Seshasayee Paper and Boards Ltd
NSE:SESHAPAPER
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Seshasayee Paper and Boards Ltd
NSE:SESHAPAPER
|
IN |
|
R
|
RMR Science Technologies Inc
XTSX:RMS.P
|
CA |
|
C
|
Cyviz AS
OSE:CYVIZ
|
NO |
|
State Gas Ltd
ASX:GAS
|
AU |
|
Huarong International Financial Holdings Ltd
HKEX:993
|
HK |
Income Statement
Earnings Waterfall
Seshasayee Paper and Boards Ltd
Income Statement
Seshasayee Paper and Boards Ltd
| 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-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 |
124
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
126
|
0
|
0
|
0
|
261
|
0
|
0
|
0
|
284
|
0
|
0
|
0
|
217
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
439
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
367
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
3 828
N/A
|
3 910
+2%
|
3 992
+2%
|
4 086
+2%
|
4 195
+3%
|
4 266
+2%
|
4 387
+3%
|
4 468
+2%
|
4 578
+2%
|
4 602
+1%
|
4 641
+1%
|
4 809
+4%
|
5 296
+10%
|
5 031
-5%
|
4 994
-1%
|
4 874
-2%
|
5 098
+5%
|
5 171
+1%
|
5 311
+3%
|
5 500
+4%
|
5 735
+4%
|
5 850
+2%
|
6 002
+3%
|
5 968
-1%
|
6 114
+2%
|
6 780
+11%
|
7 214
+6%
|
7 803
+8%
|
8 345
+7%
|
8 526
+2%
|
9 037
+6%
|
9 559
+6%
|
10 134
+6%
|
10 097
0%
|
9 867
-2%
|
9 928
+1%
|
10 144
+2%
|
2 749
-73%
|
6 062
+121%
|
9 608
+58%
|
13 255
+38%
|
13 291
+0%
|
12 978
-2%
|
12 287
-5%
|
11 843
-4%
|
10 450
-12%
|
8 954
-14%
|
7 745
-14%
|
7 821
+1%
|
8 609
+10%
|
10 425
+21%
|
12 121
+16%
|
13 552
+12%
|
15 681
+16%
|
17 590
+12%
|
19 806
+13%
|
20 828
+5%
|
20 785
0%
|
19 179
-8%
|
18 356
-4%
|
18 018
-2%
|
17 975
0%
|
18 336
+2%
|
17 915
-2%
|
17 544
-2%
|
17 176
-2%
|
16 654
-3%
|
16 210
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 781)
|
(2 591)
|
(2 628)
|
(2 668)
|
(3 008)
|
(2 690)
|
(2 734)
|
(2 698)
|
(3 152)
|
(3 212)
|
(3 314)
|
(3 563)
|
(3 561)
|
(3 769)
|
(3 592)
|
(3 340)
|
(2 968)
|
(2 972)
|
(3 024)
|
(3 163)
|
(3 455)
|
(3 464)
|
(3 693)
|
(3 770)
|
(4 010)
|
(4 546)
|
(4 907)
|
(5 382)
|
(5 806)
|
(5 902)
|
(6 359)
|
(6 815)
|
(7 209)
|
(7 233)
|
(6 994)
|
(7 076)
|
(7 475)
|
(1 850)
|
(3 906)
|
(6 169)
|
(8 516)
|
(7 984)
|
(7 682)
|
(7 106)
|
(7 193)
|
(6 162)
|
(5 150)
|
(4 585)
|
(3 861)
|
(5 598)
|
(7 156)
|
