First Time Loading...

INOX Leisure Ltd
NSE:INOXLEISUR

Watchlist Manager
INOX Leisure Ltd Logo
INOX Leisure Ltd
NSE:INOXLEISUR
Watchlist
Price: 508.85 INR Market Closed
Updated: May 8, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

15.7B
+26%
Revenue
Growth Rates:
1 Year
+797%
3 Years
-18%
5 Years
+22%
7 Years
+39%
10 Years
-
1.6B
+320%
Operating Income
Growth Rates:
1 Year
-
3 Years
-52%
5 Years
+73%
7 Years
+57%
10 Years
-
-127.7m
+79%
Net Income
Growth Rates:
1 Year
+97%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
INOX Leisure Ltd

Revenue
15.7B INR
Cost of Revenue
-5.3B INR
Gross Profit
10.4B INR
Operating Expenses
-8.8B INR
Operating Income
1.6B INR
Other Expenses
-1.7B INR
Net Income
-127.7m INR

Income Statement
INOX Leisure Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2010 Dec-2010 Mar-2011 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
Revenue
Revenue
3 201
N/A
3 367
+5%
3 703
+10%
2 294
-38%
4 663
+103%
6 805
+46%
8 688
+28%
8 718
+0%
9 009
+3%
9 874
+10%
10 168
+3%
10 869
+7%
11 288
+4%
11 259
0%
11 606
+3%
11 950
+3%
11 846
-1%
11 846
+0%
12 207
+3%
12 712
+4%
12 851
+1%
13 130
+2%
13 481
+3%
13 757
+2%
14 297
+4%
15 370
+8%
16 922
+10%
17 703
+5%
19 249
+9%
20 047
+4%
18 974
-5%
14 047
-26%
8 851
-37%
3 871
-56%
1 059
-73%
1 280
+21%
1 751
+37%
4 567
+161%
6 839
+50%
12 439
+82%
15 706
+26%
Gross Profit
Cost of Revenue
(1 421)
(1 500)
(1 717)
(1 029)
(2 081)
(2 985)
(3 774)
(3 725)
(3 805)
(4 172)
(4 203)
(4 247)
(4 156)
(3 891)
(3 905)
(4 006)
(4 015)
(4 006)
(4 134)
(4 272)
(4 273)
(4 359)
(4 636)
(4 510)
(4 663)
(4 986)
(5 858)
(5 830)
(6 362)
(6 615)
(7 689)
(4 595)
(2 858)
(1 241)
(702)
(415)
(587)
(1 576)
(3 140)
(4 276)
(5 312)
Gross Profit
1 779
N/A
1 867
+5%
1 986
+6%
1 265
-36%
2 582
+104%
3 820
+48%
4 915
+29%
4 993
+2%
5 204
+4%
5 702
+10%
5 965
+5%
6 622
+11%
7 131
+8%
7 368
+3%
7 701
+5%
7 943
+3%
7 830
-1%
7 840
+0%
8 073
+3%
8 441
+5%
8 578
+2%
8 771
+2%
8 846
+1%
9 246
+5%
9 634
+4%
10 384
+8%
11 064
+7%
11 873
+7%
12 887
+9%
13 433
+4%
11 286
-16%
9 452
-16%
5 993
-37%
2 630
-56%
358
-86%
865
+142%
1 164
+35%
2 991
+157%
3 699
+24%
8 163
+121%
10 393
+27%
Operating Income
Operating Expenses
(1 430)
(1 572)
(1 852)
(1 002)
(2 043)
(3 143)
(4 193)
(4 430)
(4 743)
(5 122)
(5 493)
(5 818)
(6 133)
(6 291)
(6 580)
(6 873)
(7 114)
(7 308)
(7 408)
(7 696)
(7 667)
(7 718)
(7 497)
(7 944)
(8 348)
(8 753)
(8 874)
(9 451)
(9 646)
(9 741)
(7 918)
(7 392)
(5 274)
(3 766)
(4 909)
(4 334)
(5 447)
(6 358)
(5 894)
(7 789)
(8 822)
Selling, General & Administrative
(535)
(598)
(1 375)
(444)
(904)
(1 388)
(3 629)
(1 948)
(2 088)
(2 260)
(4 735)
(2 575)
(2 679)
(2 755)
(5 588)
(2 988)
(3 076)
(3 163)
(6 347)
(2 683)
(2 125)
(1 552)
(6 419)
(997)
(1 799)
(2 675)
(7 675)
(3 987)
(3 647)
(3 211)
(4 964)
(2 027)
(1 484)
(1 010)
(1 985)
(870)
(954)
(982)
(2 825)
(973)
(1 019)
Depreciation & Amortization
(169)
(181)
(230)
(121)
(249)
(379)
(507)
(567)
(631)
(705)
(758)
(775)
(779)
(772)
(791)
(796)
(807)
(824)
(841)
(853)
(860)
(864)
(867)
(879)
(898)
(926)
(955)
(1 336)
(1 747)
(2 150)
(2 642)
(2 741)
(2 811)
(2 871)
(2 832)
(2 853)
(2 875)
(2 904)
(2 938)
(2 964)
(3 001)
Other Operating Expenses
(727)
(793)
(248)
(438)
(891)
(1 375)
(57)
(1 916)
(2 025)
(2 157)
0
(2 468)
(2 673)
(2 764)
(202)
(3 089)
(3 231)
(3 322)
(221)
(4 159)
(4 682)
(5 302)
(211)
(6 069)
(5 650)
(5 152)
(245)
(4 128)
(4 253)
(4 380)
(313)
(2 623)
(979)
116
(92)
(611)
(1 618)
(2 473)
(130)
(3 852)
(4 802)
Operating Income
