Watchlist Manager

Watchlist

Price: 657.5 INR 4.56% Market Closed

Market Cap: ₹11.6B

S	Salzer Electronics Ltd NSE:SALZERELEC	IN
	VIP Clothing Ltd NSE:VIPCLOTHNG	IN

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	Dec-2025
Revenue
Interest Expense	63	0	0	0	77	0	0	0	89	0	0	0	116	0	0	0	118	0	0	0	0	0	0	0	0	0	0	0	82	0	0	0	81	0	0	0	117	0	0	0	160	0	0	0	173	0	0	0	127	0	0	0	127	0	0	0	157	0	0	0	240	0	0	0	0	0	0	0
Revenue	1 053 N/A	1 230 +17%	1 158 -6%	1 399 +21%	1 766 +26%	1 869 +6%	1 936 +4%	1 775 -8%	1 807 +2%	1 844 +2%	1 857 +1%	2 113 +14%	2 229 +6%	2 341 +5%	2 372 +1%	2 323 -2%	2 287 -2%	2 218 -3%	2 298 +4%	2 395 +4%	2 445 +2%	2 601 +6%	2 626 +1%	2 716 +3%	2 833 +4%	3 058 +8%	3 189 +4%	3 397 +7%	3 611 +6%	3 694 +2%	3 885 +5%	3 985 +3%	4 437 +11%	4 594 +4%	4 602 +0%	4 706 +2%	4 533 -4%	4 647 +2%	4 986 +7%	5 315 +7%	5 598 +5%	5 954 +6%	6 046 +2%	6 014 -1%	5 844 -3%	5 205 -11%	5 318 +2%	5 683 +7%	6 257 +10%	6 801 +9%	7 249 +7%	7 669 +6%	8 035 +5%	8 959 +11%	9 415 +5%	9 683 +3%	10 372 +7%	10 827 +4%	11 178 +3%	11 426 +2%	11 663 +2%	12 345 +6%	12 981 +5%	13 692 +5%	14 183 +4%	15 025 +6%	15 772 +5%	16 600 +5%
Gross Profit
Cost of Revenue	(691)	(817)	(784)	(958)	(1 281)	(1 313)	(1 347)	(1 187)	(1 222)	(1 200)	(1 207)	(1 436)	(1 600)	(1 628)	(1 645)	(1 591)	(1 639)	(1 518)	(1 584)	(1 648)	(1 741)	(1 796)	(1 803)	(1 877)	(1 959)	(2 124)	(2 212)	(2 389)	(2 566)	(2 663)	(2 837)	(2 933)	(3 384)	(3 529)	(3 527)	(3 589)	(3 340)	(3 414)	(3 672)	(3 929)	(4 188)	(4 493)	(4 552)	(4 477)	(4 598)	(3 770)	(3 865)	(4 253)	(5 075)	(5 217)	(5 641)	(5 976)	(6 663)	(7 100)	(7 404)	(7 547)	(8 514)	(8 383)	(8 657)	(8 783)	(9 405)	(9 335)	(9 721)	(10 217)	(11 430)	(11 225)	(11 856)	(12 615)
Gross Profit	362 N/A	413 +14%	374 -9%	441 +18%	485 +10%	556 +15%	589 +6%	589 0%	585 -1%	644 +10%	651 +1%	676 +4%	629 -7%	713 +13%	727 +2%	732 +1%	648 -11%	700 +8%	714 +2%	747 +5%	705 -6%	805 +14%	823 +2%	839 +2%	874 +4%	934 +7%	977 +5%	1 009 +3%	1 045 +4%	1 031 -1%	1 048 +2%	1 052 +0%	1 053 +0%	1 065 +1%	1 074 +1%	1 117 +4%	1 193 +7%	1 232 +3%	1 315 +7%	1 386 +5%	1 410 +2%	1 462 +4%	1 494 +2%	1 538 +3%	1 246 -19%	1 435 +15%	1 453 +1%	1 430 -2%	1 182 -17%	1 585 +34%	1 609 +2%	1 693 +5%	1 372 -19%	1 860 +35%	2 011 +8%	2 136 +6%	1 858 -13%	2 444 +32%	2 521 +3%	2 643 +5%	2 258 -15%	3 011 +33%	3 260 +8%	3 475 +7%	2 754 -21%	3 801 +38%	3 917 +3%	3 984 +2%
