PVR INOX Ltd
NSE:PVRINOX

Watchlist Manager
PVR INOX Ltd Logo
PVR INOX Ltd
NSE:PVRINOX
Watchlist
Price: 1 091 INR -0.58% Market Closed
Market Cap: 107.1B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+122%
5Y
+288%
10Y
+277%
Operating Income
+
3Y
+144%
5Y
-
10Y
+251%
Net Income
+
3Y
+72%
5Y
+92%
10Y
-

Earnings Waterfall
PVR INOX Ltd

Revenue
62.6B INR
Cost of Revenue
-21.4B INR
Gross Profit
41.2B INR
Operating Expenses
-35.6B INR
Operating Income
5.6B INR
Other Expenses
-6B INR
Net Income
-374m INR

Income Statement
PVR INOX Ltd

Rotate your device to view
Income Statement
Currency: INR
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-2016 Sep-2016 Dec-2016 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
125
153
162
163
159
147
145
0
138
0
0
0
159
0
0
0
326
0
0
0
0
0
0
0
735
0
0
0
775
0
0
0
730
0
0
0
758
0
0
0
921
0
0
0
4 396
0
0
0
4 691
0
0
0
4 712
0
0
0
5 417
0
0
0
7 662
0
0
0
7 883
0
0
Revenue
3 521
N/A
3 173
-10%
3 009
-5%
3 255
+8%
3 341
+3%
3 966
+19%
4 394
+11%
4 594
+5%
4 593
0%
4 765
+4%
4 844
+2%
4 914
+1%
5 177
+5%
5 790
+12%
6 282
+8%
6 863
+9%
8 064
+18%
9 622
+19%
11 332
+18%
12 695
+12%
13 475
+6%
13 746
+2%
14 099
+3%
14 935
+6%
14 771
-1%
15 923
+8%
16 593
+4%
17 334
+4%
18 496
+7%
19 338
+5%
20 122
+4%
20 496
+2%
21 194
+3%
22 003
+4%
22 119
+1%
22 383
+1%
23 341
+4%
23 938
+3%
25 470
+6%
28 328
+11%
30 856
+9%
32 697
+6%
35 343
+8%
36 069
+2%
34 144
-5%
25 468
-25%
16 140
-37%
7 437
-54%
2 800
-62%
3 267
+17%
4 066
+24%
9 753
+140%
13 310
+36%
22 530
+69%
28 194
+25%
31 460
+12%
37 507
+19%
40 742
+9%
53 873
+32%
59 925
+11%
61 071
+2%
59 929
-2%
56 151
-6%
57 865
+3%
57 799
0%
60 583
+5%
62 592
+3%
Gross Profit
Cost of Revenue
(1 336)
(1 053)
(855)
(994)
(1 193)
(1 416)
(1 548)
(1 620)
(1 564)
(1 598)
(1 650)
(1 570)
(1 591)
(2 179)
(2 576)
(2 966)
(3 281)
(3 933)
(4 638)
(5 265)
(6 011)
(6 119)
(6 266)
(6 559)
(6 720)
(6 800)
(7 057)
(7 524)
(8 140)
(7 625)
(7 125)
(6 404)
(9 200)
(6 929)
(7 145)
(7 334)
(10 076)
(7 277)
(7 751)
(8 557)
(12 951)
(9 943)
(10 457)
(10 558)
(14 846)
(7 271)
(4 584)
(2 094)
(2 458)
(876)
(1 256)
(2 788)
(5 899)
(6 976)
(8 667)
(9 470)
(15 183)
(12 183)
(16 589)
(19 093)
(24 806)
(18 512)
(17 578)
(18 808)
(23 684)
(20 952)
(21 373)
Gross Profit
2 185
N/A
2 120
-3%
2 154
+2%
2 261
+5%
2 148
-5%
2 550
+19%
2 846
+12%
2 974
+5%
3 029
+2%
3 167
+5%
3 194
+1%
3 345
+5%
3 586
+7%
3 611
+1%
3 706
+3%
3 897
+5%
4 783
+23%
5 689
+19%
6 694
+18%
7 430
+11%
7 464
+0%
7 627
+2%
7 833
+3%
8 376
+7%
8 051
-4%
9 123
+13%
9 536
+5%
9 810
+3%
10 356
+6%
11 713
+13%
12 997
+11%
14 093
+8%
11 994
-15%
15 075
+26%
14 974
-1%
15 049
+1%
13 266
-12%
16 661
+26%
17 719
+6%
19 771
+12%
