Kaveri Seed Company Ltd
NSE:KSCL
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Kaveri Seed Company Ltd
NSE:KSCL
|
IN |
|
Samsonite International SA
HKEX:1910
|
LU |
|
Britannia Industries Ltd
NSE:BRITANNIA
|
IN |
|
China Innovation Investment Ltd
HKEX:1217
|
HK |
|
Nippon Chemical Industrial Co Ltd
TSE:4092
|
JP |
|
CTT Systems AB
STO:CTT
|
SE |
|
I
|
Infinity Development Holdings Company Ltd
HKEX:640
|
MO |
|
E
|
Enish Inc
TSE:3667
|
JP |
|
Vaibhav Global Ltd
NSE:VAIBHAVGBL
|
IN |
|
L
|
Labixiaoxin Snacks Group Ltd
HKEX:1262
|
CN |
|
Alkali Metals Ltd
NSE:ALKALI
|
IN |
|
Motilal Oswal Financial Services Ltd
NSE:MOTILALOFS
|
IN |
Income Statement
Earnings Waterfall
Kaveri Seed Company Ltd
Income Statement
Kaveri Seed Company Ltd
| Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
15
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
1
|
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
|
|
| Revenue |
934
N/A
|
969
+4%
|
966
0%
|
1 053
+9%
|
1 094
+4%
|
1 167
+7%
|
1 231
+5%
|
1 554
+26%
|
1 652
+6%
|
1 678
+2%
|
1 621
-3%
|
2 101
+30%
|
2 193
+4%
|
2 291
+4%
|
2 337
+2%
|
3 267
+40%
|
3 393
+4%
|
3 483
+3%
|
3 724
+7%
|
6 112
+64%
|
6 264
+2%
|
6 791
+8%
|
7 120
+5%
|
9 685
+36%
|
10 080
+4%
|
10 465
+4%
|
10 111
-3%
|
11 019
+9%
|
12 024
+9%
|
11 605
-3%
|
11 609
+0%
|
9 981
-14%
|
8 878
-11%
|
8 891
+0%
|
7 453
-16%
|
5 787
-22%
|
6 713
+16%
|
7 561
+13%
|
8 094
+7%
|
8 583
+6%
|
8 834
+3%
|
9 206
+4%
|
9 303
+1%
|
10 223
+10%
|
10 386
+2%
|
10 352
0%
|
10 363
+0%
|
9 466
-9%
|
9 602
+1%
|
9 677
+1%
|
9 700
+0%
|
10 258
+6%
|
10 453
+2%
|
10 633
+2%
|
10 704
+1%
|
11 209
+5%
|
11 251
+0%
|
11 237
0%
|
11 484
+2%
|
12 155
+6%
|
11 816
-3%
|
12 131
+3%
|
12 050
-1%
|
12 603
+5%
|
13 417
+6%
|
13 779
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(351)
|
(364)
|
(409)
|
(416)
|
(439)
|
(465)
|
(475)
|
(635)
|
(661)
|
(673)
|
(654)
|
(662)
|
(720)
|
(760)
|
(767)
|
(1 272)
|
(1 308)
|
(1 338)
|
(1 409)
|
(2 429)
|
(2 461)
|
(2 725)
|
(3 154)
|
(3 887)
|
(4 014)
|
(4 107)
|
(3 751)
|
(3 942)
|
(4 594)
|
(4 392)
|
(4 387)
|
(3 870)
|
(3 779)
|
(3 913)
|
(4 349)
|
(3 023)
|
(3 461)
|
(3 963)
|
(4 468)
|
(4 366)
|
(4 573)
|
(4 716)
|
(4 936)
|
(5 428)
|
(5 552)
|
(5 479)
|
(5 389)
