Insecticides (India) Ltd
NSE:INSECTICID
Income Statement
Earnings Waterfall
Insecticides (India) Ltd
Revenue
|
20B
INR
|
Cost of Revenue
|
-15.4B
INR
|
Gross Profit
|
4.5B
INR
|
Operating Expenses
|
-3.5B
INR
|
Operating Income
|
970.2m
INR
|
Other Expenses
|
-317.1m
INR
|
Net Income
|
653.1m
INR
|
Income Statement
Insecticides (India) Ltd
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | 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-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 |
5 255
N/A
|
5 218
-1%
|
5 488
+5%
|
5 691
+4%
|
5 824
+2%
|
6 167
+6%
|
6 655
+8%
|
7 758
+17%
|
8 479
+9%
|
8 641
+2%
|
9 188
+6%
|
9 805
+7%
|
9 386
-4%
|
9 652
+3%
|
9 982
+3%
|
9 662
-3%
|
9 719
+1%
|
9 882
+2%
|
3 189
-68%
|
7 773
+144%
|
9 930
+28%
|
11 919
+20%
|
12 314
+3%
|
12 761
+4%
|
13 233
+4%
|
13 632
+3%
|
14 142
+4%
|
13 670
-3%
|
14 033
+3%
|
14 202
+1%
|
14 789
+4%
|
14 670
-1%
|
14 816
+1%
|
15 040
+2%
|
15 964
+6%
|
17 347
+9%
|
17 774
+2%
|
18 013
+1%
|
18 806
+4%
|
19 944
+6%
|
19 958
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 351)
|
(3 580)
|
(3 716)
|
(4 002)
|
(4 279)
|
(4 147)
|
(4 480)
|
(5 425)
|
(5 920)
|
(6 175)
|
(6 405)
|
(6 628)
|
(6 234)
|
(6 698)
|
(6 762)
|
(6 659)
|
(6 700)
|
(6 928)
|
(2 203)
|
(5 414)
|
(6 785)
|
(8 494)
|
(8 531)
|
(9 055)
|
(9 629)
|
(10 421)
|
(10 735)
|
(10 411)
|
(10 827)
|
(10 996)
|
(11 128)
|
(10 920)
|
(10 932)
|
(11 495)
|
(11 742)
|
(12 805)
|
(13 114)
|
(14 340)
|
(14 661)
|
(15 620)
|
(15 438)
|
|
Gross Profit |
1 905
N/A
|
1 637
-14%
|
1 772
+8%
|
1 689
-5%
|
1 545
-9%
|
2 020
+31%
|
2 175
+8%
|
2 333
+7%
|
2 559
+10%
|
2 466
-4%
|
2 783
+13%
|
3 177
+14%
|
3 151
-1%
|
2 954
-6%
|
3 220
+9%
|
3 003
-7%
|
3 019
+1%
|
2 954
-2%
|
987
-67%
|
2 359
+139%
|
3 145
+33%
|
3 426
+9%
|
3 783
+10%
|
3 707
-2%
|
3 604
-3%
|
3 211
-11%
|
3 408
+6%
|
3 259
-4%
|
3 206
-2%
|
3 206
0%
|
3 661
+14%
|
3 750
+2%
|
3 884
+4%
|
3 545
-9%
|
4 222
+19%
|
4 542
+8%
|
4 661
+3%
|
3 673
-21%
|
4 145
+13%
|
4 324
+4%
|
4 520
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 421)
|
(1 097)
|
(1 160)
|
(1 034)
|
(872)
|
(1 384)
|
(1 502)
|
(1 666)
|
(1 804)
|
(1 713)
|
(1 947)
|
(2 235)
|
(2 209)
|
(1 988)
|
(2 262)
|
(2 114)
|
(2 217)
|
(2 196)
|
(479)
|
(1 209)
|
(1 725)
|
(1 709)
|
(2 059)
|
(1 965)
|
(1 963)
|
(1 840)
|
(2 234)
|
(2 214)
|
(2 241)
|