17 905
-9%
22 754
+27%
24 886
+9%
25 511
+3%
19 298
-24%
18 196
-6%
11 557
-36%
5 343
-54%
342
-94%
2 391
+599%
2 810
+18%
6 965
+148%
7 411
+6%
15 554
+110%
19 527
+26%
21 990
+13%
22 323
+2%
28 559
+28%
37 284
+31%
40 832
+10%
36 265
-11%
41 417
+14%
38 573
-7%
39 057
+1%
34 115
-13%
39 631
+16%
41 219
+4%
Operating Income
Operating Expenses
(2 052)
(2 146)
(2 154)
(2 226)
(2 071)
(2 207)
(2 446)
(2 749)
(2 807)
(2 890)
(2 835)
(2 881)
(3 182)
(3 147)
(3 187)
(3 322)
(4 156)
(4 822)
(5 587)
(6 268)
(6 291)
(6 605)
(7 060)
(7 379)
(7 162)
(7 779)
(7 945)
(8 241)
(8 516)
(9 965)
(11 300)
(12 418)
(10 178)
(13 312)
(13 111)
(13 013)
(10 780)
(13 953)
(14 777)
(16 329)
(13 939)
(18 247)
(19 386)
(19 416)
(13 925)
(17 003)
(14 438)
(12 213)
(9 548)
(11 481)
(11 781)
(13 641)
(12 667)
(14 112)
(17 237)
(19 148)
(19 365)
(26 920)
(31 674)
(35 005)
(30 272)
(36 753)
(36 392)
(36 353)
(31 403)
(35 498)
(35 635)
Selling, General & Administrative
(1 681)
(1 368)
(1 373)
(1 402)
(1 779)
(1 500)
(1 548)
(1 415)
(752)
(1 308)
(1 358)
(1 601)
(2 780)
(1 958)
(2 010)
(2 152)
(3 535)
(3 318)
(3 821)
(4 286)
(4 115)
(4 290)
(4 505)
(4 640)
(5 987)
(4 957)
(5 176)
(5 502)
(7 279)
(6 026)
(6 109)
(6 145)
(8 721)
(6 709)
(6 749)
(6 798)
(9 156)
(6 817)
(6 028)
(5 370)
(11 916)
(3 687)
(3 967)
(4 077)
(8 374)
(3 563)
(2 921)
(2 339)
(3 739)
(2 020)
(2 173)
(2 475)
(6 454)
(3 201)
(3 589)
(3 744)
(10 771)
(4 908)
(5 640)
(6 326)
(16 522)
(6 657)
(6 751)
(6 862)
(16 958)
(6 943)
(7 096)
Depreciation & Amortization
(353)
(370)
(382)
(394)
(274)
(288)
(389)
(570)
(674)
(724)
(638)
(473)
(365)
(418)
(429)
(464)
(560)
(563)
(683)
(774)
(944)
(1 053)
(1 149)
(1 263)
(1 168)
(1 137)
(1 105)
(1 061)
(1 151)
(1 215)
(1 288)
(1 355)
(1 384)
(1 429)
(1 430)
(1 460)
(1 537)
(1 562)
(1 663)
(1 803)
(1 913)
(2 770)
(3 718)
(4 552)
(5 425)
(5 611)
(5 635)
(5 711)
(5 748)
(5 734)
(5 802)
(5 917)
(6 144)
(6 207)
(6 246)
(6 258)
(7 533)
(8 947)
(10 508)
(12 127)
(12 193)
(12 427)
(12 635)
(12 665)
(12 795)
(12 741)
(12 614)
Other Operating Expenses
(18)
(408)
(399)
(430)
(17)
(418)
(509)
(763)
(1 381)
(858)
(839)
(806)
(37)
(771)
(747)
(705)
(62)
(941)
(1 083)
(1 209)
(1 233)
(1 262)
(1 405)
(1 476)
(7)
(1 684)
(1 665)
(1 679)
(88)
(2 724)
(3 903)
(4 919)
(74)
(5 174)
(4 932)
(4 755)
(87)
(5 574)
(7 085)
(9 156)
(110)
(11 790)
(11 701)
(10 787)
(126)
(7 829)
(5 882)
(4 163)
(61)
(3 727)
(3 807)
(5 249)
(69)
(4 704)
(7 403)
(9 146)
(1 060)
(13 064)
(15 526)
(16 552)
(1 557)
(17 669)
(17 006)
(16 826)
(1 650)
(15 814)
(15 925)
Operating Income
133
N/A
(26)
N/A
(0)
+100%
35
N/A
78
+121%
343
+339%
399
+16%
225
-44%
222
-2%
277
+25%
359
+30%
464
+29%
404
-13%
464
+15%
519
+12%
575
+11%
627
+9%
867
+38%
1 108
+28%
1 162
+5%
1 173
+1%
1 023
-13%
773
-24%
997
+29%
889
-11%
1 344
+51%
1 591
+18%
1 569
-1%
1 839
+17%
1 748
-5%
1 697
-3%
1 675
-1%
1 816
+8%
1 763
-3%
1 863
+6%
2 037
+9%
2 485
+22%
2 708
+9%
2 942
+9%
3 442
+17%
3 966
+15%
4 507
+14%
5 500
+22%
6 096
+11%
5 374
-12%
1 193
-78%
(2 881)
N/A
(6 870)
-138%
(9 206)
-34%
(9 090)
+1%
(8 972)
+1%
(6 676)
+26%
(5 256)
+21%
1 442
N/A
2 290
+59%
2 842
+24%
2 959
+4%
1 639
-45%
5 610
+242%
5 827
+4%
5 993
+3%
4 664
-22%
2 181
-53%
2 704
+24%
2 712
+0%
4 133
+52%
5 584
+35%
Pre-Tax Income
Interest Income Expense
(42)
(153)
(162)
(163)
(107)
(147)
(145)
0
(72)
(79)
(124)
(176)
(69)
(191)
(198)
(238)
(326)
(514)
(673)
(787)
(795)
(793)
(777)
(768)
(689)
(801)
(814)
(807)
(455)
(814)
(802)
(814)
(539)
(822)
(836)
(847)
(663)
(846)
(939)
(1 103)
(774)
(2 397)
(3 210)
(4 053)
(4 212)
(4 750)
(4 870)
(4 918)
(4 488)
(4 980)
(4 982)
(4 968)
(4 238)
(5 025)
(5 067)
(5 084)
(5 003)
(6 381)
(7 107)
(7 799)
(7 066)
(8 009)
(8 070)
(8 136)
(7 229)
(7 972)
(7 791)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
122
121
121
(24)
(145)
(145)
(145)
(13)
(54)
(77)
(77)
32
62
85
85
(22)
(54)
(74)
(84)
(116)
(109)
(89)
(79)
(41)
(15)
(21)
(21)
0
(6)
0
0
0
0
0
0
(18)
298
966
3 692
4 433
4 486
5 152
3 177
2 732
0
0
0
(108)
(108)
(108)
(108)
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
(14)
0
0
0
(10)
0
0
0
(9)
0
0
0
(6)
0
0
0
(17)
0
0
0
0
0
0
0
(49)
0
0
0
(66)
0
0
0
(64)
0
0
0
8
0
0
0
(14)
0
0
0
4
0
0
0
1
0
0
0
0
0
0
0
10
0
0
0
11
0
0
0
(6)
0
0
Total Other Income
33
99
92
65
46
72
68
(55)
17
(54)
(30)
96
5
119
101
101
50
97
122
137
113
110
82
70
(5)
175
370
510
250
694
663
615
356
622
488
409
115
192
211
322
(187)
357
358
297
(252)
456
455
453
(128)
370
525
727
(46)
871
818
737
53
831
905
1 293
623
1 604
1 784
1 614
780
1 774
1 715
Pre-Tax Income
110
N/A
(80)
N/A
(70)
+12%
(62)
+11%
7
N/A
267
+3 720%
322
+20%
170
-47%
157
-8%
266
+69%
326
+23%
506
+55%
310
-39%
247
-20%
278
+12%
293
+6%
319
+9%
397
+24%
481
+21%
435
-10%
523
+20%
401
-23%
164
-59%
384
+135%
125
-67%
664
+431%
1 073
+62%
1 188
+11%
1 453
+22%
1 519
+5%
1 469
-3%
1 397
-5%
1 528
+9%
1 548
+1%
1 495
-3%
1 578
+6%
1 945
+23%
2 048
+5%
2 214
+8%
2 660
+20%
2 990
+12%
2 466
-18%
2 648
+7%
2 340
-12%
896
-62%
(2 803)
N/A
(6 330)
-126%
(7 642)
-21%
(9 388)
-23%
(9 214)
+2%
(8 277)
+10%
(7 740)
+6%
(6 807)
+12%
(2 711)
+60%
(1 959)
+28%
(1 505)
+23%
(2 090)
-39%
(4 020)
-92%
(701)
+83%
(787)
-12%
(439)
+44%
(1 741)
-297%
(4 105)
-136%
(3 818)
+7%
(3 743)
+2%
(2 065)
+45%
(492)
+76%
Net Income
Tax Provision
(26)
36
40
53
1
(78)
(102)
(150)
(154)
(174)
(189)
(146)
(57)
(61)
(72)
(88)
124
108
139
235
(19)
38
80
36
(8)
(183)
(367)
(495)
(467)
(541)
(505)
(502)
(570)
(579)
(570)
(596)
(704)
(730)
(790)
(975)
(1 097)
(907)
(966)
(848)
(310)
956
2 166
2 624
1 906
1 794
1 165
1 018
1 922
553
618
426
(1 274)
(696)
(1 638)
(1 583)
112
444
1 025
965
934
501
106
Income from Continuing Operations
83
(44)
(30)
(9)
8
190
220
20
3
92
137
359
253
187
205
205
443
505
620
670
504
439
244
421
116
481
706
694
986
979
963
895
958
969
925
982
1 240
1 318
1 425
1 685
1 894
1 559
1 682
1 492
586
(1 847)
(4 164)
(5 019)
(7 482)
(7 420)
(7 112)
(6 722)
(4 885)
(2 158)
(1 340)
(1 079)
(3 364)
(4 716)
(2 339)
(2 370)
(327)
(1 297)
(3 080)
(2 853)
(2 809)
(1 564)
(386)
Income to Minority Interest
4
(11)
(10)
(3)
5
3
(1)
77
79
94
101
16
1
(12)
(11)
(10)
2
1
0
0
57
62
74
71
11
5
(6)
(7)
(5)
(5)
(4)
1
(1)
5
10
3
7
6
2
6
(57)
53
54
55
5
5
4
5
4
4
5
4
3
4
5
7
13
15
14
11
7
6
8
12
13
15
14
Net Income (Common)
86
N/A
(56)
N/A
(42)
+25%
(14)
+68%
14
N/A
193
+1 277%
218
+13%
97
-56%
82
-15%
186
+127%
238
+28%
376
+58%
254
-32%
175
-31%
194
+11%
195
+1%
445
+128%
505
+14%
620
+23%
670
+8%
561
-16%
501
-11%
318
-37%
492
+55%
128
-74%
486
+280%
701
+44%
687
-2%
981
+43%
974
-1%
959
-2%
896
-7%
958
+7%
974
+2%
935
-4%
985
+5%
1 247
+27%
1 324
+6%
1 427
+8%
1 691
+19%
1 836
+9%
1 612
-12%
1 736
+8%
1 547
-11%
273
-82%
(2 159)
N/A
(4 477)
-107%
(5 332)
-19%
(7 478)
-40%
(7 416)
+1%
(7 108)
+4%
(6 719)
+5%
(4 882)
+27%
(2 154)
+56%
(1 335)
+38%
(1 072)
+20%
(3 351)
-213%
(4 701)
-40%
(2 325)
+51%
(2 359)
-1%
(320)
+86%
(1 291)
-303%
(3 072)
-138%
(2 841)
+8%
(2 796)
+2%
(1 549)
+45%
(374)
+76%
EPS (Diluted)
3.73
N/A
-2.39
N/A
-1.8
+25%
-0.57
+68%
0.58
N/A
7.38
+1 172%
7.87
+7%
3.19
-59%
2.92
-8%
6.68
+129%
8.84
+32%
13.86
+57%
9.4
-32%
6.57
-30%
7.28
+11%
6.82
-6%
14.83
+117%
16.62
+12%
20.39
+23%
22.04
+8%
13.35
-39%
11.93
-11%
7.59
-36%
11.73
+55%
3.04
-74%
11.6
+282%
15.09
+30%
14.39
-5%
21.32
+48%
20.46
-4%
20.14
-2%
18.83
-7%
19.95
+6%
20.47
+3%
19.15
-6%
20.68
+8%
25.97
+26%
27.63
+6%
29.17
+6%
34.22
+17%
38.25
+12%
32.5
-15%
35
+8%
30.03
-14%
5.35
-82%
-41.27
N/A
-82.15
-99%
-96.58
-18%
-135.96
-41%
-121.97
+10%
-116.9
+4%
-107.49
+8%
-80.03
+26%
-34.8
+57%
-21.92
+37%
-17.31
+21%
-51.59
-198%
-47.98
+7%
-23.64
+51%
-23.95
-1%
-3.26
+86%
-13.15
-303%
-31.24
-138%
-28.97
+7%
-28.48
+2%
-15.8
+45%
-3.79
+76%

See Also

Summary
PVRINOX intrinsic value, competitors valuation, and company profile.
DCF Valuation
PVRINOX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
PVRINOX stock valuation using valuation multiples.
Wall Street Estimates
PVRINOX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
PVRINOX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.