Steel Strips Wheels Ltd
NSE:SSWL
Income Statement
Earnings Waterfall
Steel Strips Wheels Ltd
Revenue
|
32.9B
INR
|
Cost of Revenue
|
-21.4B
INR
|
Gross Profit
|
11.5B
INR
|
Operating Expenses
|
-8.6B
INR
|
Operating Income
|
2.9B
INR
|
Other Expenses
|
-1.3B
INR
|
Net Income
|
1.6B
INR
|
Income Statement
Steel Strips Wheels Ltd
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 628
N/A
|
9 844
+2%
|
10 638
+8%
|
10 945
+3%
|
11 446
+5%
|
11 615
+1%
|
11 528
-1%
|
11 690
+1%
|
11 525
-1%
|
11 670
+1%
|
11 819
+1%
|
12 530
+6%
|
12 785
+2%
|
13 659
+7%
|
14 802
+8%
|
14 673
-1%
|
15 204
+4%
|
15 492
+2%
|
15 572
+1%
|
17 071
+10%
|
18 604
+9%
|
19 457
+5%
|
20 412
+5%
|
20 111
-1%
|
18 420
-8%
|
17 029
-8%
|
15 633
-8%
|
12 131
-22%
|
12 557
+4%
|
14 366
+14%
|
17 494
+22%
|
23 072
+32%
|
28 605
+24%
|
31 965
+12%
|
35 600
+11%
|
38 979
+9%
|
40 210
+3%
|
40 989
+2%
|
30 639
-25%
|
31 165
+2%
|
32 884
+6%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 186)
|
(6 219)
|
(7 946)
|
(6 889)
|
(7 386)
|
(7 606)
|
(8 638)
|
(7 517)
|
(7 249)
|
(7 197)
|
(8 404)
|
(7 450)
|
(7 592)
|
(8 307)
|
(10 916)
|
(9 334)
|
(9 681)
|
(9 760)
|
(11 064)
|
(10 519)
|
(11 618)
|
(12 335)
|
(14 760)
|
(12 740)
|
(11 533)
|
(10 434)
|
(11 203)
|
(7 514)
|
(7 848)
|
(8 943)
|
(12 777)
|
(14 552)
|
(17 726)
|
(19 658)
|
(25 637)
|
(24 346)
|
(25 993)
|
(26 798)
|
(20 003)
|
(20 122)
|
(21 381)
|
|
Gross Profit |
3 443
N/A
|
3 626
+5%
|
2 692
-26%
|
4 056
+51%
|
4 060
+0%
|
4 009
-1%
|
2 890
-28%
|
4 173
+44%
|
4 276
+2%
|
4 473
+5%
|
3 415
-24%
|
5 079
+49%
|
5 192
+2%
|
5 351
+3%
|
3 887
-27%
|
5 340
+37%
|
5 524
+3%
|
5 734
+4%
|
4 508
-21%
|
6 553
+45%
|
6 987
+7%
|
7 122
+2%
|
5 652
-21%
|
7 372
+30%
|
6 888
-7%
|
6 596
-4%
|
4 431
-33%
|
4 616
+4%
|
4 708
+2%
|
5 423
+15%
|
4 717
-13%
|
8 520
+81%
|
10 879
+28%
|
12 306
+13%
|
9 962
-19%
|
14 632
+47%
|
14 216
-3%
|
14 191
0%
|
10 637
-25%
|
11 044
+4%
|
11 504
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 959)
|
(3 133)
|
(2 225)
|
(3 607)
|
(3 554)
|
(3 464)
|
(2 196)
|
(3 350)
|
(3 434)
|
(3 522)
|
(2 382)
|
(3 950)
|
(4 061)
|
(4 235)
|
(2 717)
|
(4 151)
|
(4 207)
|
(4 322)
|
(2 975)
|
(4 937)
|
(5 259)
|
(5 274)
|
(3 765)
|
(5 635)
|
(5 400)
|
(5 323)
|
(3 404)
|
(4 153)
|
(4 160)
|
(4 645)
|
(3 402)
|
(6 254)
|
(7 763)
|
(8 803)
|
(6 201)
|
(10 782)
|
(10 566)
|
(10 528)
|
(7 885)
|
(8 242)
|
