R

Rico Auto Industries Ltd
NSE:RICOAUTO

Watchlist Manager
Rico Auto Industries Ltd
NSE:RICOAUTO
Watchlist
Price: 119.08 INR -0.33% Market Closed
Market Cap: ₹16.1B

Income Statement

Earnings Waterfall
Rico Auto Industries Ltd

Income Statement
Rico Auto Industries Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 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 Dec-2025
Revenue
Interest Expense
54
52
53
55
50
44
42
47
63
78
86
84
78
82
101
131
153
179
203
224
260
303
355
414
465
476
468
440
409
414
453
502
524
0
0
0
610
0
0
0
0
0
0
0
545
0
0
0
483
0
0
0
146
0
0
0
142
0
0
0
162
0
0
0
234
0
0
0
270
0
0
0
369
0
0
0
422
0
0
0
517
0
0
0
554
0
0
0
0
0
0
0
Revenue
4 983
N/A
5 011
+1%
5 079
+1%
5 564
+10%
6 648
+19%
7 191
+8%
7 767
+8%
8 030
+3%
7 839
-2%
7 250
-8%
7 542
+4%
7 797
+3%
7 819
+0%
8 077
+3%
8 241
+2%
8 532
+4%
8 782
+3%
8 836
+1%
8 781
-1%
8 568
-2%
8 393
-2%
8 602
+2%
9 090
+6%
9 104
+0%
9 044
-1%
9 013
0%
9 011
0%
9 195
+2%
9 946
+8%
10 622
+7%
11 167
+5%
12 371
+11%
13 150
+6%
13 699
+4%
14 284
+4%
14 676
+3%
15 048
+3%
15 361
+2%
15 188
-1%
15 188
+0%
15 060
-1%
14 969
-1%
15 200
+2%
14 956
-2%
14 801
-1%
14 602
-1%
14 750
+1%
14 699
0%
13 463
-8%
12 407
-8%
10 965
-12%
9 986
-9%
10 070
+1%
10 365
+3%
10 837
+5%
10 849
+0%
11 139
+3%
11 268
+1%
11 358
+1%
11 793
+4%
12 296
+4%
12 850
+5%
13 462
+5%
13 773
+2%
13 927
+1%
14 088
+1%
14 103
+0%
14 181
+1%
14 011
-1%
11 791
-16%
12 140
+3%
13 175
+9%
14 699
+12%
17 220
+17%
18 022
+5%
18 296
+2%
18 598
+2%
20 278
+9%
21 431
+6%
22 183
+4%
23 024
+4%
22 728
-1%
22 337
-2%
22 088
-1%
21 597
-2%
21 655
+0%
21 874
+1%
22 156
+1%
22 124
0%
22 162
+0%
22 678
+2%
23 455
+3%
Gross Profit
Cost of Revenue
(4 429)
(2 934)
(2 962)
(3 355)
(5 876)
(3 264)
(3 615)
(3 691)
(6 858)
(4 647)
(4 804)
(4 956)
(6 755)
(5 035)
(5 126)
(5 288)
(7 602)
(5 433)
(5 308)
(5 048)
(5 949)
(4 903)
(5 233)
(5 384)
(6 762)
(6 917)
(7 165)
(7 432)
(7 440)
(7 898)
(8 306)
(9 034)
(9 626)
(9 389)
(9 763)
(10 145)
(11 181)
(10 725)
(10 733)
(10 748)
(11 236)
(10 560)
(10 511)
(10 189)
(9 875)
(9 779)
(9 847)
(9 831)
(9 003)
(8 158)
(7 022)
(6 136)
(6 990)
(5 822)
(5 909)
(5 798)
(8 014)
(6 285)
(6 316)
(6 526)
(8 760)
(6 717)
(7 057)
(7 825)
(9 983)
(9 551)
(10 242)
(10 222)
(9 967)
(8 214)
(8 261)
(8 859)
(9 909)
(11 618)
(12 263)
(12 560)
(12 838)
(14 271)
(15 226)
(15 725)
(16 285)
(15 903)
(15 597)
(15 488)
(15 118)
(15 295)
(15 545)
(15 878)
(15 837)
(15 174)
(14 880)
(14 818)
Gross Profit
554
