First Time Loading...

Shree Cement Ltd
NSE:SHREECEM

Watchlist Manager
Shree Cement Ltd Logo
Shree Cement Ltd
NSE:SHREECEM
Watchlist
Price: 25 727 INR 3.66% Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

201.9B
+5%
Revenue
Growth Rates:
1 Year
+18%
3 Years
+58%
5 Years
+123%
7 Years
-
10 Years
-
23.2B
+30%
Operating Income
Growth Rates:
1 Year
+54%
3 Years
-7%
5 Years
+164%
7 Years
-
10 Years
-
22.5B
+23%
Net Income
Growth Rates:
1 Year
+60%
3 Years
+11%
5 Years
+237%
7 Years
-
10 Years
-

Earnings Waterfall
Shree Cement Ltd

Revenue
201.9B INR
Cost of Revenue
-80.6B INR
Gross Profit
121.3B INR
Operating Expenses
-98.1B INR
Operating Income
23.2B INR
Other Expenses
-696.9m INR
Net Income
22.5B INR

Income Statement
Shree Cement Ltd

Rotate your device to view
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 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
27 352
N/A
30 426
+11%
33 062
+9%
35 077
+6%
36 476
+4%
36 697
+1%
34 768
-5%
33 912
-2%
35 144
+4%
35 885
+2%
37 238
+4%
41 392
+11%
44 428
+7%
48 794
+10%
53 512
+10%
55 834
+4%
56 787
+2%
55 902
-2%
30 702
-45%
59 256
+93%
90 654
+53%
125 547
+38%
127 874
+2%
129 365
+1%
129 427
+0%
128 684
-1%
120 523
-6%
123 286
+2%
127 398
+3%
135 598
+6%
147 078
+8%
148 004
+1%
148 803
+1%
150 096
+1%
157 896
+5%
164 542
+4%
171 164
+4%
178 523
+4%
185 023
+4%
192 645
+4%
201 884
+5%
Gross Profit
Cost of Revenue
(8 682)
(8 753)
(8 405)
(8 720)
(12 916)
(14 189)
(15 024)
(15 449)
(17 510)
(17 988)
(18 286)
(19 476)
(16 201)
(17 111)
(18 584)
(19 808)
(19 685)
(18 602)
(9 491)
(19 000)
(29 935)
(50 560)
(41 061)
(40 137)
(38 445)
(46 463)
(33 128)
(32 887)
(32 611)
(44 880)
(37 618)
(38 387)
(41 200)
(59 402)
(54 535)
(63 004)
(68 596)
(88 782)
(77 543)
(79 303)
(80 594)
Gross Profit
18 670
N/A
21 673
+16%
24 657
+14%
26 357
+7%
23 560
-11%
22 508
-4%
19 744
-12%
18 463
-6%
17 634
-4%
17 898
+1%
18 953
+6%
21 917
+16%
28 228
+29%
31 683
+12%
34 928
+10%
36 026
+3%
37 102
+3%
37 300
+1%
21 210
-43%
40 255
+90%
60 718
+51%
74 987
+24%
86 813
+16%
89 228
+3%
90 982
+2%
82 221
-10%
87 395
+6%
90 399
+3%
94 788
+5%
90 718
-4%
109 461
+21%
109 618
+0%
107 603
-2%
90 694
-16%
103 361
+14%
101 538
-2%
102 568
+1%
89 741
-13%
107 481
+20%
113 342
+5%
121 290
+7%
Operating Income
Operating Expenses
(10 944)
(12 327)
(13 530)
(14 575)
(14 521)
(15 368)
(15 722)
(16 586)
(15 509)
(16 166)
(16 970)
(19 234)
(24 495)
(24 950)
(25 582)
(24 751)
(24 275)
(26 046)
(18 518)
(35 514)
(51 952)
(60 052)
(71 094)
(71 353)
(72 937)
(62 676)
(69 198)
(69 313)
(69 855)
(62 537)
(77 673)
(78 618)
