Raymond Ltd
NSE:RAYMOND
Income Statement
Earnings Waterfall
Raymond Ltd
Revenue
|
85.6B
INR
|
Cost of Revenue
|
-49.6B
INR
|
Gross Profit
|
36B
INR
|
Operating Expenses
|
-26.4B
INR
|
Operating Income
|
9.5B
INR
|
Other Expenses
|
6.5B
INR
|
Net Income
|
16B
INR
|
Income Statement
Raymond Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
43 732
N/A
|
45 480
+4%
|
47 703
+5%
|
50 006
+5%
|
51 761
+4%
|
53 326
+3%
|
52 453
-2%
|
51 772
-1%
|
51 751
0%
|
51 768
+0%
|
52 254
+1%
|
53 931
+3%
|
53 198
-1%
|
53 913
+1%
|
55 309
+3%
|
55 729
+1%
|
57 502
+3%
|
59 064
+3%
|
59 602
+1%
|
62 125
+4%
|
64 035
+3%
|
65 823
+3%
|
67 668
+3%
|
68 022
+1%
|
70 124
+3%
|
64 824
-8%
|
52 104
-20%
|
40 014
-23%
|
33 594
-16%
|
34 465
+3%
|
41 090
+19%
|
49 861
+21%
|
55 861
+12%
|
61 785
+11%
|
70 809
+15%
|
76 978
+9%
|
80 226
+4%
|
82 147
+2%
|
82 580
+1%
|
83 432
+1%
|
85 612
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(25 016)
|
(26 268)
|
(27 955)
|
(29 872)
|
(30 885)
|
(31 804)
|
(30 774)
|
(30 124)
|
(29 904)
|
(29 675)
|
(29 940)
|
(31 056)
|
(30 542)
|
(30 984)
|
(31 786)
|
(31 798)
|
(33 082)
|
(34 014)
|
(34 144)
|
(35 411)
|
(36 411)
|
(37 271)
|
(38 635)
|
(39 053)
|
(40 611)
|
(37 592)
|
(30 416)
|
(24 273)
|
(21 236)
|
(21 923)
|
(25 875)
|
(30 539)
|
(33 482)
|
(37 130)
|
(42 099)
|
(45 571)
|
(47 274)
|
(48 112)
|
(48 259)
|
(48 509)
|
(49 639)
|
|
Gross Profit |
18 717
N/A
|
19 212
+3%
|
19 748
+3%
|
20 134
+2%
|
20 876
+4%
|
21 522
+3%
|
21 679
+1%
|
21 648
0%
|
21 847
+1%
|
22 093
+1%
|
22 314
+1%
|
22 875
+3%
|
22 656
-1%
|
22 929
+1%
|
23 522
+3%
|
23 929
+2%
|
24 418
+2%
|
25 050
+3%
|
25 457
+2%
|
26 713
+5%
|
27 622
+3%
|
28 552
+3%
|
29 032
+2%
|
28 969
0%
|
29 515
+2%
|
27 231
-8%
|
21 689
-20%
|
15 743
-27%
|
12 360
-21%
|
12 542
+1%
|
15 217
+21%
|
19 323
+27%
|
22 379
+16%
|
24 655
+10%
|
28 711
+16%
|
31 409
+9%
|
32 954
+5%
|
34 035
+3%
|
34 322
+1%
|
34 923
+2%
|
35 973
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(16 187)
|
(16 185)
|
(16 743)
|
(17 254)
|
(17 949)
|
(18 853)
|
(19 121)
|
(19 880)
|
(20 389)
|
(19 799)
|
(20 269)
|
(20 601)
|
(20 921)
|
(21 433)
|
(21 988)
|
(22 103)
|
(22 203)
|
(22 428)
|
(22 666)
|
(23 546)
|
(23 975)
|
(24 590)
|
(25 171)
|
(25 259)
|
(25 684)
|
(25 374)
|
(23 300)
|
(20 493)
|
(17 920)
|
(16 132)
|
(16 830)
|
(17 801)
|
(19 078)
|
(22 082)
|
(23 751)
|
(24 881)
|
(25 968)
|
(25 126)
|
(24 813)
|
(25 697)
|
(26 444)
|
|
Selling, General & Administrative |
(5 475)
|
(14 237)
|
(5 672)
|
(5 827)
|
(5 979)
|
(14 799)
|
(6 680)
|
(6 755)
|
(6 914)
|
(16 942)
|
(7 101)
|
(7 419)
|
(7 543)
|
(18 344)
|
(7 736)
|
(7 802)
|
(7 953)
|
(19 068)
|
(8 546)
|
(8 888)
|
(9 181)
|
(20 813)
|
(9 580)
|
(9 793)
|
(9 958)
|
(20 019)
|
(9 246)
|
(8 147)
|
(7 281)
|
(11 754)
|
(6 965)
