Star Cement Ltd
NSE:STARCEMENT
Income Statement
Earnings Waterfall
Star Cement Ltd
Revenue
|
28.2B
INR
|
Cost of Revenue
|
-6.4B
INR
|
Gross Profit
|
21.8B
INR
|
Operating Expenses
|
-17.8B
INR
|
Operating Income
|
4B
INR
|
Other Expenses
|
-998.2m
INR
|
Net Income
|
3B
INR
|
Income Statement
Star Cement Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||
Revenue |
15 518
N/A
|
15 945
+3%
|
15 517
-3%
|
15 711
+1%
|
16 291
+4%
|
16 965
+4%
|
17 777
+5%
|
18 199
+2%
|
18 310
+1%
|
17 740
-3%
|
17 942
+1%
|
18 289
+2%
|
18 439
+1%
|
16 750
-9%
|
16 944
+1%
|
16 667
-2%
|
17 199
+3%
|
19 391
+13%
|
19 438
+0%
|
20 752
+7%
|
22 218
+7%
|
23 768
+7%
|
25 644
+8%
|
26 291
+3%
|
27 048
+3%
|
27 993
+3%
|
27 903
0%
|
28 222
+1%
|
|
Gross Profit | |||||||||||||||||||||||||||||
Cost of Revenue |
(4 115)
|
(3 844)
|
(3 804)
|
(3 231)
|
(3 325)
|
(3 063)
|
(3 355)
|
(3 553)
|
(4 948)
|
(4 143)
|
(3 920)
|
(4 239)
|
(4 650)
|
(3 639)
|
(3 877)
|
(3 721)
|
(4 647)
|
(4 825)
|
(4 347)
|
(5 064)
|
(6 615)
|
(5 903)
|
(6 903)
|
(6 443)
|
(7 201)
|
(6 725)
|
(6 253)
|
(6 412)
|
|
Gross Profit |
11 403
N/A
|
12 101
+6%
|
11 713
-3%
|
12 480
+7%
|
12 966
+4%
|
13 902
+7%
|
14 422
+4%
|
14 646
+2%
|
13 363
-9%
|
13 597
+2%
|
14 022
+3%
|
14 050
+0%
|
13 789
-2%
|
13 111
-5%
|
13 067
0%
|
12 946
-1%
|
12 552
-3%
|
14 566
+16%
|
15 090
+4%
|
15 688
+4%
|
15 604
-1%
|
17 864
+14%
|
18 741
+5%
|
19 848
+6%
|
19 848
+0%
|
21 268
+7%
|
21 651
+2%
|
21 809
+1%
|
|
Operating Income | |||||||||||||||||||||||||||||
Operating Expenses |
(8 499)
|
(8 490)
|
(7 890)
|
(8 106)
|
(8 959)
|
(10 144)
|
(10 692)
|
(11 038)
|
(9 927)
|
(10 296)
|
(10 719)
|
(10 995)
|
(10 767)
|
(10 540)
|
(10 336)
|
(10 290)
|
(10 126)
|
(11 918)
|
(12 598)
|
(13 467)
|
(13 367)
|
(15 363)
|
(16 281)
|
(17 004)
|
(16 475)
|
(17 857)
|
(17 996)
|
(17 776)
|
|
Selling, General & Administrative |
(7 076)
|
(1 179)
|
(1 129)
|
(1 116)
|
(7 506)
|
(1 057)
|
(1 109)
|
(1 135)
|
(8 567)
|
(1 195)
|
(1 167)
|
(1 191)
|
(9 515)
|
(1 270)
|
(1 286)
|
(1 302)
|
(8 916)
|
(1 354)
|
(1 467)
|
(1 544)
|
(11 580)
|
(3 039)
|
(4 271)
|
(5 943)
|
(9 783)
|
(8 107)
|
(8 337)
|
(8 129)
|
|
Research & Development |
(7)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 179)
|
(1 140)
|
(1 107)
|
(1 088)
|
(1 207)
|
(1 187)
|
(1 132)
|
(1 060)
|
(1 056)
|
(996)
|
(950)
|
(918)
|
(930)
|
(911)
|
(897)
|
(873)
|
(900)
|
(951)
|
(1 035)
|
(1 142)
|
(1 216)
|
(1 266)
|
(1 287)
|
(1 312)
|
(1 311)
|
(1 325)
|
(1 370)
|
(1 394)
|
|
Other Operating Expenses |
(236)
|
(6 172)
|
(5 653)
|
(5 902)
|
(242)
|
(7 901)
|
(8 451)
|
(8 844)
|
(299)
|
(8 106)
|
(8 602)
|
(8 886)
|
(316)
|
(8 358)
|
(8 153)
|
(8 116)
|
(306)
|
(9 612)
|
(10 095)
|
(10 781)
|
(566)
|
(11 058)
|
(10 724)
|
(9 749)
|
(5 379)
|
(8 425)
|
(8 290)
|