|
(5 154)
|
(5 297)
|
(5 335)
|
(5 320)
|
(5 364)
|
(5 501)
|
(5 562)
|
(5 619)
|
(5 833)
|
(5 756)
|
(5 715)
|
(5 769)
|
(6 292)
|
(6 044)
|
(6 224)
|
(6 017)
|
(6 087)
|
(6 895)
|
(7 162)
|
|
| Gross Profit |
583
N/A
|
605
+4%
|
557
-8%
|
637
+14%
|
655
+3%
|
703
+7%
|
756
+8%
|
919
+22%
|
991
+8%
|
1 006
+1%
|
968
-4%
|
1 439
+49%
|
1 472
+2%
|
1 531
+4%
|
1 570
+3%
|
1 995
+27%
|
2 085
+5%
|
2 145
+3%
|
2 315
+8%
|
3 683
+59%
|
3 803
+3%
|
4 067
+7%
|
3 966
-2%
|
5 799
+46%
|
6 066
+5%
|
6 357
+5%
|
6 360
+0%
|
7 077
+11%
|
7 430
+5%
|
7 213
-3%
|
7 223
+0%
|
6 111
-15%
|
5 099
-17%
|
4 978
-2%
|
3 104
-38%
|
2 765
-11%
|
3 252
+18%
|
3 598
+11%
|
3 626
+1%
|
4 217
+16%
|
4 260
+1%
|
4 490
+5%
|
4 368
-3%
|
4 795
+10%
|
4 834
+1%
|
4 873
+1%
|
4 974
+2%
|
4 312
-13%
|
4 304
0%
|
4 342
+1%
|
4 380
+1%
|
4 894
+12%
|
4 952
+1%
|
5 071
+2%
|
5 085
+0%
|
5 375
+6%
|
5 495
+2%
|
5 522
+0%
|
5 715
+4%
|
5 863
+3%
|
5 772
-2%
|
5 907
+2%
|
6 032
+2%
|
6 516
+8%
|
6 522
+0%
|
6 617
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(298)
|
(313)
|
(324)
|
(381)
|
(400)
|
(433)
|
(478)
|
(605)
|
(668)
|
(676)
|
(656)
|
(1 047)
|
(1 056)
|
(1 110)
|
(1 133)
|
(1 354)
|
(1 435)
|
(1 492)
|
(1 646)
|
(2 589)
|
(2 703)
|
(2 916)
|
(2 695)
|
(3 922)
|
(4 170)
|
(4 218)
|
(4 312)
|
(4 334)
|
(4 467)
|
(4 251)
|
(4 276)
|
(3 270)
|
(3 075)
|
(3 245)
|
(1 501)
|
(778)
|
(1 184)
|
(1 586)
|
(1 737)
|
(2 018)
|
(2 012)
|
(2 146)
|
(2 092)
|
(2 003)
|
(2 063)
|
(2 095)
|
(2 216)
|
(2 421)
|
(2 510)
|
(2 574)
|
(2 564)
|
(2 608)
|
(2 645)
|
(2 703)
|
(2 773)
|
(2 761)
|
(2 862)
|
(2 950)
|
(3 137)
|
(3 131)
|
(3 190)
|
(3 289)
|
(3 521)
|
(3 635)
|
(3 754)
|
(3 844)
|
|
| Selling, General & Administrative |
(42)
|
(46)
|
(303)
|
(57)
|
(58)
|
(70)
|
(446)
|
(78)
|
(90)
|
(86)
|
(615)
|
(95)
|
(97)
|
(101)
|
(1 031)
|
(110)
|
(110)
|
(138)
|
(1 546)
|
(175)
|
(186)
|
(188)
|
(2 573)
|
(213)
|
(248)
|
(263)
|
(4 148)
|
(300)
|
(319)
|
(324)
|
(4 126)
|
(303)
|
(295)
|
(323)
|
(1 227)
|
(137)
|
(261)
|
(402)
|
(1 508)
|
(554)
|
(578)
|
(659)
|
(1 835)
|
(701)
|
(763)
|
(787)
|
(1 993)
|
(885)
|
(903)
|
(921)
|
(2 354)
|
(942)
|
(919)
|
(929)
|
(2 567)
|
(1 023)
|
(1 102)
|
(1 178)
|
(2 857)
|
(1 221)
|
(1 262)
|