Operating Income
Operating Expenses	(243)	(279)	(248)	(292)	(301)	(368)	(387)	(402)	(396)	(444)	(461)	(469)	(421)	(500)	(516)	(527)	(450)	(513)	(518)	(529)	(478)	(555)	(553)	(570)	(591)	(617)	(645)	(657)	(700)	(700)	(705)	(714)	(697)	(723)	(727)	(735)	(765)	(774)	(828)	(881)	(895)	(924)	(943)	(981)	(725)	(992)	(1 004)	(977)	(709)	(1 059)	(1 087)	(1 164)	(873)	(1 302)	(1 387)	(1 449)	(1 059)	(1 603)	(1 680)	(1 747)	(1 281)	(1 978)	(2 147)	(2 325)	(1 619)	(2 618)	(2 736)	(2 801)
Selling, General & Administrative	(181)	(226)	(231)	(228)	(230)	(205)	(202)	(212)	(120)	(87)	(89)	(93)	(135)	(100)	(104)	(110)	(158)	(128)	(133)	(136)	(180)	(136)	(143)	(151)	(519)	(163)	(170)	(169)	(617)	(180)	(181)	(185)	(608)	(191)	(197)	(195)	(660)	(211)	(227)	(256)	(773)	(253)	(260)	(268)	(561)	(284)	(281)	(274)	(531)	(308)	(316)	(325)	(440)	(352)	(370)	(382)	(556)	(407)	(421)	(442)	(710)	(490)	(521)	(559)	(868)	(624)	(659)	(681)
Research & Development	(16)	0	0	0	(18)	0	0	0	(19)	0	0	0	(16)	0	0	0	(9)	0	0	0	(8)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(17)	0	0	0	(18)	0	0	0	(17)	0	0	0	(32)	0	0	0	(35)	0	0	0	(50)	0	0	0
Depreciation & Amortization	(47)	(50)	(48)	(50)	(53)	(54)	(57)	(56)	(69)	(73)	(80)	(85)	(80)	(84)	(85)	(91)	(87)	(86)	(86)	(80)	(75)	(72)	(69)	(70)	(71)	(74)	(74)	(76)	(83)	(86)	(86)	(88)	(89)	(92)	(96)	(99)	(105)	(110)	(120)	(127)	(122)	(125)	(130)	(134)	(148)	(153)	(155)	(156)	(160)	(160)	(163)	(164)	(163)	(163)	(163)	(164)	(166)	(172)	(183)	(190)	(201)	(211)	(216)	(229)	(234)	(240)	(255)	(265)
Other Operating Expenses	0	(3)	32	(15)	0	(110)	(128)	(133)	(187)	(284)	(292)	(291)	(190)	(317)	(327)	(326)	(197)	(299)	(299)	(313)	(215)	(347)	(340)	(349)	0	(380)	(401)	(413)	0	(434)	(439)	(441)	0	(440)	(434)	(441)	0	(453)	(482)	(498)	0	(546)	(554)	(579)	0	(555)	(567)	(548)	0	(591)	(609)	(677)	(252)	(787)	(855)	(903)	(305)	(1 024)	(1 076)	(1 115)	(334)	(1 278)	(1 410)	(1 537)	(467)	(1 754)	(1 822)	(1 854)