(8 252)
|
|
Operating Income |
2 904
N/A
|
3 611
+24%
|
3 823
+6%
|
4 375
+14%
|
4 007
-8%
|
3 758
-6%
|
3 730
-1%
|
3 608
-3%
|
3 435
-5%
|
3 300
-4%
|
3 303
+0%
|
3 056
-7%
|
3 021
-1%
|
2 572
-15%
|
2 732
+6%
|
2 656
-3%
|
2 426
-9%
|
2 649
+9%
|
2 492
-6%
|
2 221
-11%
|
2 236
+1%
|
2 501
+12%
|
2 460
-2%
|
2 844
+16%
|
3 373
+19%
|
3 411
+1%
|
3 655
+7%
|
4 034
+10%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||
Interest Income Expense |
(736)
|
(728)
|
(670)
|
(620)
|
(490)
|
(422)
|
(313)
|
(202)
|
(71)
|
(117)
|
(92)
|
(104)
|
207
|
(82)
|
(93)
|
(73)
|
219
|
(72)
|
(121)
|
(126)
|
190
|
(141)
|
(100)
|
(109)
|
360
|
(94)
|
(100)
|
(96)
|
|
Non-Reccuring Items |
0
|
0
|
(3)
|
3
|
0
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(646)
|
(646)
|
(646)
|
(646)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(21)
|
27
|
31
|
33
|
10
|
44
|
41
|
49
|
(18)
|
125
|
195
|
250
|
(13)
|
272
|
261
|
271
|
(6)
|
308
|
329
|
325
|
11
|
390
|
438
|
485
|
64
|
468
|
390
|
314
|
|
Pre-Tax Income |
2 148
N/A
|
2 910
+35%
|
3 182
+9%
|
3 790
+19%
|
3 526
-7%
|
3 379
-4%
|
3 458
+2%
|
3 455
0%
|
3 346
-3%
|
3 308
-1%
|
3 406
+3%
|
3 201
-6%
|
3 215
+0%
|
2 762
-14%
|
2 900
+5%
|
2 207
-24%
|
1 993
-10%
|
2 239
+12%
|
2 055
-8%
|
2 420
+18%
|
2 437
+1%
|
2 750
+13%
|
2 799
+2%
|
3 220
+15%
|
3 797
+18%
|
3 785
0%
|
3 945
+4%
|
4 251
+8%
|
|
Net Income | |||||||||||||||||||||||||||||
Tax Provision |
(139)
|
(171)
|
(207)
|
(237)
|
(164)
|
(199)
|
(159)
|
(233)
|
(296)
|
(335)
|
(361)
|
(281)
|
(342)
|
(285)
|
(263)
|
(281)
|
(121)
|
(130)
|
(95)
|
(23)
|
31
|
(287)
|
(490)
|
(821)
|
(1 321)
|
(1 052)
|
(1 116)
|
(1 216)
|
|
Income from Continuing Operations |
2 009
|
2 739
|
2 974
|
3 553
|
3 362
|
3 180
|
3 299
|
3 222
|
3 050
|
2 974
|
3 045
|
2 921
|
2 873
|
2 477
|
2 638
|
1 926
|
1 871
|
2 109
|
1 959
|
2 397
|
2 468
|
2 463
|
2 309
|
2 399
|
2 476
|
2 733
|
2 829
|
3 036
|
|
Income to Minority Interest |
(62)
|
(66)
|
(60)
|
(66)
|
(55)
|
(45)
|
(58)
|
(54)
|
(62)
|
(50)
|
(40)
|
(26)
|
(18)
|
(27)
|
(32)
|
(50)
|
0
|
9
|
21
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1 947
N/A
|
2 673
+37%
|
2 914
+9%
|
3 487
+20%
|
3 307
-5%
|
3 135
-5%
|
3 241
+3%
|
3 169
-2%
|
2 988
-6%
|
2 924
-2%
|
3 006
+3%
|
2 895
-4%
|
2 855
-1%
|
2 450
-14%
|
2 606
+6%
|
1 877
-28%
|
1 871
0%
|
2 118
+13%
|
1 981
-6%
|
2 436
+23%
|
2 468
+1%
|
2 463
0%
|
2 309
-6%
|
2 399
+4%
|
2 476
+3%
|
2 733
+10%
|
2 829
+4%
|
3 036
+7%
|
|
EPS (Diluted) |
4.64
N/A
|
6.37
+37%
|
6.88
+8%
|
8.32
+21%
|
7.89
-5%
|
7.48
-5%
|
7.73
+3%
|
7.55
-2%
|
7.13
-6%
|
6.97
-2%
|
7.16
+3%
|
7.01
-2%
|
6.85
-2%
|
5.93
-13%
|
6.31
+6%
|
4.29
-32%
|
4.54
+6%
|
5.14
+13%
|
4.81
-6%
|
6.05
+26%
|
6.04
0%
|
6.08
+1%
|
5.72
-6%
|
5.94
+4%
|
6.13
+3%
|
6.76
+10%
|
7.02
+4%
|
7.51
+7%
|