Sundaram Multi Pap Ltd
NSE:SUNDARAM
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sundaram Multi Pap Ltd
NSE:SUNDARAM
|
IN |
Income Statement
Earnings Waterfall
Sundaram Multi Pap Ltd
Income Statement
Sundaram Multi Pap Ltd
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
43
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
78
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
53
|
0
|
0
|
0
|
38
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 305
N/A
|
1 298
-1%
|
1 318
+2%
|
1 349
+2%
|
1 514
+12%
|
1 498
-1%
|
1 535
+3%
|
1 592
+4%
|
1 952
+23%
|
350
-82%
|
533
+52%
|
675
+27%
|
996
+48%
|
904
-9%
|
906
+0%
|
911
+1%
|
970
+7%
|
717
-26%
|
616
-14%
|
559
-9%
|
506
-10%
|
496
-2%
|
568
+14%
|
657
+16%
|
704
+7%
|
845
+20%
|
944
+12%
|
984
+4%
|
1 144
+16%
|
1 307
+14%
|
1 276
-2%
|
1 275
0%
|
1 271
0%
|
1 272
+0%
|
1 289
+1%
|
1 283
0%
|
1 274
-1%
|
1 257
-1%
|
1 277
+2%
|
1 324
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 045)
|
(922)
|
(937)
|
(976)
|
(1 202)
|
(1 191)
|
(1 237)
|
(1 291)
|
(1 522)
|
(255)
|
(366)
|
(446)
|
(672)
|
(618)
|
(629)
|
(651)
|
(707)
|
(521)
|
(460)
|
(419)
|
(375)
|
(357)
|
(380)
|
(422)
|
(430)
|
(505)
|
(571)
|
(637)
|
(800)
|
(984)
|
(1 011)
|
(1 004)
|
(1 034)
|
(954)
|
(944)
|
(929)
|
(983)
|
(941)
|
(932)
|
(927)
|
|
| Gross Profit |
260
N/A
|
376
+45%
|
382
+2%
|
373
-2%
|
312
-16%
|
307
-2%
|
298
-3%
|
301
+1%
|
431
+43%
|
95
-78%
|
167
+75%
|
229
+37%
|
324
+42%
|
286
-12%
|
277
-3%
|
259
-6%
|
263
+1%
|
196
-25%
|
155
-21%
|
140
-10%
|
131
-7%
|
139
+7%
|
188
+35%
|
236
+25%
|
273
+16%
|
340
+24%
|
372
+10%
|
347
-7%
|
344
-1%
|
323
-6%
|
265
-18%
|
271
+2%
|
236
-13%
|
318
+35%
|
345
+9%
|
354
+3%
|
292
-18%
|
316
+8%
|
345
+9%
|
397
+15%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(132)
|
(324)
|
(311)
|
(282)
|
(149)
|
(143)
|
(139)
|
(135)
|
(257)
|
(52)
|
(103)
|
(152)
|
(212)
|
(228)
|
(226)
|
(227)
|
(238)
|
(219)
|
(211)
|
(203)
|
(183)
|
(181)
|
(188)
|
(197)
|
(199)
|
(230)
|
(258)
|
(268)
|
(290)
|
(295)
|
(275)
|
(286)
|
(237)
|
(304)
|
(330)
|
(344)
|
(319)
|
(368)
|
(379)
|
(401)
|
|
| Selling, General & Administrative |
(95)
|
(14)
|
(14)
|
(11)
|
(92)
|
(22)
|
(22)
|
(24)
|
(206)
|
(17)
|
(36)
|
(59)
|
(80)
|
(84)
|
(84)
|
(84)
|
(83)
|
(82)
|
(81)
|
(79)
|
(79)
|
(76)
|
(78)
|
(81)
|
(161)
|
(91)
|
(94)
|
(99)
|
(251)
|
(101)
|
(105)
|
(110)
|
(195)
|
(120)
|
(124)
|
(132)
|
(274)
|
(156)
|
(166)
|
(175)
|
|
| Depreciation & Amortization |
(34)
|
(42)
|
(45)
|
(51)
|
(47)
|
(49)
|
(52)
|
(54)
|
(47)
|
(6)
|
(13)
|
(23)
|
(36)
|
(45)
|
(47)
|
(46)
|
(41)
|
(43)
|
(43)
|
(45)
|
(39)
|
(38)
|
(38)
|
(38)
|
(38)
|
(38)
|
(39)
|
(39)
|
(39)
|
(39)
|
(39)
|
(40)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(43)
|
(42)
|
|
| Other Operating Expenses |
(3)
|
(268)
|
(252)
|
(221)
|
(11)
|
(72)
|
(65)
|
(58)
|
(3)
|
(28)
|
(54)
|
(71)
|
(97)
|
(99)
|
(94)
|
(97)
|
(113)
|
(94)
|
(86)
|
(80)
|
(66)
|
(66)
|
(72)
|
(78)
|
0
|
(100)
|
(125)
|
(131)
|
0
|
(155)
|
(131)
|
(136)
|
(1)
|
(142)
|
(163)
|
(169)
|
(1)
|
(169)
|
(171)
|
(183)
|
|
| Operating Income |