|
(7 544)
|
(8 122)
|
(17 934)
|
(11 441)
|
(11 872)
|
(12 224)
|
(20 356)
|
(10 659)
|
(10 942)
|
(11 237)
|
|
Depreciation & Amortization |
(1 952)
|
(1 958)
|
(1 873)
|
(1 783)
|
(1 708)
|
(1 619)
|
(1 580)
|
(1 553)
|
(1 524)
|
(1 589)
|
(1 601)
|
(1 564)
|
(1 566)
|
(1 569)
|
(1 587)
|
(1 641)
|
(1 682)
|
(1 703)
|
(1 790)
|
(1 906)
|
(1 956)
|
(1 965)
|
(2 312)
|
(2 670)
|
(3 067)
|
(3 398)
|
(3 426)
|
(3 396)
|
(3 283)
|
(3 142)
|
(2 910)
|
(2 681)
|
(2 514)
|
(2 398)
|
(2 373)
|
(2 347)
|
(2 328)
|
(2 354)
|
(2 366)
|
(2 445)
|
(2 570)
|
|
Other Operating Expenses |
(8 760)
|
10
|
(9 199)
|
(9 645)
|
(10 261)
|
(2 436)
|
(10 861)
|
(11 572)
|
(11 951)
|
(1 267)
|
(11 567)
|
(11 618)
|
(11 814)
|
(1 520)
|
(12 667)
|
(12 661)
|
(12 568)
|
(1 656)
|
(12 329)
|
(12 751)
|
(12 837)
|
(1 812)
|
(13 278)
|
(12 795)
|
(12 658)
|
(1 956)
|
(10 630)
|
(8 950)
|
(7 356)
|
(1 236)
|
(6 955)
|
(7 577)
|
(8 441)
|
(1 749)
|
(9 937)
|
(10 662)
|
(11 416)
|
(2 417)
|
(11 787)
|
(12 309)
|
(12 637)
|
|
Operating Income |
2 530
N/A
|
3 027
+20%
|
3 006
-1%
|
2 882
-4%
|
2 928
+2%
|
2 670
-9%
|
2 559
-4%
|
1 767
-31%
|
1 457
-18%
|
2 294
+57%
|
2 045
-11%
|
2 275
+11%
|
1 736
-24%
|
1 497
-14%
|
1 535
+3%
|
1 828
+19%
|
2 218
+21%
|
2 622
+18%
|
2 793
+7%
|
3 168
+13%
|
3 648
+15%
|
3 962
+9%
|
3 863
-2%
|
3 712
-4%
|
3 832
+3%
|
1 858
-52%
|
(1 612)
N/A
|
(4 752)
-195%
|
(5 563)
-17%
|
(3 590)
+35%
|
(1 615)
+55%
|
1 522
N/A
|
3 302
+117%
|
2 573
-22%
|
4 961
+93%
|
6 528
+32%
|
6 986
+7%
|
8 909
+28%
|
9 509
+7%
|
9 227
-3%
|
9 530
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 930)
|
(1 454)
|
(1 996)
|
(2 034)
|
(2 019)
|
(1 333)
|
(1 973)
|
(1 916)
|
(1 838)
|
(182)
|
(1 832)
|
(1 870)
|
(1 977)
|
(198)
|
(2 044)
|
(2 034)
|
(1 939)
|
72
|
(1 937)
|
(2 061)
|
(2 373)
|
(9)
|
(2 610)
|
(2 746)
|
(1 175)
|
930
|
(1 755)
|
(1 822)
|
(3 208)
|
(435)
|
(2 491)
|
(2 265)
|
(2 270)
|
(934)
|
(2 301)
|
(2 285)
|
(2 464)
|
(641)
|
7 270
|
7 031
|
6 708
|
|
Non-Reccuring Items |
(58)
|
(400)
|
(289)
|
(279)
|
(275)
|
(4)
|
0
|
0
|
7
|
(352)
|
(32)
|
(84)
|
(94)
|
(101)
|
(101)
|
161
|
200
|
210
|
191
|
(25)
|
(37)
|
(47)
|
(28)
|
(22)
|
(10)
|
406
|
556
|
756
|
822
|
762
|
(87)
|
(276)
|
(310)
|
842
|
1 137
|
1 030
|
953
|
(363)
|
(1 165)
|
(1 299)
|
(1 254)
|
|
Gain/Loss on Disposition of Assets |
0
|
(23)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
279
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
|
Total Other Income |
727
|
96
|
852
|
847
|
798
|
272
|
1 086
|
1 133
|
1 231
|
(472)
|
1 127
|
1 208
|
1 209
|
(672)
|
1 293
|
1 198
|
1 253
|
(796)
|
1 140
|
1 211
|
1 223
|
(1 301)
|
1 217
|
1 233
|
1 121
|
(1 599)
|
1 021
|
1 106
|
1 277
|
(1 226)
|
1 448
|
1 296
|
1 162
|
(328)
|
1 408
|
1 405
|
1 492
|
(587)
|
1 510
|
1 957
