Star Health and Allied Insurance Company Ltd
NSE:STARHEALTH
Income Statement
Earnings Waterfall
Star Health and Allied Insurance Company Ltd
Revenue
|
130.6B
INR
|
Operating Expenses
|
-123.9B
INR
|
Operating Income
|
6.6B
INR
|
Other Expenses
|
1.4B
INR
|
Net Income
|
8B
INR
|
Income Statement
Star Health and Allied Insurance Company Ltd
Sep-2017 | Dec-2017 | Mar-2018 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||
Revenue |
17 245
N/A
|
23 549
+37%
|
27 513
+17%
|
28 090
+2%
|
57 271
+104%
|
87 100
+52%
|
112 728
+29%
|
121 438
+8%
|
125 823
+4%
|
130 556
+4%
|
|
Operating Income | |||||||||||
Operating Expenses |
(17 773)
|
(24 291)
|
(26 960)
|
(26 049)
|
(54 868)
|
(82 795)
|
(111 859)
|
(115 800)
|
(119 941)
|
(123 923)
|
|
Selling, General & Administrative |
(5 362)
|
(7 503)
|
(8 920)
|
(3 230)
|
(7 174)
|
(11 117)
|
(19 888)
|
(16 886)
|
(17 395)
|
(17 864)
|
|
Depreciation & Amortization |
(162)
|
(219)
|
(231)
|
0
|
0
|
0
|
(521)
|
0
|
0
|
0
|
|
Other Operating Expenses |
(12 248)
|
(16 569)
|
(17 810)
|
(22 818)
|
(47 694)
|
(71 678)
|
(91 450)
|
(98 914)
|
(102 546)
|
(106 059)
|
|
Operating Income |
(528)
N/A
|
(743)
-41%
|
553
N/A
|
2 042
+269%
|
2 402
+18%
|
4 305
+79%
|
870
-80%
|
5 638
+548%
|
5 882
+4%
|
6 633
+13%
|
|
Pre-Tax Income | |||||||||||
Interest Income Expense |
873
|
1 131
|
1 159
|
821
|
1 657
|
2 554
|
7 349
|
3 550
|
3 765
|
4 089
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
18
|
27
|
44
|
48
|
40
|
45
|
30
|
|
Pre-Tax Income |
346
N/A
|
388
+12%
|
1 712
+341%
|
2 880
+68%
|
4 086
+42%
|
6 904
+69%
|
8 264
+20%
|
9 228
+12%
|
9 692
+5%
|
10 752
+11%
|
|
Net Income | |||||||||||
Tax Provision |
0
|
0
|
(10)
|
(747)
|
(1 023)
|
(1 736)
|
(2 078)
|
(2 296)
|
(2 438)
|
(2 707)
|
|
Income from Continuing Operations |
346
|
388
|
1 702
|
2 132
|
3 063
|
5 168
|
6 186
|
6 932
|
7 254
|
8 045
|
|
Net Income (Common) |
346
N/A
|
388
+12%
|
1 702
+338%
|
2 132
+25%
|
3 063
+44%
|
5 168
+69%
|
6 186
+20%
|
6 932
+12%
|
7 254
+5%
|
8 045
+11%
|
|
EPS (Diluted) |
0.6
N/A
|
0.67
+12%
|
2.96
+342%
|
3.59
+21%
|
5.23
+46%
|
8.69
+66%
|
10.41
+20%
|
11.63
+12%
|
12.15
+4%
|
13.5
+11%
|