128
N/A
|
52
-59%
|
71
+36%
|
91
+28%
|
163
+80%
|
163
N/A
|
159
-2%
|
165
+4%
|
174
+5%
|
44
-75%
|
64
+46%
|
77
+20%
|
112
+45%
|
59
-48%
|
52
-12%
|
32
-37%
|
25
-23%
|
(23)
N/A
|
(56)
-147%
|
(63)
-13%
|
(52)
+17%
|
(41)
+21%
|
0
N/A
|
38
+46 618%
|
74
+94%
|
110
+48%
|
114
+4%
|
79
-31%
|
54
-32%
|
28
-48%
|
(10)
N/A
|
(15)
-47%
|
(0)
+97%
|
13
N/A
|
15
+10%
|
10
-31%
|
(27)
N/A
|
(53)
-96%
|
(34)
+35%
|
(4)
+88%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(70)
|
(50)
|
(56)
|
(59)
|
(59)
|
(70)
|
(72)
|
(66)
|
(70)
|
(19)
|
(37)
|
(56)
|
(66)
|
(77)
|
(77)
|
(80)
|
(91)
|
(77)
|
(76)
|
(70)
|
(60)
|
(60)
|
(58)
|
(56)
|
(53)
|
(53)
|
(50)
|
(48)
|
(38)
|
(37)
|
(34)
|
(33)
|
(35)
|
(31)
|
(30)
|
(28)
|
(26)
|
(28)
|
(21)
|
(17)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(6)
|
(7)
|
(6)
|
(2)
|
(1)
|
1
|
(30)
|
(42)
|
(47)
|
(43)
|
(19)
|
(24)
|
(21)
|
(23)
|
(17)
|
2
|
3
|
4
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
15
|
11
|
23
|
0
|
17
|
18
|
8
|
0
|
8
|
14
|
21
|
13
|
19
|
8
|
30
|
16
|
46
|
56
|
36
|
23
|
26
|
27
|
25
|
26
|
28
|
25
|
26
|
40
|
36
|
33
|
26
|
3
|
2
|
1
|
1
|
0
|
20
|
20
|
29
|
|
| Pre-Tax Income |
58
N/A
|
17
-71%
|
25
+52%
|
52
+104%
|
105
+103%
|
110
+5%
|
106
-4%
|
110
+4%
|
103
-6%
|
33
-68%
|
42
+28%
|
42
0%
|
59
+41%
|
0
-100%
|
(18)
N/A
|
(18)
N/A
|
(27)
-54%
|
(54)
-99%
|
(76)
-41%
|
(97)
-28%
|
(90)
+7%
|
(81)
+10%
|
(37)
+55%
|
1
N/A
|
40
+7 797%
|
82
+105%
|
89
+7%
|
58
-34%
|
26
-55%
|
(14)
N/A
|
(58)
-304%
|
(64)
-11%
|
(51)
+21%
|
(40)
+21%
|
(35)
+13%
|
(40)
-16%
|
(51)
-27%
|
(58)
-14%
|
(32)
+46%
|
12
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
0
|
(16)
|
(16)
|
(28)
|
(39)
|
(28)
|
(32)
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
(1)
|
(1)
|
(1)
|
(3)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
56
|
17
|
10
|
35
|
77
|
71
|
78
|
78
|
68
|
33
|
42
|
42
|
59
|
0
|
(18)
|
(18)
|
(27)
|
(54)
|
(76)
|
(97)
|
(88)
|
(79)
|
(35)
|
3
|
39
|
81
|
87
|
56
|
26
|
(15)
|
(58)
|
(64)
|
(51)
|
(40)
|
(35)
|
(40)
|
(51)
|
(58)
|
(32)
|
12
|
|
| 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
|
0
|
|
| Net Income (Common) |
56
N/A
|
17
-70%
|
10
-42%
|
35
+265%
|
77
+119%
|
71
-9%
|
78
+10%
|
78
+1%
|
68
-14%
|
33
-52%
|
42
+28%
|
42
0%
|
59
+41%
|
0
-100%
|
(18)
N/A
|
(18)
N/A
|
(27)
-54%
|
(54)
-99%
|
(76)
-41%
|
(97)
-28%
|
(88)
+9%
|
(79)
+11%
|
(35)
+56%
|
3
N/A
|
39
+1 211%
|
81
+108%
|
87
+8%
|
56
-36%
|
26
-53%
|
(15)
N/A
|
(58)
-296%
|
(64)
-10%
|
(51)
+20%
|
(40)
+21%
|
(35)
+13%
|
(40)
-16%
|
(51)
-27%
|
(58)
-14%
|
(32)
+46%
|
12
N/A
|
|
| EPS (Diluted) |
0.26
N/A
|
0.08
-69%
|
0.04
-50%
|
0.16
+300%
|
0.36
+125%
|
0.33
-8%
|
0.37
+12%
|
0.37
N/A
|
0.31
-16%
|
0.12
-61%
|
0.15
+25%
|
0.15
N/A
|
0.12
-20%
|
0
N/A
|
-0.06
N/A
|
-0.14
-133%
|
-0.06
+57%
|
-0.12
-100%
|
-0.15
-25%
|
-0.2
-33%
|
-0.19
+5%
|
-0.17
+11%
|
-0.08
+53%
|
0.01
N/A
|
0.08
+700%
|
0.17
+113%
|
0.18
+6%
|
0.12
-33%
|
0.05
-58%
|
-0.03
N/A
|
-0.12
-300%
|
-0.14
-17%
|
-0.11
+21%
|
-0.15
-36%
|
-0.07
+53%
|
-0.08
-14%
|
-0.11
-38%
|
-0.12
-9%
|
-0.07
+42%
|
0.02
N/A
|
|