(1 926)
|
(2 348)
|
(2 391)
|
(2 496)
|
(2 098)
|
(2 738)
|
(3 015)
|
(3 083)
|
(2 715)
|
(3 318)
|
(3 371)
|
(3 550)
|
|
Selling, General & Administrative |
(160)
|
(173)
|
(185)
|
(213)
|
(233)
|
(249)
|
(265)
|
(273)
|
(288)
|
(1 631)
|
(310)
|
(316)
|
(326)
|
(1 806)
|
(357)
|
(379)
|
(391)
|
(2 009)
|
(149)
|
(303)
|
(452)
|
(1 402)
|
(675)
|
(768)
|
(789)
|
(1 433)
|
(771)
|
(727)
|
(732)
|
(1 514)
|
(806)
|
(831)
|
(855)
|
(1 694)
|
(881)
|
(941)
|
(969)
|
(2 318)
|
(1 030)
|
(1 084)
|
(1 132)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(77)
|
0
|
0
|
0
|
(89)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(21)
|
(24)
|
(30)
|
(40)
|
(49)
|
(58)
|
(62)
|
(64)
|
(65)
|
(67)
|
(72)
|
(103)
|
(120)
|
(146)
|
(164)
|
(156)
|
(163)
|
(165)
|
(48)
|
(98)
|
(148)
|
(197)
|
(207)
|
(218)
|
(229)
|
(241)
|
(243)
|
(245)
|
(246)
|
(247)
|
(249)
|
(252)
|
(258)
|
(263)
|
(266)
|
(266)
|
(262)
|
(261)
|
(264)
|
(273)
|
(283)
|
|
Other Operating Expenses |
(1 240)
|
(901)
|
(944)
|
(781)
|
(591)
|
(1 078)
|
(1 176)
|
(1 329)
|
(1 451)
|
(6)
|
(1 565)
|
(1 816)
|
(1 764)
|
(7)
|
(1 742)
|
(1 579)
|
(1 664)
|
(7)
|
(282)
|
(808)
|
(1 125)
|
(50)
|
(1 177)
|
(980)
|
(946)
|
(77)
|
(1 220)
|
(1 242)
|
(1 262)
|
(103)
|
(1 293)
|
(1 309)
|
(1 384)
|
(65)
|
(1 591)
|
(1 808)
|
(1 851)
|
(46)
|
(2 024)
|
(2 015)
|
(2 135)
|
|
Operating Income |
483
N/A
|
540
+12%
|
612
+13%
|
655
+7%
|
673
+3%
|
636
-6%
|
672
+6%
|
667
-1%
|
755
+13%
|
753
0%
|
836
+11%
|
942
+13%
|
942
0%
|
966
+3%
|
958
-1%
|
889
-7%
|
802
-10%
|
758
-5%
|
508
-33%
|
1 150
+127%
|
1 420
+23%
|
1 717
+21%
|
1 724
+0%
|
1 742
+1%
|
1 641
-6%
|
1 371
-16%
|
1 174
-14%
|
1 045
-11%
|
966
-8%
|
1 280
+33%
|
1 313
+3%
|
1 359
+3%
|
1 388
+2%
|
1 447
+4%
|
1 484
+3%
|
1 528
+3%
|
1 578
+3%
|
959
-39%
|
827
-14%
|
952
+15%
|
970
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(28)
|
(111)
|
(150)
|
(206)
|
(235)
|
(174)
|
(178)
|
(198)
|
(250)
|
(233)
|
(313)
|
(305)
|
(306)
|
(272)
|
(312)
|
(308)
|
(283)
|
(218)
|
(27)
|
(52)
|
(86)
|
(167)
|
(188)
|
(219)
|
(243)
|
(225)
|
(183)
|
(140)
|
(98)
|
37
|
(61)
|
(65)
|
(64)
|
(11)
|
(54)
|
(64)
|
(95)
|
(107)
|
(152)
|
(153)
|
(133)
|
|
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
|
(100)
|
(100)
|
(100)
|
(97)
|
3
|
3
|
3
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
(32)
|
5
|
5
