PSP Projects Ltd
NSE:PSPPROJECT
Income Statement
Earnings Waterfall
PSP Projects Ltd
Revenue
|
25.7B
INR
|
Cost of Revenue
|
-21.3B
INR
|
Gross Profit
|
4.4B
INR
|
Operating Expenses
|
-2.1B
INR
|
Operating Income
|
2.3B
INR
|
Other Expenses
|
-784.4m
INR
|
Net Income
|
1.5B
INR
|
Income Statement
PSP Projects 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 |
7 123
N/A
|
10 504
+47%
|
11 199
+7%
|
12 199
+9%
|
13 810
+13%
|
14 993
+9%
|
12 985
-13%
|
12 295
-5%
|
11 965
-3%
|
12 409
+4%
|
14 513
+17%
|
15 987
+10%
|
16 942
+6%
|
17 481
+3%
|
17 788
+2%
|
17 483
-2%
|
17 629
+1%
|
19 378
+10%
|
21 034
+9%
|
23 630
+12%
|
25 676
+9%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
(5 751)
|
(8 477)
|
(9 033)
|
(9 847)
|
(11 230)
|
(12 349)
|
(10 818)
|
(10 319)
|
(10 061)
|
(10 397)
|
(12 042)
|
(13 177)
|
(13 803)
|
(13 895)
|
(14 058)
|
(13 837)
|
(14 077)
|
(15 894)
|
(17 285)
|
(19 480)
|
(21 294)
|
|
Gross Profit |
1 372
N/A
|
2 027
+48%
|
2 166
+7%
|
2 352
+9%
|
2 581
+10%
|
2 644
+2%
|
2 166
-18%
|
1 976
-9%
|
1 904
-4%
|
2 011
+6%
|
2 471
+23%
|
2 811
+14%
|
3 139
+12%
|
3 586
+14%
|
3 730
+4%
|
3 646
-2%
|
3 552
-3%
|
3 484
-2%
|
3 748
+8%
|
4 151
+11%
|
4 383
+6%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(551)
|
(783)
|
(838)
|
(888)
|
(951)
|
(1 004)
|
(947)
|
(927)
|
(942)
|
(916)
|
(990)
|
(1 047)
|
(1 093)
|
(1 314)
|
(1 414)
|
(1 503)
|
(1 555)
|
(1 583)
|
(1 696)
|
(1 821)
|
(2 064)
|
|
Selling, General & Administrative |
(315)
|
(534)
|
(470)
|
(508)
|
(553)
|
(730)
|
(554)
|
(541)
|
(525)
|
(656)
|
(564)
|
(586)
|
(613)
|
(990)
|
(789)
|
(859)
|
(930)
|
(1 180)
|
(999)
|
(1 069)
|
(1 172)
|
|
Depreciation & Amortization |
(169)
|
(243)
|
(253)
|
(258)
|
(265)
|
(267)
|
(270)
|
(270)
|
(265)
|
(256)
|
(249)
|
(257)
|
(286)
|
(321)
|
(354)
|
(374)
|
(379)
|
(400)
|
(431)
|
(484)
|
(573)
|
|
Other Operating Expenses |
(67)
|
(6)
|
(114)
|
(122)
|
(132)
|
(7)
|
(123)
|
(116)
|
(152)
|
(3)
|
(177)
|
(205)
|
(194)
|
(3)
|
(271)
|
(270)
|
(247)
|
(3)
|
(266)
|
(267)
|
(319)
|
|
Operating Income |
820
N/A
|
1 244
+52%
|
1 328
+7%
|
1 464
+10%
|
1 630
+11%
|
1 640
+1%
|
1 219
-26%
|
1 048
-14%
|
963
-8%
|
1 096
+14%
|
1 481
+35%
|
1 763
+19%
|
2 045
+16%
|
2 272
+11%
|
2 316
+2%
|
2 143
-7%
|
1 996
-7%
|
1 901
-5%
|
2 052
+8%
|
2 330
+14%
|
2 319
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
(64)
|
158
|
(109)
|
(123)
|
(141)
|
147
|
(152)
|
(159)
|
(147)
|
59
|
(155)
|
(148)
|
(216)
|
27
|
(286)
|
(319)
|
(322)
|
(11)
|
(355)
|
(409)
|
(460)
|
|
Non-Reccuring Items |
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(8)
|
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
|
7
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
|
Total Other Income |
163
|
(26)
|
217
|
226
|
233
|
(56)
|
237
|
215
|
198
|
(42)
|
153
|
153
|
206
|
(82)
|
238
|
257
|
230
|
(67)
|
251
|
248
|
248
|
|
Pre-Tax Income |
919
N/A
|
1 374
+49%
|
1 435
+4%
|
1 567
+9%
|
1 722
+10%
|
1 731
+1%
|
1 305
-25%
|
1 104
-15%
|
1 013
-8%
|
1 109
+9%
|
1 480
+33%
|
1 768
+20%
|
2 035
+15%
|
2 216
+9%
|
2 267
+2%
|
2 081
-8%
|
1 904
-8%
|
1 831
-4%
|
1 949
+6%
|
2 170
+11%
|
2 108
-3%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(325)
|
(482)
|
(501)
|
(485)
|
(488)
|
(450)
|
(309)
|
(276)
|
(263)
|
(276)
|
(373)
|
(451)
|
(500)
|
(553)
|
(562)
|
(524)
|
(497)
|
(485)
|
(514)
|
(566)
|
(546)
|
|
Income from Continuing Operations |
594
|
892
|
934
|
1 082
|
1 234
|
1 280
|
996
|
828
|
751
|
834
|
1 107
|
1 318
|
1 535
|
1 663
|
1 705
|
1 557
|
1 407
|
1 346
|
1 434
|
1 604
|
1 561
|
|
Income to Minority Interest |
2
|
2
|
3
|
3
|
2
|
2
|
2
|
2
|
6
|
6
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
2
|
3
|
(5)
|
(18)
|
(18)
|
(24)
|
(13)
|
(0)
|
(4)
|
4
|
3
|
3
|
5
|
(27)
|
(27)
|
(27)
|
(27)
|
|
Net Income (Common) |
596
N/A
|
894
+50%
|
937
+5%
|
1 089
+16%
|
1 243
+14%
|
1 285
+3%
|
997
-22%
|
813
-19%
|
739
-9%
|
815
+10%
|
1 099
+35%
|
1 322
+20%
|
1 532
+16%
|
1 667
+9%
|
1 708
+2%
|
1 559
-9%
|
1 412
-9%
|
1 319
-7%
|
1 408
+7%
|
1 577
+12%
|
1 534
-3%
|
|
EPS (Diluted) |
16.49
N/A
|
24.84
+51%
|
26.01
+5%
|
29.9
+15%
|
34.52
+15%
|
35.69
+3%
|
27.77
-22%
|
22.26
-20%
|
20.54
-8%
|
22.65
+10%
|
30.54
+35%
|
36.74
+20%
|
42.55
+16%
|
46.29
+9%
|
47.44
+2%
|
43.31
-9%
|
39.21
-9%
|
36.65
-7%
|
39.09
+7%
|
43.81
+12%
|
42.62
-3%
|