Sudarshan Chemical Industries Ltd
NSE:SUDARSCHEM
Income Statement
Earnings Waterfall
Sudarshan Chemical Industries Ltd
Revenue
|
24.7B
INR
|
Cost of Revenue
|
-13.8B
INR
|
Gross Profit
|
10.9B
INR
|
Operating Expenses
|
-9.3B
INR
|
Operating Income
|
1.6B
INR
|
Other Expenses
|
1.7B
INR
|
Net Income
|
3.3B
INR
|
Income Statement
Sudarshan Chemical Industries Ltd
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 |
15 930
N/A
|
15 128
-5%
|
15 402
+2%
|
15 725
+2%
|
17 082
+9%
|
16 641
-3%
|
16 539
-1%
|
17 367
+5%
|
18 641
+7%
|
19 857
+7%
|
20 548
+3%
|
21 502
+5%
|
22 008
+2%
|
22 811
+4%
|
23 114
+1%
|
22 377
-3%
|
23 017
+3%
|
23 557
+2%
|
24 280
+3%
|
24 657
+2%
|
|
Gross Profit | |||||||||||||||||||||
Cost of Revenue |
(9 422)
|
(8 900)
|
(8 952)
|
(9 016)
|
(10 951)
|
(9 425)
|
(9 289)
|
(9 774)
|
(12 007)
|
(11 175)
|
(11 654)
|
(12 336)
|
(15 302)
|
(13 467)
|
(13 833)
|
(13 382)
|
(16 547)
|
(13 723)
|
(13 807)
|
(13 803)
|
|
Gross Profit |
6 508
N/A
|
6 228
-4%
|
6 450
+4%
|
6 708
+4%
|
6 131
-9%
|
7 216
+18%
|
7 249
+0%
|
7 593
+5%
|
6 634
-13%
|
8 683
+31%
|
8 894
+2%
|
9 166
+3%
|
6 706
-27%
|
9 343
+39%
|
9 282
-1%
|
8 995
-3%
|
6 470
-28%
|
9 834
+52%
|
10 472
+6%
|
10 854
+4%
|
|
Operating Income | |||||||||||||||||||||
Operating Expenses |
(5 124)
|
(4 747)
|
(4 747)
|
(4 785)
|
(4 389)
|
(5 726)
|
(5 753)
|
(5 994)
|
(4 702)
|
(6 607)
|
(6 944)
|
(7 264)
|
(4 841)
|
(7 704)
|
(7 785)
|
(7 802)
|
(5 331)
|
(8 517)
|
(8 984)
|
(9 284)
|
|
Selling, General & Administrative |
(1 244)
|
(1 173)
|
(1 198)
|
(1 198)
|
(3 408)
|
(1 503)
|
(1 497)
|
(1 573)
|
(3 595)
|
(1 630)
|
(1 735)
|
(1 781)
|
(3 579)
|
(1 872)
|
(1 841)
|
(1 806)
|
(3 781)
|
(1 880)
|
(1 965)
|
(2 062)
|
|
Depreciation & Amortization |
(656)
|
(659)
|
(670)
|
(681)
|
(735)
|
(782)
|
(829)
|
(868)
|
(865)
|
(860)
|
(856)
|
(858)
|
(893)
|
(941)
|
(994)
|
(1 085)
|
(1 142)
|
(1 230)
|
(1 315)
|
(1 361)
|
|
Other Operating Expenses |
(3 224)
|
(2 914)
|
(2 880)
|
(2 905)
|
(245)
|
(3 440)
|
(3 427)
|
(3 553)
|
(242)
|
(4 118)
|
(4 353)
|
(4 625)
|
(369)
|
(4 892)
|
(4 950)
|
(4 912)
|
(408)
|
(5 407)
|
(5 704)
|
(5 861)
|
|
Operating Income |
1 384
N/A
|
1 481
+7%
|
1 702
+15%
|
1 924
+13%
|
1 742
-9%
|
1 490
-14%
|
1 497
+0%
|
1 599
+7%
|
1 932
+21%
|
2 076
+7%
|
1 950
-6%
|
1 903
-2%
|
1 865
-2%
|
1 640
-12%
|
1 497
-9%
|
1 193
-20%
|
1 140
-4%
|
1 317
+16%
|
1 488
+13%
|
1 570
+5%
|
|
Pre-Tax Income | |||||||||||||||||||||
Interest Income Expense |
(170)
|
(144)
|
(112)
|
(104)
|
(115)
|
(74)
|
(108)
|
(90)
|
(65)
|
(155)
|
(167)
|
(181)
|
(154)
|
(245)
|
(305)
|
(477)
|
(535)
|
(613)
|
(645)
|
(546)
|
|
Non-Reccuring Items |
723
|
242
|
192
|
171
|
172
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
3 151
|
3 151
|
3 151
|
|
Total Other Income |
70
|
55
|
55
|
62
|
1
|
41
|
45
|
57
|
36
|
74
|
66
|
56
|
(2)
|
51
|
55
|
50
|
(6)
|
81
|
124
|
156
|
|
Pre-Tax Income |
2 007
N/A
|
1 635
-19%
|
1 838
+12%
|
2 052
+12%
|
1 804
-12%
|
1 436
-20%
|
1 412
-2%
|
1 566
+11%
|
1 904
+22%
|
1 996
+5%
|
1 850
-7%
|
1 778
-4%
|
1 711
-4%
|
1 446
-16%
|
1 247
-14%
|
766
-39%
|
597
-22%
|
3 936
+559%
|
4 118
+5%
|
4 332
+5%
|
|
Net Income | |||||||||||||||||||||
Tax Provision |
(680)
|
(535)
|
(434)
|
(530)
|
(353)
|
(257)
|
(371)
|
(415)
|
(493)
|
(505)
|
(435)
|
(391)
|
(412)
|
(337)
|
(320)
|
(198)
|
(150)
|
(889)
|
(938)
|
(1 012)
|
|
Income from Continuing Operations |
1 328
|
1 100
|
1 404
|
1 522
|
1 451
|
1 179
|
1 042
|
1 150
|
1 411
|
1 491
|
1 415
|
1 387
|
1 300
|
1 109
|
927
|
569
|
448
|
3 047
|
3 180
|
3 320
|
|
Net Income (Common) |
1 351
N/A
|
1 111
-18%
|
1 327
+19%
|
1 431
+8%
|
1 445
+1%
|
1 200
-17%
|
1 042
-13%
|
1 150
+10%
|
1 411
+23%
|
1 491
+6%
|
1 415
-5%
|
1 387
-2%
|
1 300
-6%
|
1 109
-15%
|
927
-16%
|
569
-39%
|
448
-21%
|
3 047
+580%
|
3 180
+4%
|
3 320
+4%
|
|
EPS (Diluted) |
19.3
N/A
|
16.11
-17%
|
18.65
+16%
|
20.7
+11%
|
20.96
+1%
|
17.14
-18%
|
15.11
-12%
|
16.45
+9%
|
20.44
+24%
|
21.63
+6%
|
19.87
-8%
|
19.82
0%
|
18.84
-5%
|
15.66
-17%
|
14.29
-9%
|
9.73
-32%
|
6.46
-34%
|
43.93
+580%
|
46.29
+5%
|
47.77
+3%
|