Operating Income	118 N/A	134 +13%	126 -6%	149 +18%	184 +23%	189 +3%	202 +7%	187 -8%	189 +1%	200 +6%	190 -5%	208 +9%	208 +0%	213 +2%	211 -1%	205 -3%	198 -3%	187 -5%	196 +5%	218 +11%	227 +4%	251 +10%	271 +8%	269 -1%	283 +5%	317 +12%	332 +5%	352 +6%	346 -2%	331 -4%	343 +3%	338 -1%	356 +5%	341 -4%	348 +2%	382 +10%	428 +12%	458 +7%	486 +6%	505 +4%	515 +2%	538 +5%	551 +2%	557 +1%	521 -7%	443 -15%	449 +2%	453 +1%	474 +5%	526 +11%	521 -1%	528 +1%	500 -5%	558 +12%	624 +12%	687 +10%	799 +16%	841 +5%	841 +0%	895 +6%	978 +9%	1 033 +6%	1 113 +8%	1 150 +3%	1 135 -1%	1 182 +4%	1 180 0%	1 184 +0%
Pre-Tax Income
Interest Income Expense	(58)	(72)	(69)	(74)	(72)	(80)	(85)	(82)	(84)	(96)	(102)	(114)	(112)	(119)	(118)	(118)	(111)	(113)	(113)	(116)	(113)	(126)	(129)	(124)	(123)	(134)	(129)	(132)	(82)	(123)	(132)	(137)	(81)	(152)	(152)	(151)	(117)	(156)	(169)	(182)	(160)	(205)	(212)	(213)	(165)	(207)	(211)	(215)	(124)	(217)	(206)	(201)	(109)	(204)	(218)	(235)	(148)	(285)	(307)	(327)	(229)	(358)	(377)	(395)	(258)	(435)	(446)	(460)
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	0	0	0	(2)	(2)	(2)	(2)	2	0	0	0	0	0	0	0	(4)	0	0	0	(6)	0	0	0	(4)	0	0	0
Gain/Loss on Disposition of Assets	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	2	0	0	0	(4)	0	0	0	(1)	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	(25)	0	0	0
Total Other Income	1	7	5	5	1	6	7	9	1	7	7	10	5	10	9	7	7	16	16	13	3	7	7	10	10	14	14	12	(24)	30	41	55	(11)	67	68	58	(1)	13	1	(4)	(32)	12	14	14	(34)	9	8	10	(72)	21	29	34	(66)	35	21	19	(97)	12	20	20	(96)	25	178	191	(101)	48	(105)	(122)
Pre-Tax Income	61 N/A	68 +12%	62 -10%	80 +30%	113 +40%	114 +1%	124 +9%	114 -8%	107 -6%	111 +4%	95 -14%	103 +9%	101 -2%	104 +3%	102 -2%	94 -7%	94 0%	90 -4%	99 +10%	115 +16%	117 +1%	132 +13%	149 +13%	155 +4%	170 +9%	197 +16%	218 +10%	232 +7%	242 +4%	238 -2%	252 +6%	256 +2%	261 +2%	256 -2%	264 +3%	289 +9%	309 +7%	314 +2%	318 +1%	319 +0%	323 +1%	345 +7%	353 +2%	358 +1%	319 -11%	242 -24%	244 +1%	245 +0%	280 +14%	330 +18%	344 +4%	361 +5%	325 -10%	389 +20%	427 +10%	472 +11%	549 +16%	568 +3%	555 -2%	589 +6%	647 +10%	699 +8%	915 +31%	946 +3%	747 -21%	796 +7%	630 -21%	601 -4%
Net Income
Tax Provision	(8)	(8)	1	(7)	(30)	(33)	(40)	(31)	(16)	(18)	(15)	(26)	(19)	(14)	(13)	(8)	(24)	(23)	(24)	(29)	(33)	(39)	(43)	(49)	(50)	(59)	(65)	(67)	(72)	(75)	(81)	(87)	(88)	(86)	(89)	(95)	(109)	(109)	(115)	(115)	(84)	(93)	(92)	(93)	(45)	(21)	(17)	(11)	(66)	(82)	(86)	(91)	(83)	(90)	(112)	(128)	(153)	(166)	(148)	(153)	(177)	(183)	(226)	(237)	(222)	(245)	(216)	(209)