(8 683)
|
(9 642)
|
(11 058)
|
(11 887)
|
(12 619)
|
(12 758)
|
(12 704)
|
(11 715)
|
(11 587)
|
(12 220)
|
(12 555)
|
(13 407)
|
(13 721)
|
(13 647)
|
(11 191)
|
(10 790)
|
(10 207)
|
|
| Gross Profit |
1 047
N/A
|
1 318
+26%
|
1 365
+4%
|
1 418
+4%
|
1 187
-16%
|
1 575
+33%
|
1 653
+5%
|
1 769
+7%
|
1 426
-19%
|
1 390
-3%
|
1 328
-5%
|
1 247
-6%
|
1 736
+39%
|
1 262
-27%
|
1 403
+11%
|
1 534
+9%
|
2 130
+39%
|
2 199
+3%
|
2 287
+4%
|
2 337
+2%
|
2 280
-2%
|
2 386
+5%
|
2 309
-3%
|
2 198
-5%
|
2 104
-4%
|
2 234
+6%
|
2 307
+3%
|
2 421
+5%
|
2 539
+5%
|
2 624
+3%
|
2 678
+2%
|
2 744
+2%
|
2 925
+7%
|
2 864
-2%
|
2 874
+0%
|
2 852
-1%
|
2 670
-6%
|
899
-66%
|
2 156
+140%
|
3 439
+59%
|
4 739
+38%
|
5 307
+12%
|
5 296
0%
|
5 181
-2%
|
4 650
-10%
|
4 288
-8%
|
3 805
-11%
|
3 161
-17%
|
3 960
+25%
|
3 011
-24%
|
3 269
+9%
|
3 438
+5%
|
3 911
+14%
|
4 623
+18%
|
5 703
+23%
|
7 188
+26%
|
8 070
+12%
|
8 081
+0%
|
7 464
-8%
|
6 769
-9%
|
5 799
-14%
|
5 420
-7%
|
4 929
-9%
|
4 193
-15%
|
3 896
-7%
|
5 985
+54%
|
5 864
-2%
|
6 003
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(713)
|
(918)
|
(915)
|
(951)
|
(698)
|
(952)
|
(981)
|
(983)
|
(771)
|
(788)
|
(817)
|
(855)
|
(1 220)
|
(725)
|
(721)
|
(730)
|
(1 329)
|
(1 366)
|
(1 405)
|
(1 509)
|
(1 516)
|
(1 619)
|
(1 613)
|
(1 532)
|
(1 458)
|
(1 583)
|
(1 725)
|
(1 844)
|
(1 971)
|
(2 013)
|
(2 040)
|
(2 108)
|
(2 153)
|
(2 127)
|
(2 089)
|
(2 048)
|
(2 068)
|
(515)
|
(1 040)
|
(1 581)
|
(2 119)
|
(2 539)
|
(2 629)
|
(2 670)
|
(2 281)
|
(2 277)
|
(2 237)
|
(2 136)
|
(3 261)
|
(2 320)
|
(2 466)
|
(2 626)
|
(2 662)
|
(2 829)
|
(2 929)
|
(3 084)
|
(3 166)
|
(3 116)
|
(2 996)
|
(2 914)
|
(2 837)
|
(2 932)
|
(3 032)
|
(3 101)
|
(3 222)
|
(5 590)
|
(5 511)
|
(5 479)
|
|
| Selling, General & Administrative |
(426)
|
(298)
|
(285)
|
(281)
|
(420)
|
(291)
|
(318)
|
(330)
|
(493)
|
(332)
|
(308)
|
(305)
|
(848)
|
(323)
|
(334)
|
(340)
|
(862)
|
(364)
|
(392)
|
(477)
|
(1 141)
|
(534)
|
(543)
|
(493)
|
(1 090)
|
(478)
|
(492)
|
(505)
|
(1 442)
|
(547)
|
(562)
|
(575)
|
(561)
|
(566)
|
(567)
|
(570)
|
(1 710)
|
(187)
|
(376)
|
(562)
|
(1 572)
|
(725)
|
(759)
|
(792)
|
(1 729)
|
(820)
|
(831)
|
(783)
|
(813)
|
(820)
|
(812)
|
(850)
|
(2 035)
|
(864)
|
(869)
|
(894)
|
(2 458)
|
(985)
|
(1 004)