(79 046)
(65 095)
(80 724)
(83 736)
(87 523)
(76 717)
(92 949)
(95 538)
(98 127)
Selling, General & Administrative
(5 632)
(6 392)
(7 162)
(7 672)
(8 321)
(8 387)
(8 369)
(8 759)
(8 125)
(8 072)
(8 093)
(8 333)
(10 158)
(11 055)
(11 738)
(12 036)
(12 113)
(12 530)
(10 225)
(18 207)
(26 853)
(43 525)
(35 515)
(35 598)
(35 747)
(42 561)
(33 991)
(35 201)
(36 653)
(47 827)
(42 705)
(42 866)
(42 738)
(51 484)
(42 926)
(44 556)
(46 423)
(57 740)
(49 452)
(50 874)
(51 610)
Depreciation & Amortization
(2 054)
(2 566)
(3 027)
(3 465)
(5 704)
(6 240)
(6 527)
(6 894)
(6 758)
(6 847)
(7 181)
(8 218)
(7 914)
(7 134)
(6 457)
(4 924)
(3 843)
(4 357)
(3 061)
(6 597)
(10 235)
(14 718)
(15 940)
(16 952)
(17 914)
(18 078)
(16 797)
(15 346)
(13 969)
(12 623)
(12 357)
(12 163)
(11 793)
(11 459)
(12 220)
(13 273)
(14 846)
(16 607)
(16 505)
(16 666)
(16 678)
Other Operating Expenses
(3 259)
(3 370)
(3 341)
(3 437)
(495)
(739)
(825)
(934)
(627)
(1 249)
(1 696)
(2 683)
(6 425)
(6 763)
(7 389)
(7 792)
(8 321)
(9 161)
(5 232)
(10 710)
(14 864)
(1 809)
(19 639)
(18 804)
(19 276)
(2 037)
(18 411)
(18 766)
(19 235)
(2 088)
(22 610)
(23 587)
(24 515)
(2 153)
(25 577)
(25 907)
(26 255)
(2 369)
(26 993)
(28 000)
(29 839)
Operating Income
7 726
N/A
9 345
+21%
11 126
+19%
11 781
+6%
9 038
-23%
7 140
-21%
4 022
-44%
1 877
-53%
2 125
+13%
1 731
-19%
1 982
+15%
2 682
+35%
3 733
+39%
6 734
+80%
9 347
+39%
11 276
+21%
12 828
+14%
11 255
-12%
2 693
-76%
4 742
+76%
8 767
+85%
14 935
+70%
15 719
+5%
17 875
+14%
18 046
+1%
19 545
+8%
18 199
-7%
21 088
+16%
24 934
+18%
28 181
+13%
31 788
+13%
31 000
-2%
28 557
-8%
25 598
-10%
22 638
-12%
17 803
-21%
15 045
-15%
13 025
-13%
14 531
+12%
17 803
+23%
23 163
+30%
Pre-Tax Income
Interest Income Expense
(334)
(197)
(326)
(382)
(766)
(1 028)
(1 068)
(1 147)
(979)
(1 153)
(1 484)
(1 800)
(1 875)
(1 879)
(1 954)
(1 997)
(2 033)
(1 931)
(562)
(2 963)
(3 561)
(3 291)
(4 390)
(2 719)
(2 875)
(213)
(2 939)
(2 848)
(2 689)
1 762
(2 342)
(2 259)
(2 203)
2 763
(1 160)
(1 264)
(1 427)
1 875
(1 507)
(1 518)
(1 365)
Non-Reccuring Items
(309)
(275)
(207)
(168)
(197)
(164)
(210)
(255)
(486)
(560)
(496)
(437)
(122)
(40)
(39)
(159)
(132)
(12)
0
0
0
(227)
0
0
0
(26)
0
0
0
(7)
0
0
0
(4)
0
0
0
(99)
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
3
0
0
0
40
0
0
0
44
0
0
0
54
0
0
0
167
0
0
0
Total Other Income
146
395
528
604
604
418
592
443
443
433
373
534
1 306
1 470
1 558
1 709
1 365
1 884
937
1 453
2 011
36
2 081
2 151
2 249
(4)
3 489
3 743
4 162
62
4 528
5 224
5 288
507
2 837
2 894
3 496
(17)
5 171
4 898
4 631
Pre-Tax Income
7 229