N/A
2 077
+275%
2 118
+2%
2 209
+4%
772
-65%
3 927
+409%
4 152
+6%
4 339
+5%
981
-77%
2 603
+165%
2 738
+5%
2 842
+4%
1 064
-63%
3 042
+186%
3 115
+2%
3 244
+4%
1 180
-64%
3 403
+188%
3 473
+2%
3 520
+1%
2 444
-31%
3 700
+51%
3 857
+4%
3 720
-4%
2 282
-39%
2 096
-8%
1 846
-12%
1 763
-5%
2 506
+42%
2 724
+9%
2 861
+5%
3 337
+17%
3 524
+6%
4 310
+22%
4 521
+5%
4 532
+0%
3 866
-15%
4 636
+20%
4 456
-4%
4 441
0%
3 824
-14%
4 409
+15%
4 689
+6%
4 767
+2%
4 926
+3%
4 823
-2%
4 903
+2%
4 869
-1%
4 460
-8%
4 249
-5%
3 943
-7%
3 849
-2%
3 080
-20%
4 543
+48%
4 929
+8%
5 050
+2%
3 125
-38%
4 984
+59%
5 042
+1%
5 267
+4%
3 536
-33%
6 132
+73%
6 405
+4%
5 949
-7%
3 944
-34%
4 537
+15%
3 861
-15%
3 960
+3%
4 044
+2%
3 578
-12%
3 878
+8%
4 316
+11%
4 791
+11%
5 602
+17%
5 760
+3%
5 736
0%
5 760
+0%
6 007
+4%
6 205
+3%
6 458
+4%
6 738
+4%
6 825
+1%
6 740
-1%
6 600
-2%
6 479
-2%
6 360
-2%
6 329
0%
6 277
-1%
6 287
+0%
6 988
+11%
7 798
+12%
8 637
+11%
Operating Income
Operating Expenses
(161)
(1 661)
(1 689)
(1 737)
(178)
(3 240)
(3 368)
(3 511)
(262)
(1 812)
(1 937)
(2 048)
(360)
(2 259)
(2 365)
(2 483)
(505)
(2 671)
(2 704)
(2 765)
(1 895)
(3 182)
(3 376)
(3 403)
(2 095)
(1 956)
(1 752)
(1 709)
(2 284)
(2 494)
(2 603)
(2 916)
(2 927)
(3 688)
(3 928)
(3 969)
(3 254)
(4 053)
(4 027)
(3 998)
(3 522)
(4 124)
(4 261)
(4 254)
(4 384)
(4 312)
(4 361)
(4 542)
(4 336)
(4 114)
(3 796)
(3 540)
(2 560)
(3 921)
(4 212)
(4 378)
(2 472)
(4 380)
(4 484)
(4 643)
(2 757)
(5 263)
(5 450)
(4 949)
(3 076)
(3 836)
(3 337)
(3 534)
(3 691)
(3 602)
(3 983)
(4 384)
(4 694)
(5 173)
(5 171)
(5 093)
(5 063)
(5 197)
(5 288)
(5 490)
(5 614)
(5 714)
(5 679)
(5 528)
(5 422)
(5 396)
(5 382)
(5 391)
(5 386)
(5 986)
(6 665)
(7 371)
Selling, General & Administrative
0
(255)
(261)
(279)
0
(321)
(349)
(374)
0
(417)
(455)
(484)
0
(566)
(596)
(637)
(49)
(693)
(717)
(763)
(1 391)
(1 424)
(1 463)
(1 465)
(943)
(953)
(978)
(1 016)
(1 094)
(1 188)
(1 285)
(1 398)
(2 097)
(1 571)
(1 652)
(1 716)
(2 262)
(1 278)
(1 201)
(1 233)
(2 336)
(1 578)
(1 605)
(1 527)
(1 511)
(1 514)
(1 516)
(1 516)
(1 508)
(1 452)
(1 400)
(1 366)
(2 020)
(1 339)
(1 352)
(1 330)
(1 940)
(1 370)
(1 393)
(1 437)
(2 135)
(1 500)
(1 500)
(1 507)
(2 421)
(1 562)
(1 637)
(1 693)
(2 845)
(1 710)
(1 895)
(2 131)
(3 860)
(2 574)
(2 620)
(2 633)
(4 154)
(2 749)
(2 833)
(2 937)
(4 461)
(2 997)
(3 009)
(2 942)
(4 180)
(3 012)
(3 043)
(3 067)
(4 343)
(2 825)
(2 543)
(2 308)
Depreciation & Amortization
(152)
(155)
(160)
(162)
(172)