|
2 285
|
|
Pre-Tax Income |
1 267
N/A
|
1 246
-2%
|
1 572
+26%
|
1 415
-10%
|
1 433
+1%
|
1 597
+11%
|
1 673
+5%
|
985
-41%
|
857
-13%
|
1 320
+54%
|
1 308
-1%
|
1 530
+17%
|
875
-43%
|
518
-41%
|
684
+32%
|
1 153
+69%
|
1 731
+50%
|
2 082
+20%
|
2 186
+5%
|
2 291
+5%
|
2 460
+7%
|
2 604
+6%
|
2 440
-6%
|
2 176
-11%
|
3 766
+73%
|
1 589
-58%
|
(1 790)
N/A
|
(4 713)
-163%
|
(6 672)
-42%
|
(4 646)
+30%
|
(2 744)
+41%
|
279
N/A
|
1 884
+575%
|
2 432
+29%
|
5 206
+114%
|
6 679
+28%
|
6 967
+4%
|
7 373
+6%
|
17 124
+132%
|
16 915
-1%
|
17 268
+2%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(377)
|
(298)
|
(407)
|
(386)
|
(390)
|
(439)
|
(336)
|
(344)
|
(383)
|
(465)
|
(473)
|
(486)
|
(368)
|
(218)
|
(287)
|
(400)
|
(524)
|
(666)
|
(693)
|
(768)
|
(845)
|
(856)
|
(834)
|
(463)
|
(484)
|
407
|
1 433
|
2 231
|
2 443
|
1 609
|
612
|
(484)
|
(1 299)
|
219
|
(164)
|
(579)
|
(912)
|
(2 004)
|
(1 906)
|
(1 705)
|
(1 170)
|
|
Income from Continuing Operations |
891
|
949
|
1 165
|
1 029
|
1 043
|
1 159
|
1 337
|
641
|
475
|
855
|
836
|
1 045
|
507
|
300
|
397
|
753
|
1 207
|
1 415
|
1 493
|
1 523
|
1 616
|
1 748
|
1 607
|
1 714
|
3 282
|
1 997
|
(357)
|
(2 482)
|
(4 228)
|
(3 036)
|
(2 131)
|
(203)
|
586
|
2 651
|
5 042
|
6 100
|
6 055
|
5 370
|
15 218
|
15 210
|
16 098
|
|
Income to Minority Interest |
(19)
|
(26)
|
(40)
|
(79)
|
(74)
|
(68)
|
(59)
|
0
|
0
|
(7)
|
(17)
|
(33)
|
(45)
|
(45)
|
(49)
|
(56)
|
(63)
|
(69)
|
(75)
|
(75)
|
(80)
|
(68)
|
(76)
|
(76)
|
(68)
|
(56)
|
25
|
84
|
95
|
66
|
18
|
(47)
|
(50)
|
(48)
|
(64)
|
(66)
|
(76)
|
(80)
|
(85)
|
(68)
|
(69)
|
|
Equity Earnings Affiliates |
131
|
154
|
120
|
53
|
26
|
37
|
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
|
|
Net Income (Common) |
1 001
N/A
|
1 076
+7%
|
1 244
+16%
|
1 002
-19%
|
994
-1%
|
1 128
+13%
|
1 312
+16%
|
697
-47%
|
527
-24%
|
848
+61%
|
827
-2%
|
1 011
+22%
|
462
-54%
|
255
-45%
|
349
+37%
|
698
+100%
|
1 144
+64%
|
1 346
+18%
|
1 418
+5%
|
1 448
+2%
|
1 536
+6%
|
1 680
+9%
|
1 531
-9%
|
1 742
+14%
|
3 319
+91%
|
1 961
-41%
|
(312)
N/A
|
(2 482)
-696%
|
(4 218)
-70%
|
(2 970)
+30%
|
(2 113)
+29%
|
(250)
+88%
|
536
N/A
|
2 603
+386%
|
4 978
+91%
|
6 034
+21%
|
5 979
-1%
|
5 289
-12%
|
15 133
+186%
|
15 142
+0%
|
16 029
+6%
|
|
EPS (Diluted) |
16.4
N/A
|
17.63
+8%
|
20.39
+16%
|
16.42
-19%
|
16.29
-1%
|
18.49
+14%
|
21.5
+16%
|
11.24
-48%
|
8.63
-23%
|
13.9
+61%
|
13.55
-3%
|
16.57
+22%
|
7.57
-54%
|
4.18
-45%
|
5.72
+37%
|
11.44
+100%
|
18.75
+64%
|
22.06
+18%
|
23.24
+5%
|
23.73
+2%
|
25.18
+6%
|
27.54
+9%
|
25.09
-9%
|
28.55
+14%
|
53.53
+87%
|
31.12
-42%
|
-4.65
N/A
|
-37.04
-697%
|
-62.95
-70%
|
-44.32
+30%
|
-31.53
+29%
|
-3.73
+88%
|
8
N/A
|
38.85
+386%
|
74.29
+91%
|
90.05
+21%
|
89.23
-1%
|
79.45
-11%
|
227.31
+186%
|
227.53
+0%
|
240.85
+6%
|