Nippon Life India Asset Management Ltd
NSE:NAM-INDIA
Income Statement
Earnings Waterfall
Nippon Life India Asset Management Ltd
Revenue
|
15.2B
INR
|
Cost of Revenue
|
-627.1m
INR
|
Gross Profit
|
14.6B
INR
|
Operating Expenses
|
-5.8B
INR
|
Operating Income
|
8.8B
INR
|
Other Expenses
|
863.5m
INR
|
Net Income
|
9.6B
INR
|
Income Statement
Nippon Life India Asset Management Ltd
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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
13 075
N/A
|
13 845
+6%
|
14 455
+4%
|
15 265
+6%
|
15 918
+4%
|
16 218
+2%
|
16 289
+0%
|
15 697
-4%
|
14 786
-6%
|
14 093
-5%
|
13 184
-6%
|
12 717
-4%
|
12 030
-5%
|
11 110
-8%
|
10 694
-4%
|
10 347
-3%
|
10 621
+3%
|
11 313
+7%
|
12 005
+6%
|
12 706
+6%
|
13 066
+3%
|
13 205
+1%
|
13 242
+0%
|
13 395
+1%
|
13 499
+1%
|
13 879
+3%
|
14 538
+5%
|
15 233
+5%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
0
|
(20)
|
0
|
0
|
(3 127)
|
(3 127)
|
(3 127)
|
(3 127)
|
(2 583)
|
(2 852)
|
(3 003)
|
(3 142)
|
(761)
|
(599)
|
(555)
|
(529)
|
(477)
|
(496)
|
(518)
|
(531)
|
(551)
|
(549)
|
(565)
|
(577)
|
(540)
|
(565)
|
(591)
|
(627)
|
|
Gross Profit |
0
N/A
|
3 660
N/A
|
0
N/A
|
0
N/A
|
12 791
N/A
|
5 161
-60%
|
9 072
+76%
|
12 571
+39%
|
12 204
-3%
|
11 241
-8%
|
10 181
-9%
|
9 575
-6%
|
11 269
+18%
|
10 511
-7%
|
10 139
-4%
|
9 819
-3%
|
10 145
+3%
|
10 817
+7%
|
11 487
+6%
|
12 175
+6%
|
12 515
+3%
|
12 656
+1%
|
12 677
+0%
|
12 817
+1%
|
12 958
+1%
|
13 314
+3%
|
13 947
+5%
|
14 606
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(8 586)
|
(9 286)
|
(9 757)
|
(10 517)
|
(7 796)
|
(7 983)
|
(8 013)
|
(7 600)
|
(6 923)
|
(5 827)
|
(4 699)
|
(3 824)
|
(5 579)
|
(5 302)
|
(5 016)
|
(4 676)
|
(4 943)
|
(4 893)
|
(4 980)
|
(4 999)
|
(4 918)
|
(5 037)
|
(5 057)
|
(5 204)
|
(5 342)
|
(5 487)
|
(5 651)
|
(5 845)
|
|
Selling, General & Administrative |
(8 407)
|
(7 088)
|
(7 468)
|
(8 198)
|
(7 686)
|
(6 038)
|
(4 266)
|
(2 289)
|
(6 713)
|
(3 083)
|
(3 202)
|
(3 262)
|
(5 229)
|
(2 914)
|
(2 737)
|
(2 588)
|
(4 578)
|
(2 695)
|
(2 747)
|
(2 812)
|
(4 622)
|
(2 987)
|
(3 020)
|
(3 038)
|
(5 027)
|
(3 003)
|
(3 037)
|
(3 165)
|
|
Depreciation & Amortization |
(179)
|
(239)
|
(309)
|
(339)
|
(85)
|
(260)
|
(267)
|
(267)
|
(101)
|
(278)
|
(267)
|
(268)
|
(333)
|
(361)
|
(364)
|
(351)
|
(333)
|
(301)
|
(288)
|
(274)
|
(272)
|
(267)
|
(272)
|
(285)
|
(298)
|
(311)
|
(312)
|
(300)
|
|
Other Operating Expenses |
0
|
(1 960)
|
(1 980)
|
(1 980)
|
(25)
|
(1 685)
|
(3 480)
|
(5 044)
|
(110)
|
(2 466)
|
(1 231)
|
(294)
|
(17)
|
(2 027)
|
(1 915)
|
(1 737)
|
(33)
|
(1 898)
|
(1 945)
|
(1 913)
|
(24)
|
(1 783)
|
(1 765)
|
(1 881)
|
(17)
|
(2 173)
|
(2 302)
|
(2 381)
|
|
Operating Income |