(188)
(208)
(238)
(257)
(286)
(322)
(343)
(353)
(374)
(387)
(422)
(451)
(477)
(495)
(499)
(499)
(506)
(519)
(535)
(541)
(541)
(547)
(545)
(568)
(589)
(604)
(629)
(646)
(656)
(671)
(683)
(709)
(740)
(766)
(808)
(871)
(913)
(948)
(965)
(943)
(926)
(912)
(905)
(846)
(748)
(646)
(532)
(467)
(460)
(456)
(466)
(463)
(480)
(499)
(507)
(539)
(549)
(561)
(572)
(577)
(627)
(680)
(742)
(796)
(749)
(755)
(781)
(801)
(874)
(895)
(886)
(906)
(943)
(980)
(1 051)
(1 116)
(1 163)
(1 205)
(1 211)
(1 182)
(1 150)
(1 119)
(1 057)
(1 013)
(988)
(973)
(993)
Other Operating Expenses
(10)
(1 251)
(1 268)
(1 296)
(6)
(2 731)
(2 810)
(2 900)
(6)
(1 109)
(1 159)
(1 221)
(8)
(1 319)
(1 382)
(1 425)
(5)
(1 501)
(1 492)
(1 503)
(5)
(1 252)
(1 394)
(1 404)
(610)
(461)
(228)
(147)
(622)
(717)
(713)
(889)
(184)
(1 461)
(1 605)
(1 570)
(282)
(2 035)
(2 060)
(1 957)
(315)
(1 634)
(1 709)
(1 762)
(1 930)
(1 871)
(1 933)
(2 122)
(1 983)
(1 914)
(1 751)
(1 642)
(73)
(2 122)
(2 404)
(2 581)
(70)
(2 530)
(2 592)
(2 699)
(82)
(3 215)
(3 388)
(2 870)
(79)
(1 647)
(1 020)
(1 099)
(51)
(1 143)
(1 333)
(1 472)
(33)
(1 724)
(1 657)
(1 575)
(4)
(1 505)
(1 476)
(1 502)
(38)
(1 554)
(1 465)
(1 376)
(60)
(1 234)
(1 220)
(1 267)
(30)
(2 173)
(3 149)
(4 070)
Operating Income
393
N/A
416
+6%
429
+3%
472
+10%
595
+26%
687
+16%
784
+14%
828
+6%
719
-13%
791
+10%
802
+1%
794
-1%
704
-11%
782
+11%
750
-4%
761
+1%
675
-11%
731
+8%
769
+5%
755
-2%
549
-27%
518
-6%
481
-7%
317
-34%
187
-41%
140
-25%
94
-33%
53
-43%
222
+316%
230
+4%
258
+12%
420
+63%
597
+42%
622
+4%
593
-5%
563
-5%
613
+9%
583
-5%
429
-27%
442
+3%
302
-32%
285
-6%
428
+50%
513
+20%
542
+6%
511
-6%
543
+6%
326
-40%
124
-62%
135
+9%
147
+8%
309
+111%
520
+68%
622
+20%
717
+15%
673
-6%
653
-3%
604
-8%
557
-8%
624
+12%
780
+25%
869
+11%
955
+10%
1 000
+5%
867
-13%
701
-19%
524
-25%
425
-19%
353
-17%
(25)
N/A
(105)
-328%
(68)
+35%
97
N/A
430
+343%
589
+37%
643
+9%
696
+8%
810
+16%
916
+13%
967
+6%
1 124
+16%
1 111
-1%
1 062
-4%
1 071
+1%
1 057
-1%
964
-9%
947
-2%
886
-6%
901
+2%
1 002
+11%
1 133
+13%
1 266
+12%
Pre-Tax Income
Interest Income Expense
(54)
(52)
(53)
(55)
(39)
(44)
(42)
(47)
(40)
(78)
(86)
(84)
(69)
(95)
(121)
(156)
(142)
(194)
(210)
(226)
(231)
(307)
(359)
(418)
(419)
(474)
(457)
(426)
(385)
(386)
(428)
(476)
(502)
(551)
(572)
(580)
(448)
(778)
(743)
(770)
(636)
(697)
(769)
(720)
(596)
(631)
(607)
(657)
(417)
(457)
(351)
(217)
(52)
(184)
(138)
(142)
(1)
(110)
(141)
(130)
(10)
(189)
(196)
(209)
(60)
(261)
(272)
