Suprajit Engineering Ltd
NSE:SUPRAJIT
Income Statement
Earnings Waterfall
Suprajit Engineering Ltd
Revenue
|
28.1B
INR
|
Cost of Revenue
|
-16.2B
INR
|
Gross Profit
|
11.9B
INR
|
Operating Expenses
|
-9.6B
INR
|
Operating Income
|
2.2B
INR
|
Other Expenses
|
-735.6m
INR
|
Net Income
|
1.5B
INR
|
Income Statement
Suprajit Engineering Ltd
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 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 142
N/A
|
5 452
+6%
|
5 782
+6%
|
6 080
+5%
|
6 113
+1%
|
6 118
+0%
|
6 258
+2%
|
7 353
+18%
|
8 330
+13%
|
9 525
+14%
|
10 708
+12%
|
11 123
+4%
|
11 849
+7%
|
12 954
+9%
|
13 673
+6%
|
13 999
+2%
|
14 331
+2%
|
14 546
+2%
|
14 709
+1%
|
15 258
+4%
|
15 652
+3%
|
15 899
+2%
|
15 915
+0%
|
15 983
+0%
|
16 050
+0%
|
15 628
-3%
|
13 769
-12%
|
14 219
+3%
|
15 169
+7%
|
16 409
+8%
|
18 250
+11%
|
18 755
+3%
|
18 475
-1%
|
18 405
0%
|
21 240
+15%
|
23 464
+10%
|
25 593
+9%
|
27 524
+8%
|
27 869
+1%
|
27 797
0%
|
28 117
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 159)
|
(3 404)
|
(3 503)
|
(3 692)
|
(3 730)
|
(3 837)
|
(3 782)
|
(4 451)
|
(4 903)
|
(5 827)
|
(6 402)
|
(6 698)
|
(7 169)
|
(8 020)
|
(8 128)
|
(8 069)
|
(8 264)
|
(8 473)
|
(8 259)
|
(8 689)
|
(8 901)
|
(9 396)
|
(9 209)
|
(9 309)
|
(9 393)
|
(9 395)
|
(8 065)
|
(8 305)
|
(8 817)
|
(9 797)
|
(10 562)
|
(10 792)
|
(10 761)
|
(11 045)
|
(12 633)
|
(14 132)
|
(15 301)
|
(16 573)
|
(16 228)
|
(16 094)
|
(16 248)
|
|
Gross Profit |
1 983
N/A
|
2 049
+3%
|
2 280
+11%
|
2 388
+5%
|
2 383
0%
|
2 281
-4%
|
2 476
+9%
|
2 902
+17%
|
3 427
+18%
|
3 698
+8%
|
4 306
+16%
|
4 425
+3%
|
4 680
+6%
|
4 935
+5%
|
5 546
+12%
|
5 930
+7%
|
6 067
+2%
|
6 074
+0%
|
6 450
+6%
|
6 569
+2%
|
6 750
+3%
|
6 503
-4%
|
6 707
+3%
|
6 674
0%
|
6 657
0%
|
6 233
-6%
|
5 705
-8%
|
5 914
+4%
|
6 352
+7%
|
6 611
+4%
|
7 688
+16%
|
7 964
+4%
|
7 714
-3%
|
7 360
-5%
|
8 608
+17%
|
9 332
+8%
|
10 291
+10%
|
10 950
+6%
|
11 640
+6%
|
11 703
+1%
|
11 869
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 147)
|
(1 206)
|
(1 393)
|
(1 467)
|
(1 513)
|
(1 410)
|
(1 581)
|
(1 871)
|
(2 235)
|
(2 310)
|
(2 755)
|
(2 820)
|
(3 057)
|
(3 185)
|
(3 828)
|
(4 132)
|
(4 152)
|
(4 074)
|
(4 342)
|
(4 527)
|
(4 722)
|
(4 583)
|
(4 860)
|
(4 792)
|
(4 927)
|
(4 627)
|
(4 669)
|
(4 752)
|
(4 822)
|
(4 812)
|
(5 354)
|
(5 566)
|
(5 640)
|
(5 344)
|
(6 640)
|
(7 471)
|
(8 266)
|
(8 771)
|
(9 359)
|
(9 528)
|
(9 642)
|
|
Selling, General & Administrative |
(658)
|
(1 123)
|
