Hatsun Agro Product Ltd
NSE:HATSUN
Income Statement
Earnings Waterfall
Hatsun Agro Product Ltd
Revenue
|
77.3B
INR
|
Cost of Revenue
|
-55.1B
INR
|
Gross Profit
|
22.2B
INR
|
Operating Expenses
|
-17.9B
INR
|
Operating Income
|
4.3B
INR
|
Other Expenses
|
-1.9B
INR
|
Net Income
|
2.4B
INR
|
Income Statement
Hatsun Agro Product 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 |
24 514
N/A
|
24 935
+2%
|
25 919
+4%
|
27 254
+5%
|
28 053
+3%
|
29 331
+5%
|
30 969
+6%
|
32 047
+3%
|
33 225
+4%
|
34 447
+4%
|
36 141
+5%
|
37 629
+4%
|
38 799
+3%
|
42 054
+8%
|
43 376
+3%
|
44 026
+1%
|
44 675
+1%
|
42 898
-4%
|
43 670
+2%
|
44 873
+3%
|
46 289
+3%
|
47 603
+3%
|
49 478
+4%
|
50 392
+2%
|
52 249
+4%
|
53 083
+2%
|
51 644
-3%
|
52 129
+1%
|
52 673
+1%
|
55 513
+5%
|
58 167
+5%
|
61 251
+5%
|
63 155
+3%
|
63 704
+1%
|
68 402
+7%
|
69 525
+2%
|
70 627
+2%
|
72 470
+3%
|
73 830
+2%
|
75 407
+2%
|
77 330
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(18 183)
|
(18 701)
|
(19 306)
|
(20 440)
|
(21 048)
|
(22 095)
|
(22 704)
|
(23 210)
|
(24 058)
|
(25 220)
|
(26 309)
|
(27 249)
|
(27 758)
|
(30 696)
|
(31 397)
|
(31 993)
|
(32 613)
|
(30 964)
|
(31 077)
|
(31 830)
|
(32 754)
|
(33 553)
|
(34 734)
|
(35 327)
|
(36 768)
|
(37 763)
|
(36 530)
|
(36 402)
|
(36 167)
|
(38 080)
|
(39 768)
|
(41 985)
|
(43 647)
|
(44 299)
|
(47 919)
|
(49 144)
|
(50 004)
|
(52 066)
|
(52 769)
|
(53 815)
|
(55 097)
|
|
Gross Profit |
6 331
N/A
|
6 234
-2%
|
6 614
+6%
|
6 815
+3%
|
7 007
+3%
|
7 236
+3%
|
8 266
+14%
|
8 838
+7%
|
9 167
+4%
|
9 227
+1%
|
9 832
+7%
|
10 380
+6%
|
11 042
+6%
|
11 358
+3%
|
11 980
+5%
|
12 034
+0%
|
12 063
+0%
|
11 934
-1%
|
12 594
+6%
|
13 044
+4%
|
13 534
+4%
|
14 050
+4%
|
14 744
+5%
|
15 065
+2%
|
15 482
+3%
|
15 321
-1%
|
15 114
-1%
|
15 727
+4%
|
16 506
+5%
|
17 432
+6%
|
18 398
+6%
|
19 265
+5%
|
19 507
+1%
|
19 405
-1%
|
20 483
+6%
|
20 382
0%
|
20 624
+1%
|
20 403
-1%
|
21 062
+3%
|
21 592
+3%
|
22 233
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(5 110)
|
(5 026)
|
(5 546)
|
(5 854)
|
(6 149)
|
(6 193)
|
(6 868)
|
(7 148)
|
(7 330)
|
(7 251)
|
(7 829)
|
(8 304)
|
(8 808)
|
(8 999)
|
(9 557)
|
(9 608)
|
(9 833)
|
(9 954)
|
(10 495)
|
(10 845)
|
(11 286)
|
(11 555)
|
(12 142)
|
(12 571)
|
(12 878)
|
(12 784)
|
(12 428)
|
(12 489)
|
(12 538)
|
(12 359)
|
(13 413)
|
(14 169)
|
(14 871)
|
(15 290)
|
(16 451)
|
(16 779)
|
(16 861)
|
(17 000)
|
(17 191)
