Watchlist Manager

Watchlist

Price: 469.5 INR 0.6%

Market Cap: ₹36B

S	Shanthi Gears Ltd NSE:SHANTIGEAR	IN
	TCNS Clothing Co Ltd NSE:TCNSBRANDS	IN
M	Microsoft Corp BMV:MSFT	US
E	Ekovest Bhd KLSE:EKOVEST	MY
	Hangzhou Zhongya Machinery Co Ltd SZSE:300512	CN
	Recticel NV LSE:0NHV	BE
	Aarti Surfactants Ltd NSE:AARTISURF	IN
Z	Zhejiang Kaier New Materials Co Ltd SZSE:300234	CN
	Petroleo Brasileiro SA Petrobras BOVESPA:PETR4	BR
	Thoughtworks Holding Inc NASDAQ:TWKS	US
Z	Zhong Ao Home Group Ltd HKEX:1538	CN
	Jiangxi Hengda Hi-Tech Co Ltd SZSE:002591	CN

Income Statement

Currency: INR

	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	24	0	0	0	43	0	0	0	62	13	0	0	68	0	0	0	116	0	0	0	38	0	0	0	9	0	0	0	5	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
Revenue	1 213 N/A	1 300 +7%	1 381 +6%	1 468 +6%	1 623 +11%	1 686 +4%	1 801 +7%	1 877 +4%	2 014 +7%	2 140 +6%	2 263 +6%	2 384 +5%	2 441 +2%	2 513 +3%	2 576 +2%	2 513 -2%	2 525 +0%	2 281 -10%	1 919 -16%	1 580 -18%	1 214 -23%	1 181 -3%	1 246 +6%	1 372 +10%	1 624 +18%	1 677 +3%	1 734 +3%	1 790 +3%	1 730 -3%	1 640 -5%	1 604 -2%	1 587 -1%	1 465 -8%	1 495 +2%	1 531 +2%	1 546 +1%	1 558 +1%	1 567 +1%	1 528 -3%	1 542 +1%	1 552 +1%	1 616 +4%	1 708 +6%	1 755 +3%	1 821 +4%	1 869 +3%	1 908 +2%	1 943 +2%	2 038 +5%	2 139 +5%	2 174 +2%	2 202 +1%	2 196 0%	2 250 +2%	2 301 +2%	2 377 +3%	2 430 +2%	2 528 +4%	2 643 +5%	2 608 -1%	2 423 -7%	1 957 -19%	1 785 -9%	1 853 +4%	2 155 +16%	2 574 +19%	2 754 +7%	3 053 +11%	3 371 +10%	3 690 +9%	4 059 +10%	4 259 +5%	4 457 +5%	4 683 +5%	4 949 +6%	5 058 +2%	5 361 +6%	5 534 +3%	5 731 +4%	6 051 +6%	6 046 0%	6 007 -1%	5 775 -4%	5 368 -7%
Gross Profit
Cost of Revenue	(457)	(501)	(535)	(565)	(626)	(630)	(677)	(747)	(821)	(897)	(944)	(952)	(951)	(944)	(955)	(903)	(884)	(782)	(658)	(535)	(397)	(366)	(358)	(410)	(525)	(640)	(655)	(666)	(521)	(611)	(615)	(640)	(504)	(542)	(554)	(553)	(526)	(529)	(555)	(605)	(649)	(705)	(719)	(738)	(781)	(784)	(843)	(844)	(898)	(962)	(948)	(954)	(968)	(958)	(994)	(1 035)	(1 113)	(1 169)	(1 261)	(1 262)	(1 186)	(925)	(843)	(894)	(1 060)	(1 219)	(1 289)	(1 450)	(1 706)	(1 857)	(2 064)	(2 106)	(2 298)	(2 222)	(2 324)	(2 418)	(2 770)	(2 639)	(2 732)	(2 864)	(3 082)	(2 814)	(2 701)	(2 478)
Gross Profit	756 N/A	799 +6%	846 +6%	903 +7%	997 +10%	1 055 +6%	1 123 +6%	1 130 +1%	1 193 +6%	1 243 +4%	1 320 +6%	1 431 +8%	1 491 +4%	1 569 +5%	1 621 +3%	1 609 -1%	1 640 +2%	1 499 -9%	1 261 -16%	1 045 -17%	817 -22%	815 0%	888 +9%	961 +8%	1 099 +14%	1 036 -6%	1 079 +4%	1 124 +4%	1 209 +8%	1 029 -15%	989 -4%	947 -4%	961 +1%	953 -1%	977 +3%	993 +2%	1 031 +4%	1 039 +1%	973 -6%	937 -4%	903 -4%	911 +1%	989 +9%	1 