(1 320)
|
(3 123)
|
(1 463)
|
(1 485)
|
(1 501)
|
|
| Depreciation & Amortization |
(16)
|
(19)
|
(21)
|
(24)
|
(27)
|
(30)
|
(32)
|
(33)
|
(35)
|
(36)
|
(41)
|
(56)
|
(73)
|
(90)
|
(102)
|
(105)
|
(104)
|
(103)
|
(100)
|
(102)
|
(106)
|
(112)
|
(122)
|
(131)
|
(142)
|
(154)
|
(164)
|
(149)
|
(132)
|
(111)
|
(151)
|
(186)
|
(223)
|
(283)
|
(274)
|
(58)
|
(108)
|
(164)
|
(230)
|
(234)
|
(246)
|
(255)
|
(257)
|
(249)
|
(243)
|
(233)
|
(222)
|
(216)
|
(210)
|
(209)
|
(209)
|
(209)
|
(209)
|
(208)
|
(205)
|
(215)
|
(224)
|
(239)
|
(280)
|
(300)
|
(318)
|
(338)
|
(398)
|
(458)
|
(527)
|
(593)
|
|
| Other Operating Expenses |
(240)
|
(249)
|
0
|
(300)
|
(315)
|
(334)
|
0
|
(493)
|
(543)
|
(554)
|
0
|
(895)
|
(886)
|
(920)
|
0
|
(1 139)
|
(1 221)
|
(1 251)
|
0
|
(2 312)
|
(2 411)
|
(2 616)
|
0
|
(3 578)
|
(3 780)
|
(3 802)
|
0
|
(3 884)
|
(4 016)
|
(3 816)
|
0
|
(2 781)
|
(2 556)
|
(2 639)
|
0
|
(584)
|
(815)
|
(1 020)
|
0
|
(1 229)
|
(1 188)
|
(1 232)
|
0
|
(1 053)
|
(1 057)
|
(1 075)
|
0
|
(1 319)
|
(1 397)
|
(1 445)
|
0
|
(1 457)
|
(1 516)
|
(1 567)
|
0
|
(1 523)
|
(1 536)
|
(1 534)
|
0
|
(1 610)
|
(1 609)
|
(1 630)
|
0
|
(1 713)
|
(1 743)
|
(1 751)
|
|
| Operating Income |
285
N/A
|
292
+3%
|
233
-20%
|
256
+10%
|
256
0%
|
270
+6%
|
278
+3%
|
314
+13%
|
324
+3%
|
330
+2%
|
311
-6%
|
392
+26%
|
417
+6%
|
421
+1%
|
436
+4%
|
641
+47%
|
650
+1%
|
654
+1%
|
670
+2%
|
1 094
+63%
|
1 100
+1%
|
1 151
+5%
|
1 271
+10%
|
1 877
+48%
|
1 896
+1%
|
2 139
+13%
|
2 048
-4%
|
2 744
+34%
|
2 963
+8%
|
2 962
0%
|
2 947
-1%
|
2 842
-4%
|
2 024
-29%
|
1 733
-14%
|
1 603
-8%
|
1 986
+24%
|
2 068
+4%
|
2 012
-3%
|
1 889
-6%
|
2 199
+16%
|
2 249
+2%
|
2 344
+4%
|
2 275
-3%
|
2 792
+23%
|
2 772
-1%
|
2 778
+0%
|
2 758
-1%
|
1 891
-31%
|
1 794
-5%
|
1 768
-1%
|
1 816
+3%
|
2 286
+26%
|
2 307
+1%
|
2 368
+3%
|
2 312
-2%
|
2 615
+13%
|
2 633
+1%
|
2 572
-2%
|
2 579
+0%
|
2 732
+6%
|
2 583
-5%
|
2 618
+1%
|
2 511
-4%
|
2 881
+15%
|
2 767
-4%
|
2 772
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
(16)
|
7
|
(17)
|
(19)
|
(21)
|
(7)
|
(16)
|
(13)
|
(16)
|
(15)
|
(24)
|
(35)
|
(44)
|
(32)
|
(40)
|
(32)
|
(33)
|
(5)
|
(33)
|
(27)
|
(18)
|
33
|
(11)
|
(10)
|
(3)
|
95
|
(2)
|
(2)
|
(3)
|
150
|
(2)
|
(2)
|
(2)
|
109
|
(1)
|
(3)
|