|
(17 400)
|
(17 916)
|
|
Selling, General & Administrative |
(714)
|
(4 243)
|
(793)
|
(845)
|
(888)
|
(5 111)
|
(981)
|
(1 007)
|
(1 031)
|
(6 154)
|
(1 125)
|
(1 170)
|
(1 228)
|
(7 508)
|
(1 333)
|
(1 395)
|
(1 454)
|
(8 126)
|
(1 495)
|
(1 524)
|
(1 531)
|
(9 451)
|
(1 591)
|
(1 614)
|
(1 646)
|
(9 705)
|
(1 726)
|
(1 794)
|
(1 850)
|
(9 292)
|
(1 906)
|
(1 940)
|
(1 988)
|
(12 008)
|
(2 149)
|
(2 185)
|
(2 191)
|
(13 183)
|
(2 224)
|
(2 218)
|
(2 246)
|
|
Depreciation & Amortization |
(602)
|
(650)
|
(692)
|
(770)
|
(861)
|
(940)
|
(1 006)
|
(1 042)
|
(1 058)
|
(1 071)
|
(1 091)
|
(1 212)
|
(1 285)
|
(1 429)
|
(1 555)
|
(1 572)
|
(1 701)
|
(1 736)
|
(1 809)
|
(1 892)
|
(1 917)
|
(2 006)
|
(2 210)
|
(2 440)
|
(2 719)
|
(2 965)
|
(3 078)
|
(3 105)
|
(3 112)
|
(2 950)
|
(2 923)
|
(2 968)
|
(2 974)
|
(3 108)
|
(3 182)
|
(3 287)
|
(3 413)
|
(3 615)
|
(3 742)
|
(3 841)
|
(3 941)
|
|
Other Operating Expenses |
(3 796)
|
(133)
|
(4 062)
|
(4 240)
|
(4 400)
|
(142)
|
(4 880)
|
(5 098)
|
(5 239)
|
(26)
|
(5 612)
|
(5 922)
|
(6 297)
|
(62)
|
(6 670)
|
(6 641)
|
(6 677)
|
(92)
|
(7 192)
|
(7 430)
|
(7 838)
|
(98)
|
(8 341)
|
(8 517)
|
(8 514)
|
(114)
|
(7 625)
|
(7 591)
|
(7 577)
|
(117)
|
(8 582)
|
(9 259)
|
(9 907)
|
(174)
|
(11 121)
|
(11 309)
|
(11 259)
|
(202)
|
(11 226)
|
(11 341)
|
(11 729)
|
|
Operating Income |
1 222
N/A
|
1 209
-1%
|
1 067
-12%
|
960
-10%
|
856
-11%
|
1 043
+22%
|
1 398
+34%
|
1 689
+21%
|
1 837
+9%
|
1 976
+8%
|
2 003
+1%
|
2 077
+4%
|
2 234
+8%
|
2 360
+6%
|
2 423
+3%
|
2 426
+0%
|
2 231
-8%
|
1 980
-11%
|
2 098
+6%
|
2 198
+5%
|
2 248
+2%
|
2 495
+11%
|
2 603
+4%
|
2 495
-4%
|
2 604
+4%
|
2 537
-3%
|
2 685
+6%
|
3 237
+21%
|
3 967
+23%
|
5 073
+28%
|
4 986
-2%
|
5 097
+2%
|
4 637
-9%
|
4 115
-11%
|
4 033
-2%
|
3 603
-11%
|
3 762
+4%
|
3 404
-10%
|
3 869
+14%
|
4 191
+8%
|
4 317
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(392)
|
(451)
|
(442)
|
(514)
|
(578)
|
(591)
|
(656)
|
(672)
|
(677)
|
(649)
|
(678)
|
(656)
|
(653)
|
(670)
|
(750)
|
(786)
|
(835)
|
(812)
|
(932)
|
(932)
|
(898)
|
(839)
|
(847)
|
(907)
|
(998)
|
(1 002)
|
(1 084)
|
(1 107)
|
(1 119)
|
(1 033)
|
(1 083)
|
(1 071)
|
(1 048)
|
(1 040)
|
(1 073)
|
(1 133)
|
(1 225)
|
(1 225)
|
(1 314)
|
(1 312)
|
(1 339)
|
|
Gain/Loss on Disposition of Assets |
0
|
53
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
56
|
0
|
101
|
101
|
|
Total Other Income |
45
|
4
|
95
|
102