|
(1 014)
|
(2 143)
|
(979)
|
(1 024)
|
(1 038)
|
(2 440)
|
(1 110)
|
(1 083)
|
(1 061)
|
|
| Depreciation & Amortization |
(145)
|
(145)
|
(144)
|
(144)
|
(148)
|
(151)
|
(154)
|
(160)
|
(174)
|
(179)
|
(188)
|
(225)
|
(263)
|
(300)
|
(334)
|
(336)
|
(336)
|
(337)
|
(337)
|
(338)
|
(340)
|
(341)
|
(342)
|
(344)
|
(343)
|
(380)
|
(418)
|
(455)
|
(491)
|
(492)
|
(492)
|
(492)
|
(490)
|
(453)
|
(389)
|
(339)
|
(294)
|
(89)
|
(179)
|
(269)
|
(338)
|
(340)
|
(341)
|
(343)
|
(350)
|
(351)
|
(352)
|
(355)
|
(376)
|
(384)
|
(391)
|
(396)
|
(408)
|
(428)
|
(445)
|
(460)
|
(453)
|
(450)
|
(443)
|
(435)
|
(438)
|
(439)
|
(442)
|
(447)
|
(452)
|
(454)
|
(452)
|
(452)
|
|
| Other Operating Expenses |
(142)
|
(475)
|
(486)
|
(526)
|
(130)
|
(511)
|
(509)
|
(493)
|
(103)
|
(277)
|
(321)
|
(325)
|
(110)
|
(102)
|
(53)
|
(54)
|
(130)
|
(665)
|
(676)
|
(695)
|
(35)
|
(743)
|
(728)
|
(695)
|
(25)
|
(726)
|
(815)
|
(884)
|
(38)
|
(974)
|
(986)
|
(1 041)
|
(1 103)
|
(1 107)
|
(1 132)
|
(1 139)
|
(64)
|
(239)
|
(485)
|
(750)
|
(208)
|
(1 474)
|
(1 529)
|
(1 536)
|
(202)
|
(1 107)
|
(1 054)
|
(998)
|
(2 071)
|
(1 117)
|
(1 263)
|
(1 380)
|
(218)
|
(1 537)
|
(1 615)
|
(1 729)
|
(256)
|
(1 682)
|
(1 548)
|
(1 465)
|
(256)
|
(1 514)
|
(1 566)
|
(1 616)
|
(330)
|
(4 026)
|
(3 976)
|
(3 966)
|
|
| Operating Income |
334
N/A
|
400
+20%
|
450
+12%
|
467
+4%
|
489
+5%
|
623
+27%
|
673
+8%
|
786
+17%
|
655
-17%
|
602
-8%
|
511
-15%
|
392
-23%
|
515
+31%
|
537
+4%
|
682
+27%
|
804
+18%
|
802
0%
|
833
+4%
|
882
+6%
|
828
-6%
|
764
-8%
|
767
+0%
|
696
-9%
|
666
-4%
|
647
-3%
|
651
+1%
|
583
-10%
|
577
-1%
|
568
-2%
|
611
+8%
|
638
+5%
|
636
0%
|
772
+21%
|
737
-5%
|
785
+7%
|
804
+2%
|
601
-25%
|
385
-36%
|
1 116
+190%
|
1 858
+67%
|
2 620
+41%
|
2 768
+6%
|
2 666
-4%
|
2 511
-6%
|
2 369
-6%
|
2 010
-15%
|
1 568
-22%
|
1 025
-35%
|
699
-32%
|
691
-1%
|
803
+16%
|
812
+1%
|
1 249
+54%
|
1 794
+44%
|
2 774
+55%
|
4 104
+48%
|
4 904
+19%
|
4 965
+1%
|
4 469
-10%
|
3 855
-14%
|
2 961
-23%
|
2 488
-16%
|
1 898
-24%
|
1 093
-42%
|
674
-38%
|
396
-41%
|
353
-11%
|
524
+48%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(62)
|
(120)
|
(117)
|
(115)
|
(49)
|
(106)
|
(102)
|
(104)
|
(50)
|
(44)
|
(52)
|
(112)
|
(275)
|
(244)
|
(295)
|
(287)
|
(203)
|
(262)
|
(242)
