Ratnamani Metals and Tubes Ltd
NSE:RATNAMANI
Income Statement
Earnings Waterfall
Ratnamani Metals and Tubes Ltd
Revenue
|
50.6B
INR
|
Cost of Revenue
|
-32.7B
INR
|
Gross Profit
|
18B
INR
|
Operating Expenses
|
-9.4B
INR
|
Operating Income
|
8.5B
INR
|
Other Expenses
|
-2.3B
INR
|
Net Income
|
6.2B
INR
|
Income Statement
Ratnamani Metals and Tubes Ltd
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-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 |
8 769
N/A
|
8 137
-7%
|
8 839
+9%
|
10 166
+15%
|
11 371
+12%
|
12 185
+7%
|
12 111
-1%
|
12 045
-1%
|
11 956
-1%
|
12 012
+0%
|
12 100
+1%
|
11 957
-1%
|
12 831
+7%
|
13 261
+3%
|
14 031
+6%
|
15 612
+11%
|
17 015
+9%
|
16 885
-1%
|
6 094
-64%
|
13 397
+120%
|
20 682
+54%
|
27 549
+33%
|
27 332
-1%
|
26 132
-4%
|
26 407
+1%
|
25 831
-2%
|
25 762
0%
|
25 428
-1%
|
22 276
-12%
|
22 981
+3%
|
22 461
-2%
|
23 809
+6%
|
28 671
+20%
|
31 388
+9%
|
35 896
+14%
|
37 777
+5%
|
39 494
+5%
|
44 744
+13%
|
46 725
+4%
|
49 039
+5%
|
50 625
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 063)
|
(5 282)
|
(5 786)
|
(6 544)
|
(7 331)
|
(7 955)
|
(7 735)
|
(7 612)
|
(7 467)
|
(7 398)
|
(7 462)
|
(7 369)
|
(8 062)
|
(9 072)
|
(8 892)
|
(9 969)
|
(10 983)
|
(11 883)
|
(4 141)
|
(8 975)
|
(14 034)
|
(20 098)
|
(18 770)
|
(17 725)
|
(17 774)
|
(18 108)
|
(17 238)
|
(17 280)
|
(14 796)
|
(15 803)
|
(13 864)
|
(14 702)
|
(18 692)
|
(22 445)
|
(24 572)
|
(25 819)
|
(26 288)
|
(31 396)
|
(30 365)
|
(31 389)
|
(32 673)
|
|
Gross Profit |
2 706
N/A
|
2 854
+5%
|
3 052
+7%
|
3 621
+19%
|
4 039
+12%
|
4 230
+5%
|
4 376
+3%
|
4 433
+1%
|
4 489
+1%
|
4 614
+3%
|
4 638
+1%
|
4 588
-1%
|
4 769
+4%
|
4 189
-12%
|
5 139
+23%
|
5 643
+10%
|
6 032
+7%
|
5 002
-17%
|
1 952
-61%
|
4 421
+126%
|
6 647
+50%
|
7 452
+12%
|
8 561
+15%
|
8 406
-2%
|
8 632
+3%
|
7 724
-11%
|
8 524
+10%
|
8 148
-4%
|
7 480
-8%
|
7 179
-4%
|
8 597
+20%
|
9 107
+6%
|
9 979
+10%
|
8 942
-10%
|
11 323
+27%
|
11 957
+6%
|
13 205
+10%
|
13 348
+1%
|
16 360
+23%
|
17 650
+8%
|
17 951
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 572)
|
(1 770)
|
(1 817)
|
(2 151)
|
(2 308)
|
(2 764)
|
(3 040)
|
(2 899)
|
(2 974)
|
(2 660)
|
(2 527)
|
(2 735)
|
(2 824)
|
(1 992)
|
(2 930)
|
(3 105)
|
(3 204)
|
(2 542)
|
(1 207)
|
(2 675)
|
(4 048)
|
(3 995)
|
(4 980)
|
(4 805)
|
(4 952)
|
(4 024)
|
(5 139)
|
(5 108)
|
(4 706)
|
(3 732)
|
(5 106)
|
(5 367)
|
(5 798)
|
(4 793)
|
(6 714)
|
(7 011)
|
(7 579)
|
(6 470)
|
(8 738)