017 +3%	1 040 +2%	1 085 +4%	1 065 -2%	1 099 +3%	1 140 +4%	1 177 +3%	1 225 +4%	1 248 +2%	1 227 -2%	1 293 +5%	1 307 +1%	1 342 +3%	1 316 -2%	1 359 +3%	1 382 +2%	1 346 -3%	1 237 -8%	1 032 -17%	942 -9%	959 +2%	1 096 +14%	1 355 +24%	1 466 +8%	1 603 +9%	1 665 +4%	1 833 +10%	1 996 +9%	2 152 +8%	2 159 +0%	2 461 +14%	2 625 +7%	2 640 +1%	2 590 -2%	2 895 +12%	2 999 +4%	3 186 +6%	2 964 -7%	3 193 +8%	3 074 -4%	2 890 -6%
Operating Income
Operating Expenses	(441)	(456)	(489)	(524)	(537)	(574)	(599)	(586)	(649)	(674)	(682)	(763)	(776)	(820)	(879)	(868)	(822)	(827)	(741)	(680)	(607)	(605)	(637)	(653)	(677)	(634)	(667)	(721)	(826)	(711)	(702)	(691)	(811)	(818)	(842)	(857)	(866)	(908)	(903)	(892)	(882)	(889)	(916)	(929)	(896)	(906)	(879)	(908)	(958)	(999)	(1 038)	(1 035)	(1 010)	(1 036)	(1 041)	(1 054)	(1 004)	(1 025)	(1 028)	(1 021)	(967)	(947)	(892)	(888)	(901)	(1 020)	(1 103)	(1 176)	(1 151)	(1 275)	(1 337)	(1 437)	(1 351)	(1 626)	(1 725)	(1 741)	(1 686)	(1 955)	(2 007)	(2 082)	(1 796)	(2 026)	(1 989)	(1 930)
Selling, General & Administrative	(346)	(126)	(127)	(131)	(410)	(134)	(139)	(143)	(466)	(161)	(169)	(180)	(551)	(203)	(213)	(220)	(564)	(198)	(178)	(167)	(337)	(163)	(173)	(179)	(354)	(180)	(191)	(201)	(483)	(199)	(204)	(212)	(527)	(273)	(300)	(322)	(614)	(328)	(328)	(330)	(719)	(367)	(378)	(380)	(731)	(363)	(356)	(363)	(782)	(396)	(408)	(411)	(857)	(423)	(435)	(447)	(901)	(460)	(474)	(482)	(889)	(481)	(460)	(462)	(827)	(489)	(532)	(557)	(1 061)	(589)	(628)	(669)	(1 254)	(786)	(786)	(770)	(1 563)	(738)	(762)	(795)	(1 668)	(814)	(807)	(800)
Depreciation & Amortization	(96)	(99)	(106)	(116)	(127)	(138)	(149)	(166)	(182)	(197)	(209)	(217)	(225)	(232)	(242)	(249)	(258)	(266)	(269)	(271)	(269)	(268)	(267)	(267)	(269)	(269)	(269)	(270)	(271)	(272)	(275)	(275)	(286)	(282)	(276)	(271)	(256)	(234)	(213)	(191)	(168)	(168)	(167)	(166)	(166)	(168)	(172)	(176)	(178)	(177)	(174)	(166)	(155)	(144)	(131)	(119)	(105)	(97)	(90)	(85)	(83)	(84)	(84)	(85)	(87)	(94)	(99)	(103)	(103)	(104)	(104)	(105)	(108)	(113)	(116)	(119)	(131)	(133)	(136)	(140)	(132)	(139)	(144)	(149)
Other Operating Expenses	0	(231)	(255)	(276)	0	(301)	(311)	(278)	0	(316)	(304)	(365)	0	(385)	(425)	(399)	0	(363)	(294)	(242)	0	(174)	(197)	(208)	(55)	(186)	(207)	(249)	(72)	(240)	(223)	(204)	2	(264)	(267)	(264)	4	(346)	(363)	(371)	5	(354)	(372)	(382)	1	(376)	(352)	(370)	1	(426)	(456)	(458)	1	(468)	(476)	(488)	1	(469)	(465)	(454)	5	(382)	(349)	(340)	13	(437)	(473)	(516)	13	(582)	(605)	(662)	10	(727)	(824)	(852)	8	(1 084)	(1 109)	(1 147)	4	(1 073)	(1 038)	(981)
