
2 845
|
2 951
|
3 241
|
3 429
|
3 532
|
3 615
|
3 657
|
3 777
|
3 898
|
|
Income to Minority Interest |
0
|
(5)
|
(9)
|
(12)
|
(12)
|
(10)
|
(9)
|
(6)
|
(8)
|
(12)
|
(14)
|
(12)
|
(18)
|
(15)
|
(14)
|
(18)
|
(13)
|
(11)
|
(12)
|
(13)
|
(14)
|
(15)
|
(13)
|
(10)
|
(14)
|
(14)
|
(11)
|
(12)
|
1
|
14
|
18
|
25
|
20
|
6
|
(2)
|
(10)
|
(8)
|
4
|
8
|
6
|
5
|
|
Net Income (Common) |
612
N/A
|
839
+37%
|
869
+4%
|
921
+6%
|
987
+7%
|
1 032
+5%
|
1 038
+1%
|
1 025
-1%
|
1 014
-1%
|
1 052
+4%
|
1 090
+4%
|
1 141
+5%
|
1 168
+2%
|
1 194
+2%
|
1 204
+1%
|
1 264
+5%
|
1 395
+10%
|
1 497
+7%
|
1 630
+9%
|
1 676
+3%
|
1 688
+1%
|
1 672
-1%
|
1 667
0%
|
1 785
+7%
|
1 835
+3%
|
1 825
-1%
|
1 682
-8%
|
1 804
+7%
|
2 001
+11%
|
2 392
+20%
|
2 750
+15%
|
2 827
+3%
|
2 865
+1%
|
2 956
+3%
|
3 239
+10%
|
3 419
+6%
|
3 524
+3%
|
3 619
+3%
|
3 665
+1%
|
3 783
+3%
|
3 903
+3%
|
|
EPS (Diluted) |
5.53
N/A
|
7.55
+37%
|
7.85
+4%
|
8.32
+6%
|
8.91
+7%
|
9.29
+4%
|
9.37
+1%
|
9.15
-2%
|
9.15
N/A
|
9.47
+3%
|
9.84
+4%
|
10.21
+4%
|
10.55
+3%
|
10.75
+2%
|
10.87
+1%
|
11.41
+5%
|
12.58
+10%
|
13.48
+7%
|
14.71
+9%
|
15.13
+3%
|
15.25
+1%
|
15.06
-1%
|
15.07
+0%
|
16.1
+7%
|
16.58
+3%
|
16.44
-1%
|
15.22
-7%
|
16.3
+7%
|
18.08
+11%
|
21.54
+19%
|
24.84
+15%
|
25.53
+3%
|
25.9
+1%
|
26.63
+3%
|
29.25
+10%
|
30.85
+5%
|
31.82
+3%
|
32.69
+3%
|
33.1
+1%
|
34.17
+3%
|
35.25
+3%
|