Heubach Colorants India Ltd
NSE:HEUBACHIND
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Heubach Colorants India Ltd
NSE:HEUBACHIND
|
IN |
|
Z
|
Zhejiang Realsun Chemical Co Ltd
SZSE:301212
|
CN |
|
Suedzucker AG
XETRA:SZU
|
DE |
|
N
|
Nexam Chemical Holding AB
STO:NEXAM
|
SE |
|
S
|
SML Isuzu Ltd
NSE:SMLISUZU
|
IN |
|
KKR & Co Inc
NYSE:KKR
|
US |
|
A
|
Atakey Patates Gida Sanayi ve Ticaret AS
IST:ATAKP.E
|
TR |
|
A
|
AnGes Inc
OTC:AMGXF
|
JP |
|
S
|
Square Enix Holdings Co Ltd
OTC:SQNXF
|
JP |
|
Husqvarna AB
STO:HUSQ B
|
SE |
|
STO Express Co Ltd
SZSE:002468
|
CN |
|
D
|
Dingzing Advanced Materials Inc
TWSE:6585
|
TW |
|
Petpal Pet Nutrition Technology Co Ltd
SZSE:300673
|
CN |
|
H
|
Hardwyn India Ltd
NSE:HARDWYN
|
IN |
|
L
|
Lens Technology Co Ltd
SZSE:300433
|
CN |
Income Statement
Earnings Waterfall
Heubach Colorants India Ltd
Income Statement
Heubach Colorants India Ltd
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Jun-2023 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
2
|
3
|
5
|
6
|
15
|
24
|
31
|
38
|
35
|
33
|
30
|
26
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
10 963
N/A
|
11 354
+4%
|
11 752
+4%
|
12 577
+7%
|
12 479
-1%
|
12 480
+0%
|
11 934
-4%
|
10 943
-8%
|
10 460
-4%
|
9 953
-5%
|
9 918
0%
|
9 841
-1%
|
10 003
+2%
|
12 286
+23%
|
10 055
-18%
|
10 123
+1%
|
10 148
+0%
|
10 597
+4%
|
10 575
0%
|
10 466
-1%
|
10 583
+1%
|
10 287
-3%
|
10 148
-1%
|
8 690
-14%
|
7 774
-11%
|
7 188
-8%
|
6 642
-8%
|
7 555
+14%
|
7 727
+2%
|
7 573
-2%
|
6 765
-11%
|
6 676
-1%
|
6 814
+2%
|
7 308
+7%
|
8 145
+11%
|
8 286
+2%
|
8 483
+2%
|
8 395
-1%
|
8 468
+1%
|
8 404
-1%
|
7 968
-5%
|
5 760
-28%
|
1 734
-70%
|
3 918
+126%
|
6 048
+54%
|
8 251
+36%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 910)
|
(7 205)
|
(7 513)
|
(8 052)
|
(8 182)
|
(8 203)
|
(7 984)
|
(7 449)
|
(7 285)
|
(6 851)
|
(6 927)
|
(6 802)
|
(6 862)
|
(8 364)
|
(6 647)
|
(6 644)
|
(6 584)
|
(7 010)
|
(7 011)
|
(6 936)
|
(7 020)
|
(6 858)
|
(6 595)
|
(5 594)
|
(4 954)
|
(4 532)
|
(4 104)
|
(4 652)
|
(4 789)
|
(4 739)
|
(4 197)
|
(4 186)
|
(4 078)
|
(4 376)
|
(4 906)
|
(5 044)
|
(5 340)
|
(5 399)
|
(5 471)
|
(5 398)
|
(5 050)
|