Operating Income	314 N/A	343 +9%	357 +4%	379 +6%	459 +21%	482 +5%	524 +9%	544 +4%	544 +0%	569 +4%	637 +12%	669 +5%	715 +7%	749 +5%	742 -1%	741 0%	819 +10%	672 -18%	520 -23%	366 -30%	211 -42%	210 0%	252 +20%	308 +22%	422 +37%	402 -5%	412 +3%	403 -2%	383 -5%	318 -17%	287 -10%	256 -11%	151 -41%	135 -10%	135 N/A	136 +1%	165 +22%	131 -21%	70 -46%	45 -36%	21 -54%	22 +5%	73 +229%	88 +21%	144 +64%	179 +24%	186 +4%	191 +2%	182 -5%	179 -2%	188 +5%	213 +14%	217 +2%	257 +18%	266 +4%	288 +8%	312 +8%	333 +7%	354 +6%	326 -8%	270 -17%	85 -69%	49 -42%	71 +44%	195 +174%	335 +72%	363 +8%	427 +18%	514 +20%	558 +9%	659 +18%	715 +9%	808 +13%	835 +3%	900 +8%	900 0%	904 +1%	940 +4%	992 +6%	1 104 +11%	1 168 +6%	1 167 0%	1 085 -7%	961 -11%
Pre-Tax Income
Interest Income Expense	(14)	(18)	(25)	(29)	(30)	(29)	(31)	(36)	(48)	(54)	(55)	(54)	(51)	(45)	(42)	(87)	(143)	(88)	(84)	(32)	(19)	(14)	(3)	5	10	(8)	(15)	(21)	27	(6)	(6)	(4)	62	(2)	(1)	(1)	91	(0)	(0)	(0)	88	(0)	(0)	0	87	0	0	0	102	0	0	0	108	0	0	0	101	0	0	0	52	0	0	0	56	0	0	0	53	0	0	0	81	0	0	0	125	0	0	0	117	0	0	0
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(23)	0	0	0	23	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	(16)
Gain/Loss on Disposition of Assets	0	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	1	0	0	0	0	0	0	0	2	0	0	0	0	0	0	0	8	0	0	0	3	0	0	0	7	0	0	0	(0)	0	0	0	1	0	0	0	7	0	0	0	8	0	0	0	3	0	0	0	2	0	0	0	1	0	0	0	2	0	0	0	18	0	0	0	1	0	0	0
Total Other Income	6	0	1	6	1	5	3	3	15	42	22	24	11	(1)	21	18	12	28	28	34	51	38	45	38	4	59	62	72	6	55	60	66	(1)	83	90	101	(0)	101	101	103	15	114	120	109	0	95	96	102	0	109	104	107	0	116	125	132	4	107	91	73	1	71	69	72	8	86	90	96	19	91	102	108	11	131	138	143	50	205	199	202	15	150	176	178
Pre-Tax Income	307 N/A	325 +6%	334 +3%	356 +7%	431 +21%	457 +6%	496 +9%	511 +3%	512 +0%	557 +9%	604 +8%	639 +6%	675 +6%	703 +4%	720 +2%	648 -10%	688 +6%	612 -11%	463 -24%	391 -16%	243 -38%	234 -4%	294 +25%	351 +20%	438 +25%	453 +3%	459 +1%	454 -1%	416 -8%	366 -12%	341 -7%	318 -7%	221 -31%	215 -2%	224 +4%	235 +5%	259 +10%	231 -11%	170 -26%	147 -13%	131 -11%	136 +4%	193 +42%	197 +2%	232 +17%	273 +18%	282 +3%	292 +4%	285 -2%	288 +1%	292 +2%	320 +10%	332 +4%	373 +13%	391 +5%	421 +8%	425 +1%	440 +4%	445 +1%	399 -10%	327 -18%	155 -52%	118 -24%	143 +21%	261 +82%	421 +62%	453 +8%	523 +16%	587 +12%	649 +11%	761 +17%	823 +8%	902 +10%	966 +7%	1 038 +7%	1 043 +1%	1 096 +5%	1 145 +4%	1 191 +4%	1 306 +10%	1 301 0%	1 318 +1%	1 261 -4%	1 123 -11%
Net Income
Tax Provision	(115)	(117)	(122)	(124)	(150)	(157)	(175)	(175)	(176)	(198)	(209)	(226)	(233)	(248)	(249)	(228)	(248)	(219)	(165)	(142)	(81)	(77)	(100)	(116)	(159)	(164)	(162)	(159)	(135)	(119)	(107)	(100)	(66)	(62)	(62)	(69)	(76)	(63)	(46)	(32)	(38)	(48)	(66)	(62)	(54)	(61)	(63)	(73)	(60)	(61)	(61)	(69)	(46)	(53)	(53)	(51)	(91)	(97)	(110)	(101)	(75)	(35)	(14)	(23)	(59)	(98)	(117)	(127)	(163)	(176)	(201)	(225)	(231)	(249)	(276)	(282)	(274)	(287)	(287)	(313)	(341)	(347)	(332)	(295)