|
(224)
|
(161)
|
(206)
|
(213)
|
(231)
|
(201)
|
(307)
|
(363)
|
(407)
|
(415)
|
(433)
|
(416)
|
(397)
|
(387)
|
(383)
|
(379)
|
(381)
|
(317)
|
(42)
|
(60)
|
(98)
|
85
|
(100)
|
(66)
|
(18)
|
188
|
22
|
31
|
15
|
219
|
41
|
46
|
46
|
207
|
45
|
70
|
91
|
333
|
87
|
69
|
81
|
589
|
86
|
73
|
36
|
601
|
(34)
|
(55)
|
(39)
|
|
| 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
|
(32)
|
(32)
|
(32)
|
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 |
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
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
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
0
|
4
|
4
|
3
|
0
|
6
|
10
|
10
|
0
|
7
|
10
|
10
|
5
|
17
|
24
|
33
|
4
|
45
|
42
|
38
|
12
|
39
|
36
|
42
|
28
|
32
|
30
|
21
|
3
|
30
|
73
|
115
|
29
|
263
|
286
|
302
|
14
|
231
|
227
|
202
|
7
|
168
|
141
|
141
|
(1)
|
159
|
198
|
250
|
18
|
356
|
426
|
453
|
19
|
535
|
546
|
638
|
50
|
676
|
657
|
553
|
|
| Pre-Tax Income |
272
N/A
|
280
+3%
|
332
+19%
|
353
+6%
|
437
+24%
|
517
+18%
|
573
+11%
|
685
+20%
|
605
-12%
|
562
-7%
|
462
-18%
|
283
-39%
|
239
-15%
|
299
+25%
|
396
+33%
|
527
+33%
|
597
+13%
|
579
-3%
|
650
+12%
|
614
-6%
|
608
-1%
|
578
-5%
|
507
-12%
|
468
-8%
|
450
-4%
|
389
-14%
|
261
-33%
|
209
-20%
|
165
-21%
|
217
+31%
|
259
+19%
|
280
+8%
|
412
+47%
|
386
-6%
|
404
+5%
|
412
+2%
|
255
-38%
|
372
+46%
|
1 128
+204%
|
1 875
+66%
|
2 734
+46%
|
2 931
+7%
|
2 886
-2%
|
2 796
-3%
|
2 570
-8%
|
2 264
-12%
|
1 826
-19%
|
1 241
-32%
|
925
-25%
|
900
-3%
|
990
+10%
|
999
+1%
|
1 455
+46%
|
1 998
+37%
|
3 041
+52%
|
4 445
+46%
|
5 255
+18%
|
5 408
+3%
|
4 964
-8%
|
4 389
-12%
|
3 569
-19%
|
3 109
-13%
|
2 517
-19%
|
1 767
-30%
|
1 325
-25%
|
1 038
-22%
|
955
-8%
|
1 038
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(93)
|
(70)
|
(40)
|
(16)
|
(23)
|
(53)
|
(92)
|
(148)
|
(147)
|
(156)
|
(151)
|
(102)
|
(89)
|
(110)
|
(143)
|
(188)
|
(198)
|
(135)
|
(64)
|
(11)
|
42
|
6
|
(52)
|
(73)
|
(109)
|
(69)
|
(11)
|
15
|
40
|
(3)
|
(41)
|
(62)
|
(145)
|
(136)
|
(142)
|
(144)
|
(81)
|
(107)
|
(344)
|
(589)
|
(814)
|
(885)
|
(860)
|
(814)
|
(743)
|
(662)
|
(535)
|
(361)
|
139
|
170
|
167
|
171
|
(355)
|
(493)
|
(749)
|
(1 097)
|
(1 297)
|
(1 335)
|
(1 222)
|
(1 073)
|
(861)
|
(749)
|
(604)
|
(377)
|
