Shree Cement Ltd
NSE:SHREECEM

Watchlist Manager
Shree Cement Ltd Logo
Shree Cement Ltd
NSE:SHREECEM
Watchlist
Price: 25 885 INR -0.82%
Market Cap: 933.9B INR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+22%
5Y
+63%
10Y
-
Operating Income
+
3Y
+1%
5Y
-15%
10Y
-
Net Income
+
3Y
+7%
5Y
+1%
10Y
-

Earnings Waterfall
Shree Cement Ltd

Revenue
201.5B INR
Cost of Revenue
-67.7B INR
Gross Profit
133.8B INR
Operating Expenses
-115.9B INR
Operating Income
17.9B INR
Other Expenses
-727.2m INR
Net Income
17.2B INR

Income Statement
Shree Cement Ltd

Rotate your device to view
Income Statement
Currency: INR
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 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
Revenue
Interest Expense
372
0
0
0
198
0
0
0
128
0
0
0
104
0
0
0
533
0
0
0
744
0
0
0
1 185
0
0
0
1 710
0
0
0
0
2 135
0
0
0
1 541
0
0
0
1 958
0
0
0
2 881
0
0
0
2 484
0
0
0
2 120
0
0
0
2 584
0
0
0
2 531
0
0
0
0
0
0
Revenue
4 732
N/A
5 082
+7%
5 386
+6%
5 640
+5%
5 821
+3%
5 855
+1%
5 997
+2%
6 093
+2%
6 694
+10%
8 411
+26%
10 061
+20%
12 307
+22%
13 680
+11%
15 212
+11%
16 922
+11%
18 626
+10%
21 091
+13%
23 343
+11%
24 882
+7%
26 122
+5%
27 106
+4%
30 426
+12%
33 062
+9%
35 077
+6%
36 321
+4%
36 697
+1%
34 768
-5%
33 912
-2%
34 535
+2%
35 885
+4%
37 238
+4%
41 392
+11%
44 428
+7%
58 981
+33%
53 512
-9%
55 834
+4%
56 787
+2%
55 903
-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%
204 038
+1%
205 801
+1%
198 341
-4%
191 836
-3%
192 828
+1%
194 398
+1%
201 467
+4%
Gross Profit
Cost of Revenue
(2 032)
(1 705)
(1 808)
(1 912)
(2 612)
(2 128)
(2 086)
(2 035)
(2 787)
(2 390)
(2 869)
(3 495)
(5 067)
(4 378)
(4 706)
(5 018)
(7 780)
(5 053)
(6 090)
(6 916)
(11 545)
(8 753)
(8 405)
(8 720)
(12 861)
(14 189)
(15 024)
(15 449)
(14 554)
(17 988)
(18 286)
(19 476)
(16 201)
(24 382)
(18 584)
(19 808)
(19 685)
(23 427)
(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)
(92 305)
(77 782)
(74 211)
(71 636)
(81 730)
(66 499)
(67 678)
Gross Profit
2 700
N/A
3 377
+25%
3 578
+6%
3 728
+4%
3 209
-14%
3 727
+16%
3 911
+5%
4 059
+4%
3 907
-4%
6 023
+54%
7 195
+19%
8 814
+23%
8 612
-2%
10 835
+26%
12 216
+13%
13 608
+11%
13 311
-2%
18 290
+37%
18 792
+3%
19 206
+2%
15 561
-19%
21 673
+39%
24 657
+14%
26 357
+7%
23 460
-11%
22 508
-4%
19 744
-12%
18 463
-6%
19 981
+8%
17 898
-10%
18 953
+6%
21 917
+16%
28 228
+29%
34 599
+23%
34 928
+1%
36 026
+3%
37 102
+3%
32 476
-12%
21 210
-35%
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%
111 733
-8%
128 020
+15%
124 130
-3%
120 200
-3%
111 098
-8%
127 899
+15%
133 789
+5%
Operating Income
Operating Expenses
(2 125)
(2 674)
(2 787)
(3 159)
(2 719)
(3 232)
(3 237)
(4 056)
(3 540)
(4 804)
(5 180)
(4 452)
(6 834)
(8 497)
(9 600)
(11 831)
(9 468)
(13 741)
(14 258)
(13 459)
(8 078)
(12 327)
(13 530)
(14 575)
(14 560)
(15 368)
(15 722)
(16 586)
(17 863)