|
81
|
(8)
|
44
|
32
|
20
|
(8)
|
44
|
48
|
53
|
16
|
86
|
103
|
106
|
7
|
68
|
45
|
49
|
24
|
141
|
153
|
158
|
30
|
14
|
14
|
5
|
7
|
58
|
56
|
78
|
15
|
138
|
154
|
125
|
11
|
74
|
83
|
119
|
|
Pre-Tax Income |
874
N/A
|
814
-7%
|
719
-12%
|
547
-24%
|
359
-34%
|
474
+32%
|
786
+66%
|
1 049
+33%
|
1 181
+13%
|
1 340
+13%
|
1 368
+2%
|
1 468
+7%
|
1 632
+11%
|
1 717
+5%
|
1 758
+2%
|
1 743
-1%
|
1 502
-14%
|
1 187
-21%
|
1 235
+4%
|
1 312
+6%
|
1 400
+7%
|
1 612
+15%
|
1 897
+18%
|
1 741
-8%
|
1 763
+1%
|
1 564
-11%
|
1 615
+3%
|
2 143
+33%
|
2 853
+33%
|
4 044
+42%
|
3 962
-2%
|
4 083
+3%
|
3 669
-10%
|
3 137
-14%
|
3 099
-1%
|
2 625
-15%
|
2 662
+1%
|
2 246
-16%
|
2 630
+17%
|
3 064
+17%
|
3 199
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(36)
|
2
|
13
|
(21)
|
(13)
|
(82)
|
(180)
|
(234)
|
(319)
|
(735)
|
(755)
|
(822)
|
(845)
|
(363)
|
(346)
|
(293)
|
(219)
|
(278)
|
(299)
|
(376)
|
(429)
|
(463)
|
(615)
|
(589)
|
(517)
|
(441)
|
(443)
|
(566)
|
(882)
|
(1 308)
|
(1 204)
|
(1 162)
|
(942)
|
(655)
|
(679)
|
(601)
|
(652)
|
(587)
|
(688)
|
(772)
|
(798)
|
|
Income from Continuing Operations |
838
|
817
|
731
|
525
|
345
|
392
|
606
|
815
|
862
|
605
|
613
|
646
|
787
|
1 354
|
1 412
|
1 449
|
1 282
|
908
|
936
|
937
|
972
|
1 148
|
1 282
|
1 151
|
1 245
|
1 123
|
1 172
|
1 578
|
1 972
|
2 736
|
2 758
|
2 921
|
2 726
|
2 482
|
2 419
|
2 023
|
2 009
|
1 659
|
1 940
|
2 291
|
2 401
|
|
Net Income (Common) |
838
N/A
|
817
-3%
|
731
-11%
|
525
-28%
|
345
-34%
|
392
+14%
|
606
+55%
|
815
+34%
|
862
+6%
|
605
-30%
|
613
+1%
|
646
+5%
|
787
+22%
|
1 354
+72%
|
1 412
+4%
|
1 449
+3%
|
1 282
-12%
|
908
-29%
|
936
+3%
|
937
+0%
|
972
+4%
|
1 148
+18%
|
1 282
+12%
|
1 151
-10%
|
1 245
+8%
|
1 123
-10%
|
1 172
+4%
|
1 578
+35%
|
1 972
+25%
|
2 464
+25%
|
2 485
+1%
|
2 648
+7%
|
2 453
-7%
|
2 179
-11%
|
2 115
-3%
|
1 719
-19%
|
1 705
-1%
|
1 659
-3%
|
1 940
+17%
|
2 291
+18%
|
2 401
+5%
|
|
EPS (Diluted) |
4.03
N/A
|
3.94
-2%
|
3.52
-11%
|
2.5
-29%
|
1.65
-34%
|
1.87
+13%
|
2.88
+54%
|
3.84
+33%
|
4.1
+7%
|
2.89
-30%
|
2.93
+1%
|
3.04
+4%
|
3.75
+23%
|
6.46
+72%
|
6.73
+4%
|
6.91
+3%
|
6.11
-12%
|
4.33
-29%
|
4.46
+3%
|
4.31
-3%
|
4.47
+4%
|
5.3
+19%
|
5.9
+11%
|
5.23
-11%
|
5.65
+8%
|
5.11
-10%
|
5.33
+4%
|
7.18
+35%
|
8.97
+25%
|
11.2
+25%
|
11.34
+1%
|
12.03
+6%
|
11.15
-7%
|
9.9
-11%
|
9.61
-3%
|
7.81
-19%
|
7.78
0%
|
7.54
-3%
|
8.71
+16%
|
10.27
+18%
|
10.79
+5%
|