(233)
|
(162)
|
(140)
|
(202)
|
|
| Income from Continuing Operations |
179
|
210
|
292
|
337
|
414
|
465
|
481
|
537
|
458
|
405
|
312
|
180
|
150
|
189
|
253
|
338
|
399
|
444
|
586
|
603
|
650
|
584
|
455
|
395
|
341
|
320
|
250
|
223
|
205
|
214
|
218
|
218
|
268
|
250
|
262
|
268
|
174
|
265
|
784
|
1 286
|
1 921
|
2 046
|
2 025
|
1 981
|
1 827
|
1 602
|
1 292
|
880
|
1 064
|
1 069
|
1 156
|
1 170
|
1 100
|
1 505
|
2 293
|
3 348
|
3 958
|
4 073
|
3 742
|
3 316
|
2 708
|
2 360
|
1 913
|
1 389
|
1 092
|
876
|
815
|
836
|
|
| 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
|
(9)
|
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) |
179
N/A
|
210
+17%
|
292
+40%
|
337
+15%
|
414
+23%
|
465
+12%
|
481
+4%
|
537
+12%
|
458
-15%
|
405
-11%
|
312
-23%
|
180
-42%
|
150
-17%
|
189
+26%
|
253
+34%
|
338
+34%
|
399
+18%
|
444
+11%
|
586
+32%
|
603
+3%
|
650
+8%
|
584
-10%
|
455
-22%
|
395
-13%
|
341
-14%
|
320
-6%
|
250
-22%
|
223
-11%
|
205
-8%
|
214
+4%
|
218
+2%
|
218
+0%
|
268
+23%
|
250
-7%
|
262
+5%
|
268
+2%
|
165
-38%
|
265
+60%
|
784
+196%
|
1 286
+64%
|
1 921
+49%
|
2 046
+7%
|
2 025
-1%
|
1 981
-2%
|
1 827
-8%
|
1 630
-11%
|
1 319
-19%
|
908
-31%
|
1 064
+17%
|
1 069
+0%
|
1 156
+8%
|
1 170
+1%
|
1 100
-6%
|
1 505
+37%
|
2 293
+52%
|
3 348
+46%
|
3 958
+18%
|
4 073
+3%
|
3 742
-8%
|
3 316
-11%
|
2 708
-18%
|
2 360
-13%
|
1 913
-19%
|
1 389
-27%
|
1 092
-21%
|
876
-20%
|
815
-7%
|
836
+2%
|
|
| EPS (Diluted) |
3.18
N/A
|
3.72
+17%
|
5.14
+38%
|
6
+17%
|
7.39
+23%
|
8.27
+12%
|
8.46
+2%
|
9.55
+13%
|
8.17
-14%
|
7.21
-12%
|
5.54
-23%
|
3.17
-43%
|
2.67
-16%
|
3.35
+25%
|
4.5
+34%
|
6.01
+34%
|
7.12
+18%
|
7.89
+11%
|
10.4
+32%
|
10.72
+3%
|
11.6
+8%
|
10.39
-10%
|
8.1
-22%
|
7.03
-13%
|
6.08
-14%
|
5.68
-7%
|
4.43
-22%
|
3.96
-11%
|
3.25
-18%
|
3.38
+4%
|
3.44
+2%
|
3.46
+1%
|
4.25
+23%
|
3.97
-7%
|
4.16
+5%
|
4.25
+2%
|
2.61
-39%
|
4.2
+61%
|
12.44
+196%
|
20.38
+64%
|
30.49
+50%
|
32.42
+6%
|
32.09
-1%
|
31.44
-2%
|
29
-8%
|
25.85
-11%
|
20.92
-19%
|
14.45
-31%
|
17.73
+23%
|
17.76
+0%
|
19.17
+8%
|
19.37
+1%
|
18.27
-6%
|
24.98
+37%
|
38.07
+52%
|
55.59
+46%
|
65.72
+18%
|
67.61
+3%
|
62.11
-8%
|
55.04
-11%
|
44.96
-18%
|
39.18
-13%
|
31.78
-19%
|
23.07
-27%
|
18.13
-21%
|
14.55
-20%
|
13.54
-7%
|
13.88
+3%
|
|