(16 166)
(16 970)
(19 234)
(24 495)
(26 861)
(25 582)
(24 751)
(24 275)
(21 223)
(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)
(85 547)
(105 651)
(107 529)
(110 143)
(101 876)
(114 068)
(115 873)
Selling, General & Administrative
(1 390)
(1 231)
(1 218)
(1 269)
(1 495)
(1 319)
(1 373)
(1 383)
(1 937)
(1 712)
(1 875)
(2 208)
(2 503)
(2 833)
(3 291)
(3 747)
(4 680)
(4 842)
(5 257)
(5 747)
(6 024)
(6 392)
(7 162)
(7 672)
(8 857)
(8 387)
(8 369)
(8 759)
(11 106)
(8 072)
(8 093)
(8 333)
(10 158)
(18 129)
(11 738)
(12 036)
(12 113)
(16 296)
(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)
(65 454)
(53 067)
(52 857)
(53 389)
(70 025)
(55 646)
(56 693)
Depreciation & Amortization
(734)
(820)
(903)
(1 223)
(1 230)
(1 179)
(1 128)
(1 839)
(1 640)
(1 993)
(2 133)
(996)
(4 331)
(4 426)
(4 851)
(6 463)
(4 788)
(4 891)
(4 740)
(3 374)
(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)
(8 731)
(6 457)
(4 924)
(3 843)
(4 356)
(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)
(18 973)
(22 621)
(25 663)
(29 216)
(30 068)
(29 563)
(29 083)
Other Operating Expenses
0
(623)
(665)
(666)
5
(735)
(737)
(835)
37
(1 100)
(1 172)
(1 248)
0
(1 236)
(1 457)
(1 620)
0
(4 009)
(4 262)
(4 339)
0
(3 370)
(3 341)
(3 437)
0
(739)
(825)
(934)
0
(1 249)
(1 696)
(2 683)
(6 425)
0
(7 389)
(7 792)
(8 321)
(570)
(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)
(1 120)
(29 963)
(29 009)
(27 538)
(1 783)
(28 859)
(30 097)
Operating Income
576
N/A
704
+22%
792
+13%
570
-28%
490
-14%
495
+1%
674
+36%
3
-100%
367
+12 133%
1 219
+232%
2 015
+65%
4 361
+116%
1 779
-59%
2 337
+31%
2 615
+12%
1 778
-32%
3 843
+116%
4 550
+18%
4 535
0%
5 747
+27%
7 483
+30%
9 345
+25%
11 126
+19%
11 781
+6%
8 900
-24%
7 140
-20%
4 022
-44%
1 877
-53%
2 118
+13%
1 731
-18%
1 982
+15%
2 682
+35%
3 733
+39%
7 739
+107%
9 347
+21%
11 276
+21%
12 828
+14%
11 253
-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%
26 186
+13%
22 369
-15%
16 601
-26%
10 057
-39%
9 223
-8%
13 831
+50%
17 916
+30%
Pre-Tax Income
Interest Income Expense
(372)
(343)
(278)
(236)
(198)
(180)
(166)
(152)
(128)
(143)
(137)
(111)
(104)
(89)
(147)
(267)
(21)
(671)
(554)
(496)
(309)
(197)
(326)
(382)
(32)
(1 028)
(1 068)
(1 147)
(515)
(1 153)
(1 484)
(1 800)
(1 875)
(1 008)
(1 954)
(1 997)
(2 033)
245
(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)
3 237
(2 402)
(2 289)
(2 257)
3 895
(1 943)
(1 900)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(389)
(465)
(562)
(615)
(309)
(275)
(207)
(168)
(198)
(164)
(210)
(255)
(490)
(560)
(496)
(437)
(122)
(123)
(39)
(159)
(132)
(11)
0
0
0
(227)
0
0
0
(26)
0
0
0
(7)
0
0
0
(4)
0
0
0
(99)
0
0
0
(2)
0
0
0
(8)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
(21)
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
2
0
0
0
8
0
0
0
0
0
0
0
0
13
0
0
0
23
0
0
0
3
0
0
0
40
0
0
0
44
0
0
0
54
0
0
0
167
0