Income from Continuing Operations	191	208	212	232	281	300	321	336	336	359	395	413	442	455	471	420	441	393	298	250	162	157	194	235	279	289	297	295	281	247	234	218	155	153	163	166	184	169	124	116	93	88	127	136	177	213	218	220	225	227	231	251	286	320	339	370	334	343	336	298	252	121	104	120	202	323	336	397	425	473	560	598	671	717	762	760	823	858	904	993	960	971	929	829
Net Income (Common)	191 N/A	208 +9%	212 +2%	232 +10%	281 +21%	300 +7%	321 +7%	336 +5%	359 +7%	382 +6%	418 +9%	436 +4%	442 +1%	455 +3%	471 +4%	420 -11%	441 +5%	393 -11%	298 -24%	250 -16%	162 -35%	157 -3%	194 +24%	235 +21%	279 +19%	289 +4%	297 +3%	295 -1%	281 -5%	247 -12%	233 -6%	217 -7%	155 -29%	152 -1%	163 +7%	166 +2%	184 +11%	169 -8%	124 -26%	116 -7%	93 -19%	88 -5%	127 +44%	136 +7%	177 +31%	213 +20%	218 +3%	220 +1%	225 +3%	227 +1%	231 +2%	251 +9%	286 +14%	320 +12%	339 +6%	370 +9%	334 -10%	343 +3%	337 -2%	299 -11%	252 -16%	122 -52%	104 -14%	120 +15%	202 +68%	323 +60%	336 +4%	397 +18%	425 +7%	473 +11%	560 +18%	598 +7%	671 +12%	717 +7%	762 +6%	760 0%	823 +8%	858 +4%	904 +5%	993 +10%	960 -3%	971 +1%	929 -4%	829 -11%
EPS (Diluted)	2.45 N/A	2.65 +8%	2.67 +1%	2.97 +11%	3.47 +17%	3.73 +7%	3.91 +5%	4.14 +6%	4.21 +2%	4.45 +6%	5.08 +14%	5.19 +2%	5.39 +4%	5.29 -2%	5.49 +4%	5.14 -6%	5.39 +5%	4.82 -11%	3.65 -24%	3.05 -16%	1.98 -35%	1.92 -3%	2.38 +24%	2.89 +21%	3.41 +18%	3.55 +4%	3.63 +2%	3.61 -1%	3.44 -5%	3.03 -12%	2.86 -6%	2.66 -7%	1.89 -29%	1.86 -2%	1.98 +6%	2.03 +3%	2.25 +11%	2.07 -8%	1.49 -28%	1.42 -5%	1.14 -20%	1.09 -4%	1.57 +44%	1.67 +6%	2.17 +30%	2.61 +20%	2.67 +2%	2.69 +1%	2.75 +2%	2.77 +1%	2.83 +2%	3.07 +8%	3.5 +14%	3.92 +12%	4.14 +6%	4.52 +9%	4.08 -10%	4.47 +10%	4.38 -2%	3.87 -12%	3.28 -15%	1.58 -52%	1.35 -15%	1.56 +16%	2.63 +69%	4.21 +60%	4.38 +4%	5.17 +18%	5.54 +7%	6.17 +11%	7.3 +18%	7.8 +7%	8.74 +12%	9.35 +7%	9.93 +6%	9.91 0%	10.72 +8%	11.18 +4%	11.78 +5%	12.94 +10%	12.52 -3%	12.66 +1%	12.12 -4%	10.8 -11%

Income Statement Balance Sheet Cash Flow Statement

Shanthi Gears Ltd
NSE:SHANTIGEAR

Income Statement

Earnings Waterfall
Shanthi Gears Ltd

Income Statement
Shanthi Gears Ltd

See Also

Company

Help

Tools

Stocks

Shanthi Gears Ltd NSE:SHANTIGEAR

Income Statement

Earnings Waterfall Shanthi Gears Ltd

Income Statement Shanthi Gears Ltd

See Also

Company

Help

Tools

Stocks

Shanthi Gears Ltd
NSE:SHANTIGEAR

Earnings Waterfall
Shanthi Gears Ltd

Income Statement
Shanthi Gears Ltd