(3 542)
|
(1 024)
|
(2 252)
|
(3 478)
|
(4 773)
|
|
| Gross Profit |
4 053
N/A
|
4 149
+2%
|
4 239
+2%
|
4 525
+7%
|
4 296
-5%
|
4 277
0%
|
3 950
-8%
|
3 494
-12%
|
3 175
-9%
|
3 103
-2%
|
2 992
-4%
|
3 039
+2%
|
3 141
+3%
|
3 922
+25%
|
3 409
-13%
|
3 480
+2%
|
3 564
+2%
|
3 587
+1%
|
3 565
-1%
|
3 530
-1%
|
3 564
+1%
|
3 429
-4%
|
3 553
+4%
|
3 096
-13%
|
2 819
-9%
|
2 656
-6%
|
2 539
-4%
|
2 903
+14%
|
2 938
+1%
|
2 834
-4%
|
2 567
-9%
|
2 491
-3%
|
2 736
+10%
|
2 932
+7%
|
3 239
+10%
|
3 242
+0%
|
3 143
-3%
|
2 996
-5%
|
2 998
+0%
|
3 005
+0%
|
2 919
-3%
|
2 218
-24%
|
710
-68%
|
1 666
+135%
|
2 570
+54%
|
3 478
+35%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 855)
|
(2 951)
|
(3 125)
|
(3 253)
|
(3 286)
|
(3 430)
|
(3 344)
|
(3 303)
|
(3 213)
|
(3 360)
|
(3 309)
|
(3 293)
|
(3 150)
|
(3 725)
|
(3 104)
|
(3 413)
|
(3 503)
|
(3 263)
|
(3 515)
|
(3 469)
|
(3 420)
|
(3 291)
|
(3 326)
|
(2 931)
|
(2 745)
|
(2 482)
|
(2 444)
|
(2 658)
|
(2 688)
|
(2 525)
|
(2 439)
|
(2 403)
|
(2 436)
|
(2 392)
|
(2 663)
|
(2 703)
|
(2 656)
|
(2 578)
|
(2 595)
|
(2 568)
|
(2 519)
|
(1 904)
|
(654)
|
(1 384)
|
(2 090)
|
(2 870)
|
|
| Selling, General & Administrative |
(2 330)
|
(1 422)
|
(1 560)
|
(1 561)
|
(2 690)
|
(1 582)
|
(1 493)
|
(1 498)
|
(2 530)
|
(1 501)
|
(1 472)
|
(1 430)
|
(1 369)
|
(2 756)
|
(1 314)
|
(1 336)
|
(1 365)
|
(2 351)
|
(1 316)
|
(1 183)
|
(1 053)
|
(2 361)
|
(916)
|
(733)
|
(660)
|
(1 999)
|
(513)
|
(618)
|
(625)
|
(1 971)
|
(601)
|
(595)
|
(619)
|
(1 738)
|
(642)
|
(655)
|
(630)
|
(1 966)
|
(644)
|
(648)
|
(667)
|
(523)
|
(221)
|
(431)
|
(629)
|
(848)
|
|
| Depreciation & Amortization |
(216)
|
(220)
|
(227)
|
(235)
|
(234)
|
(233)
|
(251)
|
(277)
|
(332)
|
(387)
|
(402)
|
(417)
|
(405)
|
(501)
|
(397)
|
(391)
|
(390)
|
(395)
|
(390)
|
(387)
|
(384)
|
(377)
|
(377)
|
(334)
|
(314)
|
(292)
|
(295)
|
(339)
|
(365)
|
(392)
|
(390)
|
(387)
|
(377)
|
(360)
|
(316)
|
(274)
|
(235)
|
(203)
|
(204)
|
(205)
|
(205)
|
(152)
|
(56)
|
(109)
|
(160)
|
(210)
|
|
| Other Operating Expenses |
(310)
|
(1 309)
|
(1 338)
|
(1 457)
|
(361)
|
(1 615)
|
(1 600)
|
(1 528)
|
(350)
|
(1 472)
|
(1 436)
|
(1 447)
|
(1 377)
|
(469)