0
0
99
0
0
0
69
0
0
Total Other Income
14
0
0
0
41
0
0
0
33
0
0
0
213
104
234
232
249
234
61
145
362
395
528
604
0
418
592
443
(9)
433
373
534
1 306
258
1 558
1 709
1 365
(316)
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
72
5 682
6 176
5 809
(63)
6 853
6 829
Pre-Tax Income
217
N/A
361
+66%
513
+42%
333
-35%
311
-7%
313
+1%
507
+62%
(151)
N/A
271
N/A
1 075
+297%
1 877
+75%
4 251
+126%
1 888
-56%
2 352
+25%
2 702
+15%
1 743
-35%
3 683
+111%
3 646
-1%
3 479
-5%
4 782
+37%
7 229
+51%
9 270
+28%
11 122
+20%
11 835
+6%
8 679
-27%
6 366
-27%
3 336
-48%
918
-72%
1 104
+20%
452
-59%
375
-17%
979
+161%
3 042
+211%
6 878
+126%
8 912
+30%
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%
29 592
+12%
25 648
-13%
20 489
-20%
13 609
-34%
13 115
-4%
18 742
+43%
22 845
+22%
Net Income
Tax Provision
(87)
(104)
(115)
(55)
(21)
(22)
(13)
(65)
(87)
(248)
(569)
(845)
(118)
(317)
(459)
(191)
(1 079)
(1 103)
(923)
(1 337)
(1 449)
(1 688)
(1 726)
(2 004)
(1 918)
(1 458)
(1 212)
(193)
994
1 135
1 492
1 205
(372)
(693)
(1 380)
(1 715)
(1 315)
(1 155)
(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)
(5 630)
(4 622)
(3 162)
(1 364)
(1 877)
(3 851)
(5 623)
Income from Continuing Operations
130
257
398
278
291
291
495
(215)
184
828
1 307
3 405
1 770
2 034
2 243
1 552
2 604
2 543
2 556
3 445
5 780
7 581
9 395
9 830
6 761
4 908
2 124
725
2 097
1 587
1 867
2 184
2 670
6 185
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
23 962
21 027
17 327
12 246
11 238
14 890
17 222
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
(34)
(67)
(87)
(113)
(106)
(95)
(82)
(64)
(46)
(31)
(37)
(40)
(42)
(42)
(47)
(30)
(18)
(9)
16
12
11
10
(5)
(7)
(9)
(12)
(10)
(22)
(33)
Net Income (Common)
130
N/A
257
+98%
398
+55%
278
-30%
291
+5%
291
N/A
495
+70%
(215)
N/A
184
N/A
828
+350%
1 307
+58%
3 405
+161%
1 770
-48%
2 034
+15%
2 243
+10%
1 552
-31%
2 604
+68%
2 543
-2%
2 556
+1%
3 445
+35%
5 780
+68%
7 581
+31%
9 395
+24%
9 830
+5%
6 761
-31%
4 908
-27%
2 124
-57%
725
-66%
2 097
+189%
1 587
-24%
1 867
+18%
2 184
+17%
2 670
+22%
6 185
+132%
7 531
+22%
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%
23 957
+7%
21 020
-12%
17 318
-18%
12 233
-29%
11 228
-8%
14 868
+32%
17 189
+16%
EPS (Diluted)
3.71
N/A
21.4
+477%
30.61
+43%
3.51
-89%
8.31
+137%
8.31
N/A
14.14
+70%
-6.16
N/A
5.25
N/A
23.65
+350%
37.34
+58%
97.28
+161%
50.57
-48%
58.11
+15%
64.08
+10%
44.34
-31%
74.4
+68%
72.65
-2%
73.02
+1%
98.42
+35%
165.14
+68%
216.6
+31%
268.42
+24%
280.85
+5%
193.17
-31%
140.22
-27%
60.68
-57%
20.71
-66%
59.91
+189%
45.34
-24%
53.34
+18%
62.4
+17%
76.28
+22%
176.71
+132%
215.17
+22%
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%
663.98
+7%
582.58
-12%
479.85
-18%
339.1
-29%
311.18
-8%
412.07
+32%
476.37
+16%

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
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.