|
6
|
(53)
|
6
|
6
|
5
|
(34)
|
2
|
5
|
13
|
(10)
|
33
|
48
|
47
|
(29)
|
27
|
44
|
47
|
(22)
|
82
|
45
|
43
|
(8)
|
28
|
34
|
29
|
(11)
|
49
|
45
|
53
|
|
Pre-Tax Income |
456
N/A
|
430
-6%
|
464
+8%
|
451
-3%
|
440
-2%
|
464
+6%
|
495
+7%
|
470
-5%
|
507
+8%
|
487
-4%
|
528
+8%
|
643
+22%
|
641
0%
|
639
0%
|
652
+2%
|
587
-10%
|
525
-11%
|
503
-4%
|
482
-4%
|
1 104
+129%
|
1 347
+22%
|
1 534
+14%
|
1 569
+2%
|
1 571
+0%
|
1 445
-8%
|
1 113
-23%
|
919
-17%
|
850
-8%
|
814
-4%
|
1 195
+47%
|
1 337
+12%
|
1 341
+0%
|
1 370
+2%
|
1 414
+3%
|
1 458
+3%
|
1 498
+3%
|
1 512
+1%
|
838
-45%
|
725
-14%
|
845
+17%
|
891
+5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(92)
|
(99)
|
(107)
|
(84)
|
(75)
|
(111)
|
(118)
|
(128)
|
(143)
|
(87)
|
(96)
|
(121)
|
(103)
|
(90)
|
(79)
|
(64)
|
(75)
|
(108)
|
(141)
|
(332)
|
(405)
|
(306)
|
(321)
|
(263)
|
(218)
|
(244)
|
(167)
|
(173)
|
(164)
|
(256)
|
(292)
|
(294)
|
(301)
|
(339)
|
(351)
|
(360)
|
(363)
|
(206)
|
(185)
|
(221)
|
(238)
|
|
Income from Continuing Operations |
364
|
330
|
357
|
367
|
365
|
353
|
378
|
343
|
364
|
399
|
432
|
523
|
538
|
548
|
572
|
523
|
450
|
396
|
342
|
771
|
942
|
1 228
|
1 248
|
1 308
|
1 227
|
869
|
752
|
678
|
650
|
939
|
1 045
|
1 048
|
1 069
|
1 074
|
1 108
|
1 137
|
1 148
|
632
|
540
|
624
|
653
|
|
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
|
|
Net Income (Common) |
364
N/A
|
330
-9%
|
357
+8%
|
367
+3%
|
365
0%
|
353
-3%
|
378
+7%
|
343
-9%
|
364
+6%
|
399
+10%
|
432
+8%
|
523
+21%
|
538
+3%
|
548
+2%
|
572
+4%
|
523
-9%
|
450
-14%
|
396
-12%
|
342
-14%
|
771
+126%
|
942
+22%
|
1 228
+30%
|
1 248
+2%
|
1 308
+5%
|
1 227
-6%
|
869
-29%
|
752
-13%
|
678
-10%
|
650
-4%
|
939
+44%
|
1 045
+11%
|
1 048
+0%
|
1 069
+2%
|
1 074
+0%
|
1 108
+3%
|
1 137
+3%
|
1 148
+1%
|
632
-45%
|
540
-15%
|
624
+15%
|
653
+5%
|
|
EPS (Diluted) |
12.76
N/A
|
11.58
-9%
|
12.51
+8%
|
12.85
+3%
|
12.79
0%
|
12.34
-4%
|
13.25
+7%
|
11.89
-10%
|
12.76
+7%
|
13.75
+8%
|
15.13
+10%
|
18.32
+21%
|
18.87
+3%
|
18.89
+0%
|
20.08
+6%
|
15.47
-23%
|
14.5
-6%
|
12.77
-12%
|
11.01
-14%
|
24.88
+126%
|
30.38
+22%
|
39.62
+30%
|
40.25
+2%
|
42.19
+5%
|
39.43
-7%
|
28.04
-29%
|
24.24
-14%
|
21.57
-11%
|
20.9
-3%
|
30.29
+45%
|
34.6
+14%
|
35.39
+2%
|
36.1
+2%
|
35.79
-1%
|
37.42
+5%
|
38.42
+3%
|
38.79
+1%
|
21.36
-45%
|
18.26
-15%
|
21.06
+15%
|
22.06
+5%
|