(8 637)
|
|
Selling, General & Administrative |
(682)
|
(734)
|
(1 632)
|
(804)
|
(835)
|
(855)
|
(1 743)
|
(910)
|
(955)
|
(998)
|
(1 875)
|
(1 059)
|
(1 128)
|
(1 205)
|
(2 119)
|
(1 209)
|
(1 222)
|
(1 252)
|
(2 322)
|
(1 501)
|
(1 637)
|
(1 779)
|
(3 014)
|
(1 906)
|
(1 853)
|
(1 701)
|
(2 526)
|
(1 280)
|
(1 144)
|
(1 273)
|
(2 567)
|
(1 826)
|
(2 057)
|
(2 124)
|
(5 199)
|
(2 365)
|
(2 505)
|
(2 689)
|
(2 283)
|
(2 517)
|
(2 677)
|
|
Research & Development |
0
|
0
|
(28)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(64)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(523)
|
(549)
|
(526)
|
(538)
|
(467)
|
(417)
|
(382)
|
(343)
|
(391)
|
(416)
|
(421)
|
(450)
|
(478)
|
(495)
|
(479)
|
(473)
|
(467)
|
(475)
|
(526)
|
(560)
|
(593)
|
(612)
|
(619)
|
(642)
|
(666)
|
(691)
|
(719)
|
(716)
|
(715)
|
(714)
|
(723)
|
(726)
|
(748)
|
(771)
|
(769)
|
(793)
|
(794)
|
(794)
|
(628)
|
(651)
|
(674)
|
|
Other Operating Expenses |
(1 753)
|
(1 849)
|
(39)
|
(2 264)
|
(2 251)
|
(2 191)
|
(45)
|
(2 096)
|
(2 087)
|
(2 107)
|
(54)
|
(2 439)
|
(2 453)
|
(2 533)
|
(82)
|
(2 469)
|
(2 518)
|
(2 596)
|
(85)
|
(2 876)
|
(3 029)
|
(2 882)
|
(78)
|
(3 088)
|
(2 882)
|
(2 932)
|
(84)
|
(2 158)
|
(2 301)
|
(2 658)
|
(47)
|
(3 700)
|
(4 957)
|
(5 907)
|
(152)
|
(7 624)
|
(7 266)
|
(7 044)
|
(4 973)
|
(5 074)
|
(5 285)
|
|
Operating Income |
483
N/A
|
492
+2%
|
468
-5%
|
450
-4%
|
507
+13%
|
546
+8%
|
694
+27%
|
824
+19%
|
843
+2%
|
952
+13%
|
1 032
+8%
|
1 130
+9%
|
1 132
+0%
|
1 117
-1%
|
1 170
+5%
|
1 188
+2%
|
1 317
+11%
|
1 412
+7%
|
1 533
+9%
|
1 617
+5%
|
1 728
+7%
|
1 848
+7%
|
1 887
+2%
|
1 736
-8%
|
1 487
-14%
|
1 272
-14%
|
1 027
-19%
|
464
-55%
|
549
+18%
|
779
+42%
|
1 315
+69%
|
2 267
+72%
|
3 117
+37%
|
3 504
+12%
|
3 761
+7%
|
3 850
+2%
|
3 650
-5%
|
3 663
+0%
|
2 752
-25%
|
2 802
+2%
|
2 867
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(289)
|
(329)
|
(302)
|
(435)
|
(463)
|
(457)
|
(267)
|
(415)
|
(411)
|
(417)
|
(301)
|
(450)
|
(464)
|
(490)
|
(319)
|
(521)
|
(578)
|
(575)
|
(577)
|
(715)
|
(792)
|
(892)
|
(811)
|
(932)
|
(911)
|
(894)
|
(759)
|
(886)
|
(874)
|
(868)
|
(685)
|
(810)
|
(831)
|
(852)
|
(682)
|
(839)
|
(808)
|
(803)
|
(664)
|
(719)
|
(751)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
11
|
11
|
11
|
(1)
|
(1)
|
(1)
|
(1)
|
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 |
0
|
0
|
41