(939)
|
(986)
|
(1 013)
|
(1 320)
|
(855)
|
(981)
|
(1 116)
|
(2 152)
|
(1 411)
|
(1 484)
|
(1 714)
|
(2 907)
|
(2 252)
|
(2 468)
|
(2 527)
|
(3 697)
|
(2 650)
|
(2 788)
|
(2 901)
|
(4 118)
|
(3 044)
|
(3 005)
|
(3 013)
|
(3 991)
|
(2 803)
|
(2 807)
|
(2 921)
|
(4 190)
|
(3 266)
|
(3 403)
|
(3 394)
|
(4 722)
|
(4 013)
|
(4 591)
|
(5 105)
|
(7 715)
|
(5 852)
|
(5 973)
|
(6 094)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(84)
|
(84)
|
(88)
|
(93)
|
(95)
|
(90)
|
(96)
|
(119)
|
(135)
|
(158)
|
(168)
|
(173)
|
(218)
|
(274)
|
(353)
|
(365)
|
(373)
|
(372)
|
(353)
|
(390)
|
(399)
|
(410)
|
(440)
|
(498)
|
(543)
|
(581)
|
(591)
|
(575)
|
(569)
|
(568)
|
(573)
|
(576)
|
(576)
|
(585)
|
(679)
|
(772)
|
(875)
|
(955)
|
(964)
|
(982)
|
(993)
|
|
Other Operating Expenses |
(405)
|
0
|
(366)
|
(388)
|
(404)
|
0
|
(629)
|
(771)
|
(983)
|
0
|
(1 176)
|
(1 163)
|
(1 124)
|
0
|
(1 224)
|
(1 300)
|
(1 251)
|
0
|
(1 340)
|
(1 349)
|
(1 423)
|
(52)
|
(1 376)
|
(1 290)
|
(1 371)
|
(49)
|
(1 276)
|
(1 369)
|
(1 331)
|
(48)
|
(1 514)
|
(1 588)
|
(1 670)
|
(27)
|
(1 949)
|
(2 109)
|
(2 286)
|
(76)
|
(2 543)
|
(2 573)
|
(2 555)
|
|
Operating Income |
836
N/A
|
842
+1%
|
886
+5%
|
921
+4%
|
870
-6%
|
871
+0%
|
895
+3%
|
1 031
+15%
|
1 192
+16%
|
1 388
+16%
|
1 551
+12%
|
1 606
+4%
|
1 623
+1%
|
1 749
+8%
|
1 717
-2%
|
1 798
+5%
|
1 915
+7%
|
1 999
+4%
|
2 108
+5%
|
2 043
-3%
|
2 029
-1%
|
1 920
-5%
|
1 847
-4%
|
1 881
+2%
|
1 730
-8%
|
1 607
-7%
|
1 035
-36%
|
1 162
+12%
|
1 530
+32%
|
1 800
+18%
|
2 334
+30%
|
2 398
+3%
|
2 074
-13%
|
2 016
-3%
|
1 968
-2%
|
1 861
-5%
|
2 026
+9%
|
2 180
+8%
|
2 281
+5%
|
2 174
-5%
|
2 227
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(123)
|
(98)
|
(145)
|
(153)
|
(163)
|
(131)
|
(170)
|
(192)
|
(210)
|
(118)
|
(264)
|
(270)
|
(301)
|
(108)
|
(296)
|
(302)
|
(281)
|
(116)
|
(269)
|
(258)
|
(244)
|
63
|
(247)
|
(236)
|
(230)
|
(45)
|
(216)
|
(219)
|
(222)
|
117
|
(184)
|
(165)
|
(141)
|
207
|
(159)
|
(200)
|
(273)
|
4
|
(413)
|
(472)
|
(500)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(36)
|
(46)
|
(58)
|
(38)
|
(81)
|
(31)
|
(15)
|
(15)
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(274)
|
(274)
|
(274)
|
(274)
|
0
|
161
|
116
|
116
|
116
|
(45)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
|
Total Other Income |
11
|
0
|
28
|
19
|
38
|
8
|
88
|
92
|
158
|
23
|
142
|
200
|
244
|
19
|
231
|
189
|
95
|
57
|
172
|
166
|
322
|
71
|
401
|
438
|
307
|
42
|
220
|
239
|
256
|
26
|
344
|
410