4 489
N/A
|
4 539
+1%
|
4 698
+3%
|
4 748
+1%
|
4 995
+5%
|
5 108
+2%
|
5 149
+1%
|
4 971
-3%
|
5 280
+6%
|
5 414
+3%
|
5 482
+1%
|
5 751
+5%
|
5 690
-1%
|
5 210
-8%
|
5 123
-2%
|
5 143
+0%
|
5 202
+1%
|
5 923
+14%
|
6 507
+10%
|
7 176
+10%
|
7 597
+6%
|
7 619
+0%
|
7 619
+0%
|
7 613
0%
|
7 617
+0%
|
7 827
+3%
|
8 296
+6%
|
8 761
+6%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
1 324
|
0
|
2
|
2
|
1 426
|
0
|
0
|
0
|
1 691
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
3 561
|
0
|
0
|
0
|
2 267
|
0
|
0
|
0
|
1 612
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
1 604
|
1 744
|
2 044
|
135
|
1 559
|
1 367
|
1 299
|
31
|
1 766
|
1 661
|
1 694
|
7
|
580
|
993
|
1 722
|
8
|
3 211
|
3 546
|
2 546
|
23
|
1 454
|
1 300
|
1 616
|
49
|
3 004
|
2 964
|
3 415
|
|
Pre-Tax Income |
5 813
N/A
|
6 143
+6%
|
6 443
+5%
|
6 793
+5%
|
6 556
-3%
|
6 666
+2%
|
6 516
-2%
|
6 270
-4%
|
7 002
+12%
|
7 180
+3%
|
7 142
-1%
|
7 445
+4%
|
5 598
-25%
|
5 789
+3%
|
6 116
+6%
|
6 865
+12%
|
8 770
+28%
|
9 134
+4%
|
10 052
+10%
|
9 722
-3%
|
9 887
+2%
|
9 072
-8%
|
8 920
-2%
|
9 229
+3%
|
9 277
+1%
|
10 831
+17%
|
11 259
+4%
|
12 176
+8%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(1 786)
|
(1 826)
|
(1 886)
|
(1 976)
|
(1 984)
|
(2 054)
|
(1 994)
|
(1 949)
|
(2 132)
|
(2 179)
|
(1 905)
|
(1 813)
|
(1 441)
|
(1 327)
|
(1 568)
|
(1 695)
|
(1 976)
|
(2 087)
|
(2 326)
|
(2 371)
|
(2 453)
|
(2 309)
|
(2 228)
|
(2 229)
|
(2 048)
|
(2 391)
|
(2 438)
|
(2 562)
|
|
Income from Continuing Operations |
4 028
|
4 318
|
4 558
|
4 818
|
4 572
|
4 612
|
4 523
|
4 320
|
4 871
|
5 001
|
5 237
|
5 633
|
4 158
|
4 463
|
4 548
|
5 170
|
6 794
|
7 047
|
7 726
|
7 350
|
7 434
|
6 763
|
6 692
|
7 000
|
7 229
|
8 440
|
8 822
|
9 614
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
(15)
|
(25)
|
(11)
|
(11)
|
(10)
|
3
|
(10)
|
(10)
|
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)
|
(2)
|
0
|
0
|
1
|
3
|
(5)
|
(1)
|
(1)
|
3
|
9
|
9
|
14
|
10
|
8
|
4
|
(1)
|
1
|
4
|
10
|
11
|
11
|
|
Net Income (Common) |
4 028
N/A
|
4 318
+7%
|
4 558
+6%
|
4 818
+6%
|
4 557
-5%
|
4 587
+1%
|
4 512
-2%
|
4 307
-5%
|
4 861
+13%
|
5 004
+3%
|
5 228
+4%
|
5 626
+8%
|
4 153
-26%
|
4 462
+7%
|
4 547
+2%
|
5 173
+14%
|
6 803
+32%
|
7 056
+4%
|
7 740
+10%
|
7 361
-5%
|
7 442
+1%
|
6 767
-9%
|
6 691
-1%
|
7 002
+5%
|
7 233
+3%
|
8 450
+17%
|
8 833
+5%
|
9 624
+9%
|
|
EPS (Diluted) |
6.58
N/A
|
7.36
+12%
|
7.77
+6%
|
8.11
+4%
|
7.62
-6%
|
7.47
-2%
|
7.37
-1%
|
7.03
-5%
|
7.94
+13%
|
8.18
+3%
|
8.55
+5%
|
9
+5%
|
6.69
-26%
|
7.22
+8%
|
7.32
+1%
|
8.29
+13%
|
11.04
+33%
|
11.23
+2%
|
12.2
+9%
|
11.58
-5%
|
11.8
+2%
|
10.79
-9%
|
10.66
-1%
|
11.15
+5%
|
11.53
+3%
|
13.5
+17%
|
14.13
+5%
|
15.16
+7%
|