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
83
|
122
|
45
|
239
|
263
|
274
|
57
|
167
|
180
|
171
|
51
|
184
|
195
|
188
|
(9)
|
168
|
144
|
112
|
7
|
135
|
153
|
173
|
14
|
197
|
216
|
219
|
57
|
190
|
173
|
173
|
1
|
178
|
162
|
141
|
(50)
|
108
|
108
|
111
|
98
|
92
|
89
|
|
Pre-Tax Income |
277
N/A
|
284
+3%
|
252
-11%
|
251
0%
|
305
+22%
|
362
+19%
|
487
+35%
|
577
+18%
|
611
+6%
|
705
+15%
|
790
+12%
|
864
+9%
|
864
N/A
|
816
-6%
|
859
+5%
|
846
-2%
|
894
+6%
|
959
+7%
|
971
+1%
|
1 035
+7%
|
1 087
+5%
|
1 128
+4%
|
1 089
-3%
|
1 000
-8%
|
791
-21%
|
595
-25%
|
327
-45%
|
(232)
N/A
|
(152)
+34%
|
84
N/A
|
638
+660%
|
1 633
+156%
|
2 446
+50%
|
2 792
+14%
|
3 035
+9%
|
3 118
+3%
|
2 950
-5%
|
2 971
+1%
|
2 187
-26%
|
2 175
-1%
|
2 205
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(14)
|
3
|
(8)
|
(8)
|
(18)
|
(44)
|
(93)
|
(124)
|
(125)
|
(160)
|
(179)
|
(201)
|
(193)
|
(173)
|
(302)
|
(298)
|
(323)
|
(334)
|
(220)
|
(234)
|
(254)
|
(279)
|
(265)
|
(244)
|
(171)
|
(109)
|
(93)
|
(62)
|
(79)
|
(90)
|
(146)
|
(249)
|
(574)
|
(781)
|
(981)
|
(1 093)
|
(1 007)
|
(1 017)
|
(729)
|
(740)
|
(613)
|
|
Income from Continuing Operations |
263
|
288
|
243
|
244
|
288
|
318
|
394
|
454
|
487
|
546
|
612
|
663
|
672
|
643
|
557
|
548
|
571
|
626
|
751
|
802
|
833
|
848
|
824
|
755
|
619
|
486
|
234
|
(293)
|
(230)
|
(5)
|
493
|
1 385
|
1 873
|
2 012
|
2 055
|
2 025
|
1 943
|
1 954
|
1 458
|
1 435
|
1 591
|
|
Net Income (Common) |
263
N/A
|
288
+10%
|
243
-16%
|
244
+0%
|
288
+18%
|
318
+10%
|
394
+24%
|
454
+15%
|
487
+7%
|
546
+12%
|
612
+12%
|
663
+8%
|
672
+1%
|
643
-4%
|
557
-13%
|
548
-2%
|
571
+4%
|
626
+10%
|
751
+20%
|
802
+7%
|
833
+4%
|
848
+2%
|
824
-3%
|
755
-8%
|
619
-18%
|
486
-21%
|
234
-52%
|
(293)
N/A
|
(230)
+22%
|
(5)
+98%
|
493
N/A
|
1 385
+181%
|
1 873
+35%
|
2 012
+7%
|
2 055
+2%
|
2 025
-1%
|
1 943
-4%
|
1 954
+1%
|
1 458
-25%
|
1 435
-2%
|
1 591
+11%
|
|
EPS (Diluted) |
1.7
N/A
|
1.89
+11%
|
1.6
-15%
|
1.6
N/A
|
1.89
+18%
|
2.09
+11%
|
2.58
+23%
|
2.94
+14%
|
3.18
+8%
|
3.57
+12%
|
3.99
+12%
|
4.32
+8%
|
4.37
+1%
|
4.12
-6%
|
3.59
-13%
|
3.53
-2%
|
3.67
+4%
|
4.02
+10%
|
4.82
+20%
|
5.04
+5%
|
5.11
+1%
|
5.2
+2%
|
5.11
-2%
|
4.6
-10%
|
3.77
-18%
|
3.01
-20%
|
1.46
-51%
|
-1.87
N/A
|
-1.49
+20%
|
-0.04
+97%
|
3.15
N/A
|
8.87
+182%
|
12
+35%
|
12.89
+7%
|
13.17
+2%
|
12.98
-1%
|
12.37
-5%
|
12.44
+1%
|
9.3
-25%
|
9.14
-2%
|
10.14
+11%
|