Income from Continuing Operations	54	60	63	74	83	81	84	83	91	93	80	77	82	90	89	87	71	67	75	86	84	93	106	106	120	139	152	165	171	163	171	170	173	171	175	195	200	205	203	204	240	252	260	264	274	221	227	234	214	249	259	270	242	299	315	343	396	401	406	436	471	517	688	709	525	551	414	393
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	(1)	(2)	(3)	(3)	(3)	(4)	(9)	(17)	(18)	(9)	(16)	(10)	(11)	(20)	(9)	(9)	(10)	(10)	(12)	(14)	(15)	(15)	(16)	(12)	(11)	(11)
Equity Earnings Affiliates	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(0)	(0)	(2)	(4)	(10)
Net Income (Common)	54 N/A	60 +12%	63 +5%	74 +17%	83 +12%	81 -3%	84 +4%	83 -1%	91 +9%	93 +3%	80 -15%	77 -3%	82 +6%	90 +10%	89 -1%	87 -2%	71 -18%	67 -5%	75 +13%	86 +14%	84 -2%	93 +11%	106 +14%	106 0%	120 +13%	139 +16%	152 +10%	165 +8%	171 +3%	163 -4%	171 +5%	170 -1%	173 +2%	171 -1%	175 +3%	195 +11%	200 +3%	205 +2%	203 -1%	204 +1%	240 +17%	252 +5%	259 +3%	263 +1%	271 +3%	218 -20%	224 +3%	230 +3%	205 -11%	231 +13%	241 +4%	261 +8%	226 -13%	289 +28%	304 +5%	324 +6%	387 +20%	392 +1%	397 +1%	426 +7%	459 +8%	503 +10%	673 +34%	693 +3%	508 -27%	538 +6%	400 -26%	371 -7%
EPS (Diluted)	5.2 N/A	5.82 +12%	6.11 +5%	7.15 +17%	8.05 +13%	7.85 -2%	8.18 +4%	8.11 -1%	8.8 +9%	9.05 +3%	7.65 -15%	7.5 -2%	7.97 +6%	8.72 +9%	8.62 -1%	8.49 -2%	6.87 -19%	6.5 -5%	7.33 +13%	8.34 +14%	8.21 -2%	9.05 +10%	10.31 +14%	10.26 0%	11.65 +14%	13.46 +16%	11.36 -16%	11.6 +2%	12.91 +11%	11.5 -11%	11.86 +3%	11.8 -1%	12.11 +3%	11.54 -5%	11.83 +3%	13.05 +10%	13.45 +3%	13.13 -2%	12.76 -3%	12.75 0%	15.06 +18%	15.75 +5%	16.19 +3%	16.4 +1%	16.96 +3%	13.54 -20%	14.66 +8%	14.85 +1%	12.84 -14%	14.45 +13%	15.03 +4%	16.3 +8%	14.11 -13%	18.06 +28%	19 +5%	20.09 +6%	21.9 +9%	22.18 +1%	22.42 +1%	25.72 +15%	25.94 +1%	26.24 +1%	38.7 +47%	39.88 +3%	28.75 -28%	30.3 +5%	22.58 -25%	20.99 -7%

Income Statement Balance Sheet Cash Flow Statement

Salzer Electronics Ltd
NSE:SALZERELEC

Income Statement

Earnings Waterfall
Salzer Electronics Ltd

Income Statement
Salzer Electronics Ltd

See Also

Company

Help

Tools

Stocks

Salzer Electronics Ltd NSE:SALZERELEC

Income Statement

Earnings Waterfall Salzer Electronics Ltd

Income Statement Salzer Electronics Ltd

See Also

Company

Help

Tools

Stocks

Salzer Electronics Ltd
NSE:SALZERELEC

Earnings Waterfall
Salzer Electronics Ltd

Income Statement
Salzer Electronics Ltd