|
(9 078)
|
(9 410)
|
|
Selling, General & Administrative |
(498)
|
(493)
|
(507)
|
(543)
|
(569)
|
(567)
|
(581)
|
(634)
|
(652)
|
(721)
|
(768)
|
(752)
|
(793)
|
(1 461)
|
(804)
|
(866)
|
(908)
|
(1 891)
|
(325)
|
(706)
|
(1 035)
|
(3 217)
|
(1 321)
|
(1 336)
|
(1 378)
|
(3 249)
|
(1 432)
|
(1 387)
|
(1 353)
|
(2 994)
|
(1 419)
|
(1 509)
|
(1 592)
|
(3 796)
|
(1 710)
|
(1 738)
|
(1 884)
|
(5 363)
|
(2 311)
|
(2 447)
|
(2 532)
|
|
Depreciation & Amortization |
(390)
|
(401)
|
(407)
|
(411)
|
(419)
|
(425)
|
(424)
|
(423)
|
(423)
|
(424)
|
(431)
|
(439)
|
(451)
|
(459)
|
(478)
|
(530)
|
(543)
|
(544)
|
(159)
|
(318)
|
(474)
|
(624)
|
(608)
|
(593)
|
(589)
|
(585)
|
(585)
|
(583)
|
(565)
|
(569)
|
(618)
|
(665)
|
(721)
|
(802)
|
(800)
|
(798)
|
(812)
|
(833)
|
(887)
|
(936)
|
(978)
|
|
Other Operating Expenses |
(685)
|
(877)
|
(905)
|
(1 199)
|
(1 321)
|
(1 772)
|
(2 033)
|
(1 841)
|
(1 898)
|
(1 514)
|
(1 329)
|
(1 545)
|
(1 581)
|
(72)
|
(1 649)
|
(1 710)
|
(1 753)
|
(107)
|
(722)
|
(1 650)
|
(2 538)
|
(155)
|
(3 051)
|
(2 876)
|
(2 985)
|
(190)
|
(3 121)
|
(3 136)
|
(2 788)
|
(169)
|
(3 068)
|
(3 194)
|
(3 484)
|
(195)
|
(4 205)
|
(4 475)
|
(4 884)
|
(273)
|
(5 541)
|
(5 696)
|
(5 899)
|
|
Operating Income |
1 134
N/A
|
1 085
-4%
|
1 236
+14%
|
1 471
+19%
|
1 732
+18%
|
1 467
-15%
|
1 337
-9%
|
1 535
+15%
|
1 516
-1%
|
1 954
+29%
|
2 111
+8%
|
1 853
-12%
|
1 945
+5%
|
2 197
+13%
|
2 209
+1%
|
2 538
+15%
|
2 829
+11%
|
2 460
-13%
|
746
-70%
|
1 747
+134%
|
2 600
+49%
|
3 456
+33%
|
3 582
+4%
|
3 602
+1%
|
3 682
+2%
|
3 700
+0%
|
3 386
-8%
|
3 041
-10%
|
2 774
-9%
|
3 447
+24%
|
3 491
+1%
|
3 740
+7%
|
4 182
+12%
|
4 150
-1%
|
4 610
+11%
|
4 947
+7%
|
5 626
+14%
|
6 878
+22%
|
7 622
+11%
|
8 572
+12%
|
8 542
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(84)
|
(184)
|
(213)
|
(308)
|
(402)
|
(165)
|
(143)
|
(56)
|
94
|
(122)
|
(106)
|
(92)
|
(94)
|
18
|
(98)
|
(90)
|
(100)
|
182
|
(47)
|
(89)
|
(127)
|
297
|
(139)
|
(154)
|
(175)
|
395
|
(225)
|
(226)
|
(227)
|
225
|
(230)
|
(226)
|
(204)
|
199
|
(208)
|
(201)
|
(240)
|
143
|
(362)
|
(423)
|
(473)
|
|
Non-Reccuring Items |
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
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
|
Total Other Income |
140
|
227
|
210
|
174
|
68
|
90
|
113
|
148
|
194
|
182
|
179
|
160
|
147
|
(50)
|
142
|
154
|
128
|
(21)
|
167
|
273
|
386
|
(47)
|
356
|
465
|
501
|
(31)
|
609
|
534
|
521
|
(39)
|
386
|
338
|
309
|
