Havells India Ltd
NSE:HAVELLS
Income Statement
Earnings Waterfall
Havells India Ltd
Revenue
|
180.1B
INR
|
Cost of Revenue
|
-122.9B
INR
|
Gross Profit
|
57.1B
INR
|
Operating Expenses
|
-42.8B
INR
|
Operating Income
|
14.4B
INR
|
Other Expenses
|
-2.5B
INR
|
Net Income
|
11.8B
INR
|
Income Statement
Havells India Ltd
Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | 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-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 |
5 355
N/A
|
6 653
+24%
|
7 839
+18%
|
8 910
+14%
|
9 834
+10%
|
11 152
+13%
|
12 224
+10%
|
13 513
+11%
|
14 935
+11%
|
15 472
+4%
|
22 741
+47%
|
31 164
+37%
|
40 668
+30%
|
50 029
+23%
|
53 384
+7%
|
55 572
+4%
|
55 243
-1%
|
54 774
-1%
|
26 007
-53%
|
47 948
+84%
|
73 186
+53%
|
100 734
+38%
|
101 896
+1%
|
102 282
+0%
|
99 777
-2%
|
94 403
-5%
|
82 068
-13%
|
84 336
+3%
|
93 355
+11%
|
104 573
+12%
|
115 839
+11%
|
123 624
+7%
|
128 514
+4%
|
139 385
+8%
|
155 730
+12%
|
160 145
+3%
|
164 779
+3%
|
168 159
+2%
|
175 001
+4%
|
177 209
+1%
|
180 072
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 845)
|
(4 810)
|
(5 215)
|
(5 368)
|
(5 444)
|
(7 988)
|
(8 551)
|
(9 377)
|
(10 368)
|
(9 862)
|
(13 539)
|
(17 690)
|
(22 312)
|
(29 924)
|
(31 357)
|
(32 632)
|
(33 077)
|
(32 736)
|
(16 206)
|
(29 707)
|
(45 456)
|
(64 148)
|
(63 588)
|
(63 664)
|
(61 688)
|
(59 710)
|
(51 039)
|
(52 159)
|
(58 028)
|
(66 230)
|
(72 005)
|
(78 616)
|
(83 800)
|
(95 766)
|
(107 592)
|
(111 723)
|
(114 553)
|
(118 784)
|
(120 557)
|
(121 137)
|
(122 927)
|
|
Gross Profit |
512
N/A
|
1 845
+260%
|
2 625
+42%
|
3 542
+35%
|
4 390
+24%
|
3 164
-28%
|
3 673
+16%
|
4 136
+13%
|
4 567
+10%
|
5 610
+23%
|
9 202
+64%
|
13 474
+46%
|
18 356
+36%
|
20 105
+10%
|
22 028
+10%
|
22 941
+4%
|
22 167
-3%
|
22 039
-1%
|
9 801
-56%
|
18 241
+86%
|
27 730
+52%
|
36 587
+32%
|
38 307
+5%
|
38 617
+1%
|
38 088
-1%
|
34 693
-9%
|
31 030
-11%
|
32 178
+4%
|
35 328
+10%
|
38 343
+9%
|
43 834
+14%
|
45 008
+3%
|
44 714
-1%
|
43 619
-2%
|
48 137
+10%
|
48 421
+1%
|
50 225
+4%
|
49 374
-2%
|
54 445
+10%
|
56 073
+3%
|
57 145
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(30)
|
(1 279)
|
(1 965)
|
(2 752)
|
(3 516)
|
(2 189)
|
(2 599)
|
(2 992)
|
(3 320)
|
(4 251)
|
(7 627)
|
(11 587)
|
(15 950)
|
(17 333)
|
(19 072)
|
(20 261)
|
(20 211)
|
(20 059)
|
(7 049)
|
(13 291)
|
(20 159)
|
(26 133)
|
(28 423)
|
(29 110)
|
(29 061)
|
(26 519)
|
(24 530)
|
(23 871)
|
(24 705)
|
(25 078)
|
(28 380)
|
(29 356)
|
(29 779)
|
(28 619)
|
(33 185)
|
(35 147)
|
(37 200)
|
(37 132)
|
(40 882)
|
(41 751)
|
(42 792)
|
|
Selling, General & Administrative |
0
|
0
|
(679)
|
(1 459)
|
(2 215)
|
(2 189)
|
(2 592)
|
(2 977)
|
(3 299)
|
(4 153)
|
(7 246)
|
(11 100)
|
(15 358)
|
(16 639)
|
(18 329)
|
(19 463)
|
(19 375)
|
(19 154)
|
(3 159)
|
(5 961)
|
(9 010)
|
(24 419)
|
(12 914)
|
(13 266)
|
(13 199)
|
(23 981)
|
(10 302)
|
(9 501)
|
(9 404)
|
(22 166)
|
(11 186)
|
(11 668)
|
(12 374)
|
(13 816)
|
(14 054)
|
(15 171)
|
(16 141)
|
(18 606)
|
(17 800)
|
(18 478)
|
(19 459)
|
|
Depreciation & Amortization |
(31)
|
0
|
(33)
|
(38)
|
(46)
|
0
|
(53)
|
(61)
|
(67)
|
(97)
|
(224)
|
(381)
|
(547)
|
(694)
|
(762)
|
(805)
|
(827)
|
(905)
|
(361)
|
(762)
|
(1 126)
|
(1 512)
|
(1 637)
|
(1 770)
|
(1 961)
|
(2 180)
|
(2 312)
|
(2 369)
|
(2 458)
|
(2 489)
|
(2 501)
|
(2 534)
|
(2 552)
|
(2 609)
|
(2 714)
|
(2 811)
|
(2 895)
|
(2 962)
|
(3 004)
|
(3 095)
|
(3 226)
|
|
Other Operating Expenses |
0
|
(1 279)
|
(1 253)
|
(1 255)
|
(1 255)
|
0
|
46
|
46
|
46
|
0
|
(157)
|
(106)
|
(45)
|
0
|
20
|
7
|
(8)
|
0
|
(3 529)
|
(6 568)
|
(10 023)
|
(202)
|
(13 871)
|
(14 073)
|
(13 900)
|
(358)
|
(11 916)
|
(12 001)
|
(12 844)
|
(423)
|
(14 694)
|
(15 155)
|
(14 853)
|
(12 194)
|
(16 416)
|
(17 165)
|
(18 165)
|
(15 564)
|
(20 080)
|
(20 180)
|
(20 108)
|
|
Operating Income |
480
N/A
|
564
+18%
|
659
+17%
|
790
+20%
|
875
+11%
|
976
+12%
|
1 075
+10%
|
1 146
+7%
|
1 248
+9%
|
1 360
+9%
|
1 576
+16%
|
1 887
+20%
|
2 406
+28%
|
2 772
+15%
|
2 956
+7%
|
2 680
-9%
|
1 957
-27%
|
1 981
+1%
|
2 753
+39%
|
4 951
+80%
|
7 572
+53%
|
10 453
+38%
|
9 885
-5%
|
9 508
-4%
|
9 028
-5%
|
8 174
-9%
|
6 500
-20%
|
8 307
+28%
|
10 623
+28%
|
13 265
+25%
|
15 454
+17%
|
15 652
+1%
|
14 935
-5%
|
15 000
+0%
|
14 953
0%
|
13 275
-11%
|
13 025
-2%
|
12 243
-6%
|
13 562
+11%
|
14 320
+6%
|
14 353
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(142)
|
(166)
|
(187)
|
(199)
|
(203)
|
(226)
|
(229)
|
(207)
|
(214)
|
(209)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(67)
|
(101)
|
842
|
(182)
|
(194)
|
(213)
|
815
|
(317)
|
(439)
|
(538)
|
743
|
(670)
|
(608)
|
(579)
|
982
|
(523)
|
(480)
|
(430)
|
1 219
|
(323)
|
(349)
|
(378)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(172)
|
(779)
|
(1 987)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(159)
|
(170)
|
(155)
|
(227)
|
|
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
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
404
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
947
|
0
|
0
|
0
|
|
Total Other Income |
66
|
34
|
39
|
32
|
27
|
37
|
40
|
36
|
48
|
55
|
(125)
|
(339)
|
(625)
|
(786)
|
(856)
|