|
(1 393)
|
(1 685)
|
(1 748)
|
(517)
|
(1 809)
|
(1 899)
|
(1 984)
|
(553)
|
(2 032)
|
(1 864)
|
(1 771)
|
(192)
|
(1 636)
|
(1 702)
|
(1 698)
|
(161)
|
(1 448)
|
(1 421)
|
(1 441)
|
(295)
|
(1 706)
|
(1 774)
|
(1 792)
|
(409)
|
(1 747)
|
(1 715)
|
(1 646)
|
(1 230)
|
(378)
|
(844)
|
(1 301)
|
(1 812)
|
|
| Operating Income |
1 197
N/A
|
1 198
+0%
|
1 114
-7%
|
1 271
+14%
|
1 010
-21%
|
847
-16%
|
606
-28%
|
191
-68%
|
(38)
N/A
|
(258)
-578%
|
(318)
-23%
|
(254)
+20%
|
(9)
+96%
|
197
N/A
|
305
+55%
|
66
-78%
|
61
-8%
|
324
+430%
|
50
-85%
|
60
+22%
|
144
+138%
|
138
-4%
|
228
+65%
|
164
-28%
|
74
-55%
|
173
+133%
|
95
-45%
|
245
+159%
|
251
+2%
|
309
+23%
|
128
-58%
|
88
-31%
|
300
+240%
|
539
+80%
|
576
+7%
|
539
-7%
|
487
-10%
|
419
-14%
|
402
-4%
|
437
+9%
|
400
-9%
|
315
-21%
|
56
-82%
|
282
+407%
|
480
+70%
|
608
+27%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
145
|
(18)
|
(18)
|
(17)
|
132
|
(13)
|
(12)
|
(10)
|
98
|
(12)
|
(10)
|
(10)
|
(6)
|
222
|
0
|
0
|
0
|
44
|
(1)
|
(3)
|
(4)
|
184
|
(6)
|
(6)
|
(6)
|
38
|
(15)
|
(24)
|
(31)
|
20
|
(35)
|
(33)
|
(30)
|
14
|
(19)
|
(14)
|
(9)
|
14
|
(5)
|
(4)
|
(3)
|
(2)
|
(6)
|
(13)
|
(20)
|
(26)
|
|
| Non-Reccuring Items |
(18)
|
93
|
(0)
|
1 262
|
1 108
|
1 117
|
2 108
|
858
|
11 823
|
11 836
|
10 845
|
11 099
|
266
|
(23)
|
0
|
1
|
0
|
(3)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 548
|
2 548
|
2 575
|
2 548
|
(0)
|
0
|
0
|
0
|
(63)
|
(63)
|
0
|
0
|
0
|
0
|
(88)
|
|
| Gain/Loss on Disposition of Assets |
95
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
2
|
0
|
0
|
201
|
28
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
70
|
159
|
152
|
4
|
166
|
174
|
174
|
8
|
216
|
224
|
250
|
364
|
2
|
213
|
178
|
71
|
(4)
|
84
|
86
|
75
|
0
|
288
|
310
|
98
|
0
|
93
|
90
|
107
|
0
|
185
|
183
|
190
|
0
|
179
|
148
|
120
|
2
|
48
|
61
|
68
|
30
|
20
|
53
|
93
|
188
|
|
| Pre-Tax Income |
1 423
N/A
|
1 343
-6%
|
1 255
-7%
|
2 668
+113%
|
2 258
-15%
|
2 117
-6%
|
2 876
+36%
|
1 213
-58%
|
11 874
+879%
|
11 783
-1%
|
10 741
-9%
|
11 085
+3%
|
615
-94%
|
503
-18%
|
519
+3%
|
245
-53%
|
133
-46%
|
363
+174%
|
132
-64%
|
144
+9%
|
416
+190%
|
334
-20%
|
510