(299)
(103)
(331)
(366)
(390)
(253)
(392)
(394)
(405)
(282)
(431)
(449)
(485)
(437)
(585)
(598)
(611)
(486)
(558)
(564)
(544)
(506)
(566)
(543)
(530)
Non-Reccuring Items
0
0
0
0
0
0
(15)
0
(15)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(14)
0
0
0
14
0
0
0
16
0
96
96
80
(48)
379
376
380
130
3
4
1
(3)
(18)
(28)
2 042
1 945
1 953
1 959
(125)
(46)
(38)
(33)
(20)
(14)
(17)
(34)
(62)
(74)
(114)
(99)
(111)
(96)
(50)
(66)
(29)
(68)
(67)
(73)
(70)
(44)
(86)
(76)
(76)
(62)
(20)
(12)
(13)
(11)
(23)
(22)
(25)
(26)
(14)
(14)
(8)
(11)
(15)
(14)
(89)
Gain/Loss on Disposition of Assets
0
0
0
0
1
0
0
0
1
0
0
0
0
0
0
0
(1)
0
0
0
(1)
0
0
0
1
0
0
0
(6)
0
0
0
96
0
0
0
83
0
0
0
4
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
15
0
0
0
14
0
0
0
(69)
0
0
0
Total Other Income
19
1
16
17
12
(2)
(18)
(24)
37
0
0
0
42
0
0
0
52
0
4
16
72
118
139
154
204
259
242
241
182
181
178
272
52
74
93
108
148
250
261
191
338
410
425
409
183
290
321
374
214
280
253
185
(10)
154
122
136
(4)
137
161
165
5
152
137
125
10
190
208
224
8
221
223
196
41
214
217
215
27
181
160
144
45
163
164
203
15
171
182
149
111
121
92
96
Pre-Tax Income
358
N/A
365
+2%
393
+8%
435
+11%
568
+31%
641
+13%
709
+11%
757
+7%
702
-7%
713
+2%
716
+0%
710
-1%
677
-5%
687
+1%
628
-9%
605
-4%
584
-3%
538
-8%
563
+5%
545
-3%
390
-28%
330
-16%
261
-21%
39
-85%
(27)
N/A
(74)
-174%
(121)
-64%
(117)
+4%
13
N/A
24
+85%
8
-68%
233
+2 930%
243
+4%
241
-1%
210
-13%
171
-19%
348
+104%
434
+25%
323
-26%
243
-25%
138
-43%
1
-99%
88
+8 680%
203
+131%
126
-38%
152
+20%
228
+50%
2 085
+815%
1 866
-11%
1 912
+2%
2 008
+5%
152
-92%
412
+171%
554
+35%
667
+20%
647
-3%
634
-2%
613
-3%
543
-11%
597
+10%
701
+17%
718
+2%
797
+11%
806
+1%
721
-11%
580
-20%
394
-32%
321
-18%
189
-41%
(202)
N/A
(321)
-59%
(332)
-3%
(159)
+52%
166
N/A
336
+102%
377
+12%
380
+1%
540
+42%
616
+14%
614
0%
736
+20%
667
-9%
606
-9%
639
+5%
574
-10%
562
-2%
552
-2%
483
-13%
426
-12%
542
+27%
669
+23%
743
+11%
Net Income
Tax Provision
(152)
(154)
(160)
(172)
(202)
(229)
(247)
(269)
(220)
(200)
(210)
(205)
(223)
(243)
(221)
(211)
(206)
(196)
(206)
(203)
(156)
(125)
(110)
(1)
(27)
(16)
(19)
(57)
(62)
(63)
(41)
(129)
(111)
(108)
(97)
(44)
(124)
(189)
(65)
(140)
(84)
(14)
(146)
(98)
(22)
(41)
(41)
(385)
239
249
230
571
(115)
(143)
(158)
(124)
(117)
(115)
(116)
(138)
(121)
(126)
(144)
(177)
(211)
(182)
(117)
(80)
(54)
50
65
47
19
(72)
(129)
(120)
(142)
(206)
(263)
(255)
(226)
(184)
(146)
(173)
(185)
(173)
(162)
(179)
(212)
(218)
(233)
(214)