(930)
|
(931)
|
(1 166)
|
292
|
681
|
981
|
191
|
1 390
|
1 280
|
1 231
|
122
|
1 057
|
1 576
|
1 715
|
(26)
|
1 894
|
1 432
|
1 530
|
83
|
1 738
|
1 843
|
1 751
|
221
|
1 950
|
2 036
|
2 199
|
|
Pre-Tax Income |
403
N/A
|
431
+7%
|
510
+18%
|
622
+22%
|
698
+12%
|
785
+12%
|
884
+13%
|
975
+10%
|
1 080
+11%
|
1 205
+12%
|
1 450
+20%
|
1 548
+7%
|
1 781
+15%
|
1 987
+12%
|
2 101
+6%
|
1 579
-25%
|
248
-84%
|
(1 172)
N/A
|
3 017
N/A
|
5 566
+84%
|
8 453
+52%
|
11 441
+35%
|
11 093
-3%
|
10 592
-5%
|
10 044
-5%
|
9 044
-10%
|
7 240
-20%
|
9 443
+30%
|
11 799
+25%
|
14 376
+22%
|
16 679
+16%
|
16 476
-1%
|
15 887
-4%
|
16 066
+1%
|
16 170
+1%
|
14 639
-9%
|
14 347
-2%
|
14 471
+1%
|
15 018
+4%
|
15 855
+6%
|
15 948
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(125)
|
(127)
|
(133)
|
(149)
|
(149)
|
(153)
|
(152)
|
(153)
|
(166)
|
(184)
|
(255)
|
(299)
|
(345)
|
(376)
|
(394)
|
(419)
|
(395)
|
(430)
|
(902)
|
(1 654)
|
(2 584)
|
(3 583)
|
(3 579)
|
(3 380)
|
(3 077)
|
(2 411)
|
(1 740)
|
(2 174)
|
(2 741)
|
(3 932)
|
(4 518)
|
(4 555)
|
(4 408)
|
(4 101)
|
(4 130)
|
(3 753)
|
(3 685)
|
(3 753)
|
(3 862)
|
(4 078)
|
(4 127)
|
|
Income from Continuing Operations |
278
|
304
|
377
|
473
|
549
|
633
|
733
|
823
|
915
|
1 021
|
1 195
|
1 249
|
1 436
|
1 610
|
1 706
|
1 159
|
(148)
|
(1 601)
|
2 115
|
3 912
|
5 869
|
7 859
|
7 515
|
7 213
|
6 968
|
6 633
|
5 501
|
7 270
|
9 059
|
10 443
|
12 161
|
11 921
|
11 478
|
11 965
|
12 039
|
10 885
|
10 662
|
10 717
|
11 156
|
11 777
|
11 821
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
278
N/A
|
304
+9%
|
377
+24%
|
473
+25%
|
549
+16%
|
633
+15%
|
733
+16%
|
823
+12%
|
915
+11%
|
1 021
+12%
|
1 195
+17%
|
1 249
+5%
|
1 436
+15%
|
1 610
+12%
|
1 706
+6%
|
1 159
-32%
|
(148)
N/A
|
(1 602)
-982%
|
2 116
N/A
|
3 913
+85%
|
5 870
+50%
|
7 860
+34%
|
7 515
-4%
|
7 513
0%
|
7 568
+1%
|
7 354
-3%
|
6 222
-15%
|
7 691
+24%
|
9 180
+19%
|
10 443
+14%
|
12 161
+16%
|
11 921
-2%
|
11 478
-4%
|
11 965
+4%
|
12 039
+1%
|
10 885
-10%
|
10 662
-2%
|
10 717
+1%
|
11 156
+4%
|
11 777
+6%
|
11 821
+0%
|
|
EPS (Diluted) |
1.09
N/A
|
1.23
+13%
|
1.45
+18%
|
1.81
+25%
|
2.36
+30%
|
2.13
-10%
|
1.36
-36%
|
1.51
+11%
|
1.7
+13%
|
1.9
+12%
|
2.22
+17%
|
1.99
-10%
|
2.47
+24%
|
3.23
+31%
|
2.94
-9%
|
1.97
-33%
|
-0.25
N/A
|
-2.73
-992%
|
3.38
N/A
|
6.25
+85%
|
9.38
+50%
|
12.57
+34%
|
12
-5%
|
12.02
+0%
|
12.1
+1%
|
11.74
-3%
|
9.92
-16%
|
12.28
+24%
|
14.66
+19%
|
16.68
+14%
|
19.45
+17%
|
19.04
-2%
|
18.3
-4%
|
19.1
+4%
|
19.21
+1%
|
17.33
-10%
|
17.03
-2%
|
17.11
+0%
|
17.81
+4%
|
18.77
+5%
|
18.86
+0%
|