+53%
|
468
-8%
|
166
-65%
|
220
+32%
|
173
-22%
|
311
+80%
|
327
+5%
|
343
+5%
|
278
-19%
|
2 787
+901%
|
3 008
+8%
|
3 129
+4%
|
3 284
+5%
|
673
-80%
|
598
-11%
|
495
-17%
|
446
-10%
|
430
-3%
|
401
-7%
|
342
-15%
|
69
-80%
|
321
+363%
|
554
+72%
|
681
+23%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(410)
|
(399)
|
(378)
|
(719)
|
(590)
|
(546)
|
(692)
|
(281)
|
(2 441)
|
(2 394)
|
(2 150)
|
(2 232)
|
(127)
|
(94)
|
(133)
|
(73)
|
(45)
|
(118)
|
(42)
|
(44)
|
(140)
|
(118)
|
(183)
|
(170)
|
(88)
|
(105)
|
(97)
|
(159)
|
(90)
|
(157)
|
(123)
|
(805)
|
(927)
|
(942)
|
(981)
|
(245)
|
(217)
|
(62)
|
(46)
|
(152)
|
(140)
|
(192)
|
(18)
|
(85)
|
(146)
|
(167)
|
|
| Income from Continuing Operations |
1 013
|
943
|
877
|
1 949
|
1 668
|
1 571
|
2 185
|
932
|
9 433
|
9 388
|
8 591
|
8 853
|
488
|
409
|
386
|
172
|
88
|
245
|
90
|
100
|
276
|
216
|
327
|
298
|
78
|
115
|
76
|
152
|
237
|
186
|
156
|
1 982
|
2 081
|
2 187
|
2 303
|
429
|
381
|
433
|
400
|
279
|
261
|
150
|
52
|
236
|
408
|
515
|
|
| Net Income (Common) |
560
N/A
|
490
-12%
|
424
-14%
|
1 496
+253%
|
1 668
+11%
|
1 571
-6%
|
2 185
+39%
|
932
-57%
|
9 433
+913%
|
9 388
0%
|
8 591
-8%
|
8 853
+3%
|
488
-94%
|
594
+22%
|
571
-4%
|
356
-38%
|
273
-23%
|
245
-10%
|
90
-63%
|
100
+10%
|
276
+178%
|
216
-22%
|
327
+51%
|
319
-2%
|
124
-61%
|
186
+50%
|
202
+9%
|
298
+48%
|
433
+45%
|
507
+17%
|
433
-15%
|
2 217
+413%
|
2 242
+1%
|
2 198
-2%
|
2 303
+5%
|
428
-81%
|
381
-11%
|
433
+14%
|
400
-8%
|
279
-30%
|
261
-6%
|
150
-43%
|
52
-66%
|
236
+356%
|
408
+73%
|
515
+26%
|
|
| EPS (Diluted) |
20.74
N/A
|
18.35
-12%
|
15.86
-14%
|
56.03
+253%
|
61.77
+10%
|
58.85
-5%
|
81.82
+39%
|
34.88
-57%
|
349.37
+902%
|
351.62
+1%
|
319.37
-9%
|
332.83
+4%
|
21.11
-94%
|
23.76
+13%
|
24.69
+4%
|
15.41
-38%
|
11.8
-23%
|
10.65
-10%
|
3.91
-63%
|
4.32
+10%
|
11.98
+177%
|
9.39
-22%
|
14.13
+50%
|
13.53
-4%
|
5.34
-61%
|
8.08
+51%
|
8.74
+8%
|
12.91
+48%
|
18.75
+45%
|
22.04
+18%
|
18.8
-15%
|
95.98
+411%
|
97.03
+1%
|
95.56
-2%
|
99.69
+4%
|
18.56
-81%
|
16.5
-11%
|
18.82
+14%
|
17.31
-8%
|
12.07
-30%
|
11.32
-6%
|
6.49
-43%
|
2.24
-65%
|
10.22
+356%
|
17.68
+73%
|
22.29
+26%
|
|