N/A
9 270
+28%
11 122
+20%
11 835
+6%
8 679
-27%
6 366
-27%
3 336
-48%
918
-72%
1 103
+20%
452
-59%
375
-17%
979
+161%
3 042
+211%
6 284
+107%
8 912
+42%
10 829
+22%
12 027
+11%
11 194
-7%
3 067
-73%
3 232
+5%
7 217
+123%
11 456
+59%
13 409
+17%
17 305
+29%
17 418
+1%
19 343
+11%
18 750
-3%
21 984
+17%
26 407
+20%
30 041
+14%
33 975
+13%
33 967
0%
31 644
-7%
28 918
-9%
24 314
-16%
19 432
-20%
17 115
-12%
14 950
-13%
18 197
+22%
21 184
+16%
26 429
+25%
Net Income
Tax Provision
(1 450)
(1 688)
(1 726)
(2 004)
(1 918)
(1 458)
(1 212)
(193)
993
1 135
1 492
1 205
(372)
(649)
(1 380)
(1 715)
(1 315)
(1 154)
(274)
199
(488)
(1 306)
(2 231)
(3 632)
(3 924)
(3 902)
(3 827)
(4 915)
(6 142)
(7 145)
(8 074)
(7 705)
(6 870)
(5 552)
(4 468)
(3 393)
(3 085)
(2 259)
(2 574)
(2 928)
(3 973)
Income from Continuing Operations
5 779
7 581
9 395
9 830
6 760
4 908
2 124
725
2 096
1 587
1 867
2 184
2 670
5 635
7 531
9 113
10 711
10 039
2 794
3 432
6 730
10 151
11 180
13 675
13 495
15 441
14 922
17 068
20 266
22 896
25 902
26 262
24 773
23 366
19 846
16 039
14 030
12 691
15 622
18 256
22 456
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(34)
(67)
(87)
(113)
(106)
(95)
(82)
(64)
(46)
(31)
(37)
(40)
(42)
(42)
(47)
(30)
(18)
(9)
16
12
11
10
Net Income (Common)
5 779
N/A
7 581
+31%
9 395
+24%
9 830
+5%
6 760
-31%
4 908
-27%
2 124
-57%
725
-66%
2 096
+189%
1 587
-24%
1 867
+18%
2 184
+17%
2 670
+22%
5 635
+111%
7 531
+34%
9 113
+21%
10 711
+18%
10 039
-6%
2 794
-72%
3 398
+22%
6 664
+96%
10 064
+51%
11 068
+10%
13 570
+23%
13 400
-1%
15 359
+15%
14 857
-3%
17 021
+15%
20 234
+19%
22 859
+13%
25 862
+13%
26 220
+1%
24 731
-6%
23 319
-6%
19 815
-15%
16 021
-19%
14 022
-12%
12 707
-9%
15 636
+23%
18 268
+17%
22 466
+23%
EPS (Diluted)
165.11
N/A
216.6
+31%
268.42
+24%
280.85
+5%
193.14
-31%
140.22
-27%
60.68
-57%
20.71
-66%
59.88
+189%
45.34
-24%
53.34
+18%
62.4
+17%
76.28
+22%
161
+111%
215.17
+34%
260.37
+21%
306.02
+18%
286.82
-6%
79.82
-72%
97.08
+22%
190.4
+96%
287.54
+51%
316.22
+10%
387.71
+23%
382.85
-1%
438.82
+15%
412.69
-6%
472.8
+15%
562.05
+19%
634.97
+13%
718.38
+13%
728.33
+1%
686.97
-6%
647.75
-6%
550.41
-15%
445.02
-19%
389.5
-12%
352.18
-10%
433.36
+23%
506.28
+17%
622.66
+23%

See Also

Summary
SHREECEM intrinsic value, competitors valuation, and company profile.
DCF Valuation
SHREECEM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SHREECEM stock valuation using valuation multiples.
Wall Street Estimates
SHREECEM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SHREECEM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.