|
420
|
15
|
482
|
547
|
518
|
26
|
390
|
360
|
398
|
|
Pre-Tax Income |
724
N/A
|
744
+3%
|
769
+3%
|
787
+2%
|
746
-5%
|
747
+0%
|
794
+6%
|
894
+13%
|
1 093
+22%
|
1 234
+13%
|
1 391
+13%
|
1 454
+5%
|
1 535
+6%
|
1 642
+7%
|
1 638
0%
|
1 731
+6%
|
1 729
0%
|
1 934
+12%
|
2 011
+4%
|
1 951
-3%
|
2 107
+8%
|
2 052
-3%
|
2 000
-3%
|
2 084
+4%
|
1 807
-13%
|
1 329
-26%
|
765
-42%
|
907
+19%
|
1 290
+42%
|
1 943
+51%
|
2 655
+37%
|
2 760
+4%
|
2 470
-10%
|
2 352
-5%
|
2 246
-4%
|
2 208
-2%
|
2 271
+3%
|
2 202
-3%
|
2 258
+3%
|
2 062
-9%
|
2 124
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(227)
|
(236)
|
(243)
|
(247)
|
(248)
|
(245)
|
(258)
|
(304)
|
(369)
|
(431)
|
(483)
|
(543)
|
(527)
|
(504)
|
(518)
|
(500)
|
(566)
|
(549)
|
(564)
|
(576)
|
(623)
|
(714)
|
(702)
|
(641)
|
(444)
|
(353)
|
(183)
|
(230)
|
(409)
|
(516)
|
(652)
|
(741)
|
(651)
|
(621)
|
(674)
|
(674)
|
(674)
|
(681)
|
(679)
|
(593)
|
(633)
|
|
Income from Continuing Operations |
497
|
508
|
525
|
540
|
498
|
503
|
535
|
590
|
724
|
803
|
908
|
912
|
1 008
|
1 137
|
1 120
|
1 230
|
1 163
|
1 385
|
1 447
|
1 375
|
1 484
|
1 338
|
1 298
|
1 444
|
1 363
|
976
|
582
|
677
|
882
|
1 427
|
2 004
|
2 019
|
1 819
|
1 731
|
1 572
|
1 534
|
1 598
|
1 521
|
1 579
|
1 469
|
1 491
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(15)
|
(44)
|
(84)
|
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
|
|
Equity Earnings Affiliates |
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
|
0
|
|
Net Income (Common) |
497
N/A
|
508
+2%
|
525
+3%
|
540
+3%
|
498
-8%
|
503
+1%
|
535
+6%
|
575
+8%
|
680
+18%
|
719
+6%
|
825
+15%
|
844
+2%
|
968
+15%
|
1 137
+17%
|
1 120
-2%
|
1 230
+10%
|
1 163
-5%
|
1 385
+19%
|
1 447
+4%
|
1 375
-5%
|
1 484
+8%
|
1 338
-10%
|
1 298
-3%
|
1 507
+16%
|
1 427
-5%
|
1 040
-27%
|
646
-38%
|
677
+5%
|
882
+30%
|
1 427
+62%
|
2 004
+40%
|
2 019
+1%
|
1 819
-10%
|
1 731
-5%
|
1 572
-9%
|
1 534
-2%
|
1 598
+4%
|
1 521
-5%
|
1 579
+4%
|
1 469
-7%
|
1 491
+2%
|
|
EPS (Diluted) |
4.14
N/A
|
4.23
+2%
|
4.37
+3%
|
4.49
+3%
|
4.15
-8%
|
4.19
+1%
|
4.45
+6%
|
4.79
+8%
|
5.67
+18%
|
5.94
+5%
|
6.28
+6%
|
5.68
-10%
|
6.92
+22%
|
8.13
+17%
|
8.52
+5%
|
8.8
+3%
|
7.75
-12%
|
9.9
+28%
|
10.34
+4%
|
9.82
-5%
|
10.61
+8%
|
9.57
-10%
|
9.29
-3%
|
10.63
+14%
|
10.2
-4%
|
7.42
-27%
|
4.63
-38%
|
4.84
+5%
|
6.3
+30%
|
10.2
+62%
|
14.39
+41%
|
14.58
+1%
|
13.13
-10%
|
12.47
-5%
|
11.34
-9%
|
11.1
-2%
|
11.55
+4%
|
10.98
-5%
|
11.41
+4%
|
10.61
-7%
|
10.76
+1%
|