(42)
|
384
|
394
|
361
|
(83)
|
327
|
332
|
410
|
|
Pre-Tax Income |
1 189
N/A
|
1 127
-5%
|
1 232
+9%
|
1 336
+8%
|
1 398
+5%
|
1 392
0%
|
1 308
-6%
|
1 628
+24%
|
1 805
+11%
|
2 015
+12%
|
2 184
+8%
|
1 921
-12%
|
1 998
+4%
|
2 142
+7%
|
2 254
+5%
|
2 603
+15%
|
2 857
+10%
|
2 621
-8%
|
865
-67%
|
1 930
+123%
|
2 858
+48%
|
3 705
+30%
|
3 799
+3%
|
3 913
+3%
|
4 008
+2%
|
4 064
+1%
|
3 771
-7%
|
3 350
-11%
|
3 068
-8%
|
3 635
+18%
|
3 646
+0%
|
3 851
+6%
|
4 287
+11%
|
4 309
+1%
|
4 786
+11%
|
5 139
+7%
|
5 746
+12%
|
6 935
+21%
|
7 586
+9%
|
8 481
+12%
|
8 478
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(395)
|
(306)
|
(339)
|
(393)
|
(422)
|
(448)
|
(430)
|
(541)
|
(601)
|
(656)
|
(729)
|
(650)
|
(684)
|
(714)
|
(743)
|
(859)
|
(947)
|
(887)
|
(289)
|
(661)
|
(961)
|
(1 176)
|
(1 219)
|
(1 262)
|
(975)
|
(1 128)
|
(965)
|
(741)
|
(868)
|
(875)
|
(880)
|
(936)
|
(1 082)
|
(1 083)
|
(1 194)
|
(1 275)
|
(1 432)
|
(1 813)
|
(1 982)
|
(2 222)
|
(2 232)
|
|
Income from Continuing Operations |
793
|
820
|
893
|
943
|
975
|
943
|
876
|
1 086
|
1 204
|
1 359
|
1 456
|
1 272
|
1 315
|
1 428
|
1 513
|
1 744
|
1 910
|
1 735
|
577
|
1 270
|
1 898
|
2 529
|
2 580
|
2 652
|
3 034
|
2 936
|
2 806
|
2 608
|
2 200
|
2 760
|
2 767
|
2 915
|
3 204
|
3 226
|
3 590
|
3 863
|
4 313
|
5 123
|
5 603
|
6 259
|
6 246
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(18)
|
(28)
|
(33)
|
(24)
|
|
Net Income (Common) |
793
N/A
|
831
+5%
|
904
+9%
|
954
+6%
|
986
+3%
|
1 114
+13%
|
1 047
-6%
|
1 257
+20%
|
1 375
+9%
|
1 359
-1%
|
1 456
+7%
|
1 272
-13%
|
1 315
+3%
|
1 428
+9%
|
1 513
+6%
|
1 744
+15%
|
1 910
+10%
|
1 735
-9%
|
577
-67%
|
1 270
+120%
|
1 898
+49%
|
2 529
+33%
|
2 580
+2%
|
2 652
+3%
|
3 034
+14%
|
3 075
+1%
|
2 945
-4%
|
2 747
-7%
|
2 339
-15%
|
2 760
+18%
|
2 767
+0%
|
2 915
+5%
|
3 204
+10%
|
3 226
+1%
|
3 590
+11%
|
3 863
+8%
|
4 305
+11%
|
5 105
+19%
|
5 575
+9%
|
6 226
+12%
|
6 222
0%
|
|
EPS (Diluted) |
11.16
N/A
|
11.87
+6%
|
12.91
+9%
|
13.64
+6%
|
14.08
+3%
|
15.92
+13%
|
14.95
-6%
|
17.7
+18%
|
19.64
+11%
|
19.42
-1%
|
20.79
+7%
|
18.19
-13%
|
18.78
+3%
|
20.39
+9%
|
21.61
+6%
|
24.91
+15%
|
27.28
+10%
|
24.78
-9%
|
8.23
-67%
|
18.14
+120%
|
27.11
+49%
|
36.12
+33%
|
36.85
+2%
|
37.88
+3%
|
43.34
+14%
|
43.92
+1%
|
42.07
-4%
|
39.24
-7%
|
33.41
-15%
|
39.42
+18%
|
39.52
+0%
|
41.64
+5%
|
45.77
+10%
|
46.08
+1%
|
51.28
+11%
|
55.18
+8%
|
61.5
+11%
|
72.83
+18%
|
80.13
+10%
|
89.08
+11%
|
88.68
0%
|