349
N/A
296
-15%
135
-54%
263
+95%
538
+105%
677
+26%
721
+6%
562
-22%
461
-18%
580
+26%
472
-19%
804
+70%
998
+24%
1 078
+8%
1 121
+4%
1 070
-5%
716
-33%
532
-26%
665
+25%
745
+12%
910
+22%
1 053
+16%
1 348
+28%
1 302
-3%
1 287
-1%
1 631
+27%
2 190
+34%
2 422
+11%
3 241
+34%
3 692
+14%
3 367
-9%
2 060
-39%
719
-65%
(1 136)
N/A
(4 551)
-301%
(3 469)
+24%
(4 283)
-23%
(3 368)
+21%
(2 195)
+35%
374
N/A
1 572
+320%
Pre-Tax Income
Interest Income Expense
(104)
(129)
(162)
(74)
(148)
(214)
(257)
(267)
(307)
(365)
(181)
(384)
(331)
(268)
(169)
(241)
(237)
(240)
(180)
(266)
(281)
(290)
(186)
(287)
(281)
(270)
(142)
(676)
(1 151)
(1 636)
(2 113)
(2 337)
(2 435)
(2 508)
(2 395)
(2 523)
(2 530)
(2 554)
(2 434)
(2 594)
(2 622)
Non-Reccuring Items
(7)
(7)
0
0
0
0
(4)
(9)
(9)
(9)
(8)
(1)
0
(51)
(50)
(50)
0
0
(13)
(19)
(26)
(26)
(116)
(110)
(104)
(104)
(58)
(58)
(58)
(58)
0
0
0
0
2 179
449
991
1 469
1 443
1 224
681
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
(8)
0
0
0
0
0
0
0
(18)
0
0
0
(43)
0
0
0
(109)
0
0
0
(48)
0
0
0
(33)
0
0
0
(4)
0
0
0
(17)
0
0
Total Other Income
30
32
57
8
13
29
70
90
92
117
(123)
89
102
79
0
89
90
94
17
90
97
105
39
150
158
159
49
152
159
176
65
168
167
184
307
427
445
427
70
258
264
Pre-Tax Income
268
N/A
192
-28%
29
-85%
197
+571%
404
+104%
492
+22%
522
+6%
376
-28%
237
-37%
323
+37%
160
-51%
509
+218%
769
+51%
838
+9%
884
+6%
869
-2%
568
-35%
385
-32%
446
+16%
550
+23%
701
+28%
843
+20%
976
+16%
1 055
+8%
1 060
+1%
1 416
+34%
1 991
+41%
1 840
-8%
2 190
+19%
2 174
-1%
1 286
-41%
(109)
N/A
(1 549)
-1 324%
(3 459)
-123%
(4 464)
-29%
(5 116)
-15%
(5 377)
-5%
(4 025)
+25%
(3 133)
+22%
(738)
+76%
(105)
+86%
Net Income
Tax Provision
(67)
(26)
(23)
(55)
(114)
(137)
(153)
(103)
(59)
(68)
40
(101)
(202)
(243)
(74)
(61)
42
92
(140)
(172)
(223)
(270)
170
141
138
15
(656)
(604)
(723)
(721)
(447)
(59)
352
887
1 087
1 253
1 316
976
739
137
(23)
Income from Continuing Operations
200
165
7
142
289
355
369
273
178
255
200
408
568
595
810
807
610
477
306
377
479
573
1 146
1 195
1 198
1 431
1 335
1 235
1 467
1 452
839
(168)
(1 197)
(2 573)
(3 377)
(3 863)
(4 061)
(3 049)
(2 394)
(601)
(128)
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
Equity Earnings Affiliates
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)
316
N/A
281
-11%
50
-82%
142
+184%
244
+71%
309
+27%
369
+19%
273
-26%
224
-18%
301
+34%
200
-34%
408
+104%
568
+39%
595
+5%
810
+36%
807
0%
610
-24%
477
-22%
306
-36%
377
+23%
479
+27%
573
+20%
1 146
+100%
1 195
+4%
1 198
+0%
1 431
+19%
1 335
-7%
1 235
-7%
1 467
+19%
1 452
-1%
150
-90%
(856)
N/A
(1 886)
-120%
(3 261)
-73%
(3 377)
-4%
(3 863)
-14%
(4 061)
-5%
(3 049)
+25%
(2 394)
+21%
(601)
+75%
(128)
+79%
EPS (Diluted)
5.1
N/A
4.55
-11%
0.82
-82%
2.3
+180%
2.52
+10%
3.2
+27%
4.85
+52%
3.05
-37%
2.32
-24%
3.51
+51%
2.18
-38%
4.44
+104%
6.17
+39%
6.48
+5%
8.8
+36%
8.79
0%
6.65
-24%
5.2
-22%
3.33
-36%
4.11
+23%
5.24
+27%
6.21
+19%
12.45
+100%
13.02
+5%
13.04
+0%
15.27
+17%
14.19
-7%
12.57
-11%
14.25
+13%
14.15
-1%
1.53
-89%
-8.71
N/A
-18.74
-115%
-30.62
-63%
-32.22
-5%
-33.7
-5%
-32.7
+3%
-25.41
+22%
-19.91
+22%
-4.91
+75%
-1.05
+79%

See Also

Summary
INOXLEISUR intrinsic value, competitors valuation, and company profile.
DCF Valuation
INOXLEISUR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INOXLEISUR stock valuation using valuation multiples.
Wall Street Estimates
INOXLEISUR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INOXLEISUR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.