Mahindra Holidays and Resorts India Ltd
NSE:MHRIL
Income Statement
Earnings Waterfall
Mahindra Holidays and Resorts India Ltd
Revenue
|
26.2B
INR
|
Cost of Revenue
|
-1.8B
INR
|
Gross Profit
|
24.3B
INR
|
Operating Expenses
|
-22.7B
INR
|
Operating Income
|
1.6B
INR
|
Other Expenses
|
-708.6m
INR
|
Net Income
|
895.9m
INR
|
Income Statement
Mahindra Holidays and Resorts India Ltd
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 |
16 044
N/A
|
22 390
+40%
|
23 606
+5%
|
24 004
+2%
|
23 898
0%
|
23 719
-1%
|
20 546
-13%
|
19 803
-4%
|
18 812
-5%
|
17 300
-8%
|
18 068
+4%
|
18 718
+4%
|
19 361
+3%
|
20 133
+4%
|
22 473
+12%
|
22 992
+2%
|
23 480
+2%
|
25 170
+7%
|
25 264
+0%
|
25 834
+2%
|
26 160
+1%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(2 154)
|
(5 477)
|
(3 900)
|
(4 079)
|
(3 684)
|
(6 099)
|
(2 763)
|
(2 640)
|
(2 423)
|
(3 637)
|
(2 102)
|
(1 977)
|
(1 882)
|
(3 867)
|
(1 902)
|
(1 831)
|
(1 761)
|
(5 473)
|
(1 860)
|
(1 923)
|
(1 847)
|
|
Gross Profit |
13 890
N/A
|
16 912
+22%
|
19 706
+17%
|
19 925
+1%
|
20 215
+1%
|
17 620
-13%
|
17 783
+1%
|
17 163
-3%
|
16 389
-5%
|
13 663
-17%
|
15 966
+17%
|
16 741
+5%
|
17 479
+4%
|
16 266
-7%
|
20 571
+26%
|
21 161
+3%
|
21 719
+3%
|
19 697
-9%
|
23 405
+19%
|
23 910
+2%
|
24 313
+2%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(13 751)
|
(16 222)
|
(18 684)
|
(18 506)
|
(18 903)
|
(16 142)
|
(17 191)
|
(16 687)
|
(16 066)
|
(13 781)
|
(16 228)
|
(16 761)
|
(17 453)
|
(15 775)
|
(19 432)
|
(20 076)
|
(20 580)
|
(17 744)
|
(21 870)
|
(22 317)
|
(22 708)
|
|
Selling, General & Administrative |
(4 262)
|
(14 670)
|
(5 787)
|
(5 825)
|
(5 838)
|
(13 014)
|
(5 492)
|
(5 375)
|
(5 206)
|
(10 704)
|
(5 196)
|
(5 262)
|
(5 419)
|
(12 354)
|
(5 895)
|
(6 092)
|
(6 262)
|
(13 460)
|
(6 811)
|
(7 050)
|
(7 265)
|
|
Depreciation & Amortization |
(769)
|
(1 013)
|
(1 358)
|
(1 699)
|
(2 088)
|
(2 471)
|
(2 512)
|
(2 567)
|
(2 589)
|
(2 640)
|
(2 667)
|
(2 673)
|
(2 690)
|
(2 707)
|
(2 731)
|
(2 766)
|
(2 810)
|
(2 900)
|
(3 024)
|
(3 161)
|
(3 293)
|
|
Other Operating Expenses |
(8 721)
|
(538)
|
(11 539)
|
(10 982)
|
(10 977)
|
(658)
|
(9 187)
|
(8 745)
|
(8 271)
|
(437)
|
(8 365)
|
(8 826)
|
(9 344)
|
(713)
|
(10 806)
|
(11 218)
|
(11 508)
|
(1 385)
|
(12 035)
|
(12 106)
|
(12 151)
|
|
Operating Income |
138
N/A
|
691
+400%
|
1 022
+48%
|
1 419
+39%
|
1 312
-8%
|
1 477
+13%
|
592
-60%
|
476
-20%
|
323
-32%
|
(118)
N/A
|
(262)
-121%
|
(19)
+93%
|
26
N/A
|
491
+1 823%
|
1 139
+132%
|
1 085
-5%
|
1 139
+5%
|
1 952
+71%
|
1 535
-21%
|
1 593
+4%
|
1 605
+1%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(197)
|
214
|
(394)
|
(523)
|
(682)
|
(533)
|
(777)
|
(728)
|
(792)
|
(522)
|
(898)
|
(942)
|
(907)
|
(27)
|
(945)
|
(967)
|
(1 120)
|
(331)
|
(1 260)
|
(1 371)
|
(1 425)
|
|
Gain/Loss on Disposition of Assets |
0
|
11
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
|
Total Other Income |
346
|
64
|
634
|
645
|
665
|
73
|
757
|
869
|
1 013
|
677
|
1 335
|
1 510
|
1 561
|
623
|
1 503
|
1 322
|
1 235
|
103
|
1 123
|
1 003
|
1 096
|
|
Pre-Tax Income |
287
N/A
|
980
+241%
|
1 262
+29%
|
1 541
+22%
|
1 296
-16%
|
1 013
-22%
|
572
-44%
|
617
+8%
|
544
-12%
|
25
-95%
|
176
+610%
|
548
+212%
|
679
+24%
|
1 106
+63%
|
1 696
+53%
|
1 440
-15%
|
1 253
-13%
|
1 706
+36%
|
1 397
-18%
|
1 226
-12%
|
1 276
+4%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(215)
|
(385)
|
(475)
|
(477)
|
(500)
|
(359)
|
(248)
|
(251)
|
(204)
|
(165)
|
(206)
|
(269)
|
(259)
|
(429)
|
(508)
|
(435)
|
(519)
|
(568)
|
(548)
|
(577)
|
(384)
|
|
Income from Continuing Operations |
72
|
596
|
787
|
1 064
|
796
|
655
|
323
|
367
|
339
|
(140)
|
(30)
|
280
|
420
|
676
|
1 188
|
1 005
|
734
|
1 138
|
849
|
649
|
892
|
|
Income to Minority Interest |
71
|
8
|
3
|
(19)
|
(9)
|
22
|
40
|
4
|
(17)
|
9
|
(39)
|
(4)
|
(9)
|
(1)
|
(2)
|
1
|
16
|
13
|
7
|
11
|
4
|
|
Net Income (Common) |
143
N/A
|
604
+323%
|
790
+31%
|
1 045
+32%
|
787
-25%
|
(1 321)
N/A
|
(1 634)
-24%
|
(1 627)
+0%
|
(1 675)
-3%
|
(131)
+92%
|
(69)
+48%
|
275
N/A
|
411
+49%
|
675
+64%
|
1 187
+76%
|
1 006
-15%
|
749
-25%
|
1 151
+54%
|
856
-26%
|
660
-23%
|
896
+36%
|
|
EPS (Diluted) |
1.07
N/A
|
4.54
+324%
|
6.01
+32%
|
7.86
+31%
|
5.89
-25%
|
-9.93
N/A
|
-12.29
-24%
|
-12.25
+0%
|
-9.89
+19%
|
-0.66
+93%
|
-0.34
+48%
|
1.38
N/A
|
2.06
+49%
|
3.37
+64%
|
5.92
+76%
|
5.01
-15%
|
3.73
-26%
|
5.73
+54%
|
4.72
-18%
|
3.29
-30%
|
4.46
+36%
|