(4)
|
409
|
(5)
|
(5)
|
(5)
|
439
|
(5)
|
(6)
|
(5)
|
446
|
(4)
|
(3)
|
(3)
|
401
|
(1)
|
(1)
|
(2)
|
533
|
(2)
|
(2)
|
(2)
|
617
|
(3)
|
(2)
|
(2)
|
443
|
(3)
|
(3)
|
(3)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
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
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Total Other Income |
13
|
17
|
0
|
24
|
24
|
22
|
0
|
7
|
4
|
3
|
15
|
19
|
21
|
21
|
(2)
|
12
|
12
|
11
|
(3)
|
34
|
39
|
58
|
0
|
75
|
80
|
92
|
(1)
|
97
|
131
|
124
|
5
|
141
|
148
|
165
|
17
|
166
|
295
|
398
|
11
|
305
|
204
|
178
|
8
|
650
|
726
|
725
|
6
|
373
|
420
|
412
|
9
|
336
|
260
|
512
|
9
|
591
|
651
|
462
|
11
|
607
|
603
|
586
|
17
|
470
|
398
|
362
|
|
| Pre-Tax Income |
281
N/A
|
294
+4%
|
240
-18%
|
264
+10%
|
261
-1%
|
271
+4%
|
271
+0%
|
306
+13%
|
315
+3%
|
317
+1%
|
312
-2%
|
387
+24%
|
403
+4%
|
398
-1%
|
403
+1%
|
613
+52%
|
630
+3%
|
632
+0%
|
610
-3%
|
1 095
+80%
|
1 112
+2%
|
1 192
+7%
|
1 319
+11%
|
1 941
+47%
|
1 966
+1%
|
2 229
+13%
|
2 143
-4%
|
2 839
+32%
|
3 092
+9%
|
3 084
0%
|
3 100
+1%
|
2 981
-4%
|
2 170
-27%
|
1 896
-13%
|
1 729
-9%
|
2 151
+24%
|
2 361
+10%
|
2 406
+2%
|
2 311
-4%
|
2 499
+8%
|
2 448
-2%
|
2 518
+3%
|
2 727
+8%
|
3 436
+26%
|
3 492
+2%
|
3 498
+0%
|
3 210
-8%
|
2 261
-30%
|
2 212
-2%
|
2 177
-2%
|
2 228
+2%
|
2 622
+18%
|
2 566
-2%
|
2 878
+12%
|
2 859
-1%
|
3 204
+12%
|
3 282
+2%
|
3 031
-8%
|
3 208
+6%
|
3 337
+4%
|
3 183
-5%
|
3 202
+1%
|
2 972
-7%
|
3 349
+13%
|
3 163
-6%
|
3 131
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(98)
|
(100)
|
(72)
|
(31)
|
(20)
|
(17)
|
(22)
|
(17)
|
(18)
|
(18)
|
(21)
|
(16)
|
(21)
|
(21)
|
22
|
25
|
24
|
24
|
(29)
|
(34)
|
(42)
|
(43)
|
(38)
|
(48)
|
(43)
|
(47)
|
(52)
|
(59)
|
(69)
|
(68)
|
(92)
|
(93)
|
(92)
|
(86)
|
(55)
|
(50)
|
(105)
|
(121)
|
(137)
|
(124)
|
(93)
|
(106)
|
(127)
|
(175)
|
(132)
|
(132)
|
(98)
|
(65)
|
(122)
|
(109)
|
(100)
|
(92)
|
(110)
|
(111)
|
(132)
|
(174)
|
(167)
|
(187)
|
(209)
|
(178)
|
(174)
|
(155)
|
(149)
|
(166)
|
(134)
|
(123)
|
|
| Income from Continuing Operations |
183
|
194
|
168
|
233
|
242
|
254
|
249
|
289
|
296
|
299
|
291
|
371
|
381
|
377
|
425
|
639
|
653
|
656
|
581
|
1 062
|
1 071
|
1 148
|
1 281
|
1 893
|
1 923
|
2 182
|
2 092
|
2 780
|
3 023
|
3 016
|
3 008
|
2 888
|
2 079
|
1 810
|
1 675
|
2 101
|
2 256
|
2 285
|
2 174
|
2 375
|
2 355
|
2 412
|
2 599
|
3 261
|
3 360
|
3 366
|
3 112
|
2 195
|
2 090
|
2 069
|
2 128
|
2 530
|
2 456
|
2 767
|
2 726
|
3 030
|
3 115
|
2 844
|
2 999
|
3 158
|
3 009
|
3 047
|
2 823
|
3 183
|
3 030
|
3 008
|
|
| 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
|
(2)
|
(3)
|
(2)
|
(4)
|
(1)
|
(1)
|
2
|
2
|
1
|
4
|
4
|
(2)
|
(3)
|
0
|
0
|
(4)
|
(2)
|
(8)
|
(9)
|
(13)
|
(14)
|
(12)
|
(7)
|
(6)
|
(6)
|
0
|
(3)
|
(5)
|
(6)
|
(13)
|
(9)
|
(16)
|
(16)
|
(9)
|
(11)
|
(11)
|
(6)
|
(7)
|
(10)
|
(3)
|
2
|
(1)
|
|
| Net Income (Common) |
219
N/A
|
230
+5%
|
140
-39%
|
201
+44%
|
207
+3%
|
211
+2%
|
229
+9%
|
273
+19%
|
283
+3%
|
294
+4%
|
291
-1%
|
371
+28%
|
381
+3%
|
377
-1%
|
425
+13%
|
586
+38%
|
600
+2%
|
603
+0%
|
581
-4%
|
1 114
+92%
|
1 123
+1%
|
1 201
+7%
|
1 281
+7%
|
1 893
+48%
|
1 921
+1%
|
2 179
+13%
|
2 090
-4%
|
2 775
+33%
|
3 022
+9%
|
3 015
0%
|
3 010
0%
|
2 890
-4%
|
2 080
-28%
|
1 814
-13%
|
1 679
-7%
|
2 099
+25%
|
2 254
+7%
|
2 285
+1%
|
2 175
-5%
|
2 371
+9%
|
2 353
-1%
|
2 404
+2%
|
2 590
+8%
|
3 247
+25%
|
3 346
+3%
|
3 354
+0%
|
3 105
-7%
|
2 189
-29%
|
2 083
-5%
|
2 068
-1%
|
2 125
+3%
|
2 525
+19%
|
2 450
-3%
|
2 754
+12%
|
2 717
-1%
|
3 014
+11%
|
3 098
+3%
|
2 835
-8%
|
2 987
+5%
|
3 147
+5%
|
3 003
-5%
|
3 040
+1%
|
2 813
-7%
|
3 179
+13%
|
3 031
-5%
|
3 007
-1%
|
|
| EPS (Diluted) |
2.47
N/A
|
3.36
+36%
|
2.04
-39%
|
2.99
+47%
|
3.48
+16%
|
4.47
+28%
|
3.63
-19%
|
3.98
+10%
|
4.11
+3%
|
4.28
+4%
|
4.21
-2%
|
5.42
+29%
|
5.57
+3%
|
5.5
-1%
|
6.15
+12%
|
8.55
+39%
|
8.76
+2%
|
8.8
+0%
|
8.42
-4%
|
16.26
+93%
|
16.4
+1%
|
17.54
+7%
|
18.56
+6%
|
27.55
+48%
|
27.91
+1%
|
31.72
+14%
|
30.28
-5%
|
40.3
+33%
|
43.92
+9%
|
43.76
0%
|
43.62
0%
|
41.82
-4%
|
30.09
-28%
|
26.27
-13%
|
24.33
-7%
|
31.76
+31%
|
23.89
-25%
|
36.21
+52%
|
33.98
-6%
|
37.58
+11%
|
37.29
-1%
|
38.09
+2%
|
41.77
+10%
|
54.57
+31%
|
56.32
+3%
|
56.28
0%
|
52.62
-7%
|
36.79
-30%
|
35.73
-3%
|
51.71
+45%
|
36.63
-29%
|
43.91
+20%
|
42.09
-4%
|
53.69
+28%
|
47.89
-11%
|
54.1
+13%
|
59.85
+11%
|
60.65
+1%
|
54.58
-10%
|
61.95
+14%
|
148.72
+140%
|
58.46
-61%
|
55.1
-6%
|
62.16
+13%
|
59.33
-5%
|
63.82
+8%
|
|