Income from Continuing Operations
206
211
233
263
367
412
461
488
483
513
506
505
454
444
407
394
378
341
357
342
233
204
151
38
(54)
(90)
(140)
(173)
(49)
(39)
(33)
104
133
133
113
127
225
245
257
103
54
(13)
(58)
104
104
111
187
1 700
2 105
2 161
2 238
724
297
412
509
523
517
499
427
459
580
592
653
629
510
398
276
242
135
(152)
(256)
(285)
(141)
94
207
257
238
335
354
358
510
483
460
466
389
389
390
303
214
325
436
529
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
0
0
0
0
0
0
0
0
7
7
0
0
(2)
(2)
(2)
(3)
(3)
(2)
(5)
(6)
(1)
(0)
2
2
(2)
(2)
(3)
(3)
(5)
(5)
(4)
(1)
(1)
2
(0)
(3)
(1)
(4)
(3)
(2)
(1)
(2)
(1)
(3)
(20)
(20)
(18)
(19)
(6)
(5)
(10)
(5)
(0)
(5)
(7)
(10)
Net Income (Common)
206
N/A
211
+2%
233
+10%
263
+13%
367
+40%
412
+12%
461
+12%
488
+6%
483
-1%
513
+6%
506
-1%
505
0%
454
-10%
444
-2%
407
-8%
394
-3%
378
-4%
341
-10%
357
+5%
342
-4%
233
-32%
204
-12%
151
-26%
38
-75%
(54)
N/A
(90)
-66%
(140)
-56%
(173)
-23%
(49)
+72%
(39)
+21%
(33)
+14%
104
N/A
133
+28%
133
+0%
113
-15%
127
+12%
225
+77%
245
+9%
257
+5%
103
-60%
54
-48%
(13)
N/A
(58)
-356%
104
N/A
34
-67%
41
+20%
117
+187%
1 630
+1 293%
1 534
-6%
1 590
+4%
1 667
+5%
153
-91%
294
+92%
410
+39%
504
+23%
517
+3%
516
0%
498
-3%
429
-14%
461
+7%
578
+25%
590
+2%
650
+10%
626
-4%
505
-19%
393
-22%
273
-31%
272
0%
166
-39%
(118)
N/A
(224)
-90%
(288)
-28%
(142)
+51%
90
N/A
204
+126%
254
+25%
237
-7%
333
+40%
353
+6%
355
+0%
490
+38%
462
-6%
443
-4%
447
+1%
383
-14%
384
+0%
380
-1%
299
-22%
214
-28%
320
+50%
430
+34%
520
+21%
EPS (Diluted)
1.92
N/A
1.97
+3%
2.18
+11%
2.45
+12%
3.42
+40%
3.84
+12%
4.29
+12%
4.54
+6%
4.5
-1%
4.18
-7%
4.08
-2%
4.12
+1%
3.73
-9%
3.64
-2%
3.28
-10%
3.23
-2%
3.01
-7%
2.78
-8%
2.91
+5%
2.79
-4%
1.86
-33%
1.67
-10%
1.24
-26%
0.3
-76%
-0.43
N/A
-0.67
-56%
-1.16
-73%
-1.37
-18%
-0.39
+72%
-0.31
+21%
-0.27
+13%
0.82
N/A
0.98
+20%
0.98
N/A
0.83
-15%
0.94
+13%
1.66
+77%
1.79
+8%
1.89
+6%
0.75
-60%
0.4
-47%
-0.08
N/A
-0.42
-425%
0.78
N/A
0.25
-68%
0.3
+20%
0.86
+187%
12.04
+1 300%
11.36
-6%
11.88
+5%
12.32
+4%
1.12
-91%
2.18
+95%
3.04
+39%
3.73
+23%
3.82
+2%
3.81
0%
3.68
-3%
3.17
-14%
3.41
+8%
4.27
+25%
4.36
+2%
4.8
+10%
4.62
-4%
3.73
-19%
2.94
-21%
2.02
-31%
2.01
0%
1.22
-39%
-0.86
N/A
-1.66
-93%
-2.1
-27%
-1.05
+50%
0.62
N/A
1.51
+144%
1.89
+25%
1.75
-7%
2.46
+41%
2.61
+6%
2.62
+0%
3.62
+38%
3.41
-6%
3.27
-4%
3.3
+1%
2.83
-14%
2.83
N/A
2.78
-2%
2.24
-19%
1.58
-29%
2.43
+54%
3.24
+33%
3.83
+18%
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett