Techno Electric & Engineering Company Ltd
NSE:TECHNOE
Income Statement
Earnings Waterfall
Techno Electric & Engineering Company Ltd
Revenue
|
16.5B
INR
|
Cost of Revenue
|
-13B
INR
|
Gross Profit
|
3.5B
INR
|
Operating Expenses
|
-1.7B
INR
|
Operating Income
|
1.7B
INR
|
Other Expenses
|
1B
INR
|
Net Income
|
2.8B
INR
|
Income Statement
Techno Electric & Engineering Company 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 |
6 404
N/A
|
7 085
+11%
|
7 227
+2%
|
7 609
+5%
|
7 935
+4%
|
7 939
+0%
|
8 122
+2%
|
8 571
+6%
|
9 924
+16%
|
10 972
+11%
|
11 667
+6%
|
12 812
+10%
|
13 208
+3%
|
1 204
-91%
|
2 617
+117%
|
1 483
-43%
|
935
-37%
|
12 944
+1 284%
|
11 844
-9%
|
11 595
-2%
|
11 274
-3%
|
9 886
-12%
|
9 239
-7%
|
9 583
+4%
|
9 497
-1%
|
8 762
-8%
|
8 084
-8%
|
8 018
-1%
|
7 885
-2%
|
8 892
+13%
|
9 089
+2%
|
8 588
-6%
|
9 088
+6%
|
9 992
+10%
|
9 103
-9%
|
8 892
-2%
|
7 769
-13%
|
8 295
+7%
|
9 580
+15%
|
15 084
+57%
|
16 497
+9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 762)
|
(4 287)
|
(4 467)
|
(4 699)
|
(5 032)
|
(5 043)
|
(5 232)
|
(5 644)
|
(6 980)
|
(7 839)
|
(8 232)
|
(9 014)
|
(9 037)
|
0
|
(1 042)
|
(256)
|
322
|
(8 888)
|
(7 854)
|
(7 725)
|
(7 646)
|
(6 364)
|
(6 015)
|
(6 033)
|
(6 081)
|
(5 599)
|
(5 163)
|
(5 353)
|
(4 874)
|
(5 713)
|
(5 754)
|
(5 817)
|
(6 698)
|
(7 463)
|
(7 341)
|
(7 015)
|
(6 035)
|
(6 272)
|
(7 503)
|
(11 998)
|
(13 036)
|
|
Gross Profit |
2 643
N/A
|
2 798
+6%
|
2 760
-1%
|
2 909
+5%
|
2 903
0%
|
2 896
0%
|
2 891
0%
|
2 927
+1%
|
2 944
+1%
|
3 133
+6%
|
3 435
+10%
|
3 798
+11%
|
4 171
+10%
|
1 204
-71%
|
1 575
+31%
|
1 227
-22%
|
1 257
+2%
|
4 056
+223%
|
3 990
-2%
|
3 870
-3%
|
3 629
-6%
|
3 522
-3%
|
3 223
-8%
|
3 550
+10%
|
3 416
-4%
|
3 163
-7%
|
2 921
-8%
|
2 664
-9%
|
3 011
+13%
|
3 179
+6%
|
3 335
+5%
|
2 771
-17%
|
2 390
-14%
|
2 529
+6%
|
1 762
-30%
|
1 876
+6%
|
1 733
-8%
|
2 023
+17%
|
2 076
+3%
|
3 086
+49%
|
3 461
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 555)
|
(1 476)
|
(1 526)
|
(1 591)
|
(1 584)
|
(1 416)
|
(1 414)
|
(1 330)
|
(1 285)
|
(1 410)
|
(1 501)
|
(1 594)
|
(1 634)
|
(478)
|
(518)
|
(491)
|
(512)
|
(1 483)
|
(1 507)
|
(1 460)
|
(1 471)
|
(1 427)
|
(1 442)
|
(1 481)
|
(1 400)
|
(1 416)
|
(1 419)
|
(1 388)
|
(1 388)
|
(1 430)
|
(1 478)
|
(1 245)
|
(1 149)
|
(991)
|
(668)
|
(797)
|
(826)
|
(1 223)
|
(1 314)
|
(1 680)
|
(1 726)
|
|
Selling, General & Administrative |
(330)
|
(619)
|
(286)
|
(282)
|
(282)
|
(630)
|
(280)
|
(282)
|
(289)
|
(734)
|
(302)
|
(328)
|
(322)
|
(102)
|
(18)
|
(20)
|
(39)
|
(879)
|
(406)
|
(413)
|
(421)
|
(864)
|
(417)
|
(406)
|
(414)
|
(837)
|
(373)
|
(373)
|
(341)
|
(924)
|
(341)
|
(326)
|
(340)
|
(339)
|
(338)
|
(356)
|
(361)
|
(992)
|
(442)
|
(564)
|
(578)
|
|
Depreciation & Amortization |
(666)
|
(667)
|
(672)
|
(679)
|
(683)
|
(603)
|
(551)
|
(494)
|
(440)
|
(494)
|
(508)
|
(522)
|
(538)
|
(375)
|
(348)
|
(321)
|
(294)
|
(424)
|
(422)
|
(420)
|
(420)
|
(418)
|
(418)
|
(417)
|
(416)
|
(416)
|
(415)
|
(414)
|
(412)
|
(411)
|
(412)
|
(243)
|
(158)
|
(74)
|
(55)
|
(140)
|
(141)
|
(76)
|
(77)
|
(97)
|
(98)
|
|
Other Operating Expenses |
(560)
|
(191)
|
(568)
|
(630)
|
(619)
|
(184)
|
(584)
|
(553)
|
(557)
|
(182)
|
(691)
|
(743)
|
(775)
|
(1)
|
(152)
|
(149)
|
(179)
|
(180)
|
(679)
|
(627)
|
(630)
|
(144)
|
(607)
|
(658)
|
(570)
|
(163)
|
(632)
|
(601)
|
(635)
|
(95)
|
(724)
|
(676)
|
(651)
|
(578)
|
(275)
|
(301)
|
(324)
|
(155)
|
(794)
|
(1 019)
|
(1 050)
|
|
Operating Income |
1 088
N/A
|
1 322
+22%
|
1 234
-7%
|
1 318
+7%
|
1 319
+0%
|
1 479
+12%
|
1 477
0%
|
1 597
+8%
|
1 658
+4%
|
1 723
+4%
|
1 934
+12%
|
2 204
+14%
|
2 537
+15%
|
726
-71%
|
1 057
+46%
|
737
-30%
|
746
+1%
|
2 572
+245%
|
2 483
-3%
|
2 410
-3%
|
2 158
-10%
|
2 096
-3%
|
1 781
-15%
|
2 069
+16%
|
2 015
-3%
|
1 747
-13%
|
1 502
-14%
|
1 276
-15%
|
1 623
+27%
|
1 749
+8%
|
1 857
+6%
|
1 526
-18%
|
1 241
-19%
|
1 537
+24%
|
1 094
-29%
|
1 080
-1%
|
908
-16%
|
800
-12%
|
762
-5%
|
1 405
+84%
|
1 734
+23%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(482)
|
(395)
|
(443)
|
(443)
|
(444)
|
(230)
|
(436)
|
(417)
|
(432)
|
(12)
|
(397)
|
(437)
|
(392)
|
(25)
|
(214)
|
(139)
|
(106)
|
184
|
(122)
|
(93)
|
(51)
|
626
|
(71)
|
(40)
|
(85)
|
470
|
(43)
|
220
|
234
|
604
|
169
|
(89)
|
(67)
|
(20)
|
(32)
|
(47)
|
(53)
|
690
|
(134)
|
(204)
|
(227)
|
|
Non-Reccuring Items |
(47)
|
0
|
(5)
|
24
|
(18)
|
0
|
255
|
260
|
250
|
0
|
(252)
|
(245)
|
(229)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
253
|
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
|
3
|
0
|
0
|
0
|
|
Total Other Income |
420
|
(2)
|
94
|
91
|
(98)
|
(2)
|
219
|
218
|
354
|
(42)
|
665
|
662
|
537
|
(1)
|
223
|
275
|
244
|
(51)
|
367
|
487
|
618
|
(45)
|
729
|
624
|
609
|
(53)
|
462
|
408
|
386
|
(32)
|
436
|
469
|
1 560
|
1 508
|
1 466
|
1 553
|
551
|
(54)
|
929
|
1 339
|
1 587
|
|
Pre-Tax Income |
978
N/A
|
924
-6%
|
880
-5%
|
991
+13%
|
759
-23%
|
1 248
+64%
|
1 515
+21%
|
1 659
+10%
|
1 830
+10%
|
1 921
+5%
|
1 950
+2%
|
2 184
+12%
|
2 452
+12%
|
700
-71%
|
1 071
+53%
|
873
-19%
|
883
+1%
|
2 705
+206%
|
2 728
+1%
|
2 804
+3%
|
2 724
-3%
|
2 677
-2%
|
2 439
-9%
|
2 653
+9%
|
2 539
-4%
|
2 164
-15%
|
1 921
-11%
|
1 904
-1%
|
2 244
+18%
|
2 321
+3%
|
2 462
+6%
|
1 907
-23%
|
2 734
+43%
|
3 025
+11%
|
2 528
-16%
|
2 586
+2%
|
1 405
-46%
|
1 431
+2%
|
1 556
+9%
|
2 540
+63%
|
3 095
+22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(104)
|
(38)
|
(42)
|
(55)
|
(48)
|
(185)
|
(312)
|
(511)
|
(524)
|
(721)
|
(647)
|
(598)
|
(738)
|
(143)
|
(304)
|
(210)
|
(195)
|
(649)
|
(688)
|
(729)
|
(760)
|
(743)
|
(647)
|
(445)
|
(352)
|
(245)
|
(174)
|
(404)
|
(486)
|
(503)
|
(533)
|
(489)
|
(652)
|
(595)
|
(493)
|
(483)
|
(221)
|
(464)
|
(550)
|
(879)
|
(820)
|
|
Income from Continuing Operations |
874
|
887
|
838
|
936
|
711
|
1 063
|
1 203
|
1 149
|
1 306
|
1 201
|
1 303
|
1 587
|
1 715
|
557
|
768
|
662
|
688
|
2 057
|
2 040
|
2 075
|
1 964
|
1 934
|
1 793
|
2 208
|
2 187
|
1 919
|
1 747
|
1 500
|
1 758
|
1 818
|
1 928
|
1 418
|
2 082
|
2 431
|
2 035
|
2 103
|
1 184
|
966
|
1 006
|
1 661
|
2 275
|
|
Income to Minority Interest |
(11)
|
(12)
|
(10)
|
(11)
|
(10)
|
(12)
|
(8)
|
2
|
2
|
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
|
|
Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
39
|
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) |
863
N/A
|
875
+1%
|
828
-5%
|
925
+12%
|
702
-24%
|
1 051
+50%
|
1 195
+14%
|
1 173
-2%
|
1 346
+15%
|
1 201
-11%
|
1 303
+8%
|
1 563
+20%
|
1 676
+7%
|
557
-67%
|
768
+38%
|
662
-14%
|
688
+4%
|
2 057
+199%
|
2 040
-1%
|
2 075
+2%
|
1 964
-5%
|
1 934
-2%
|
1 793
-7%
|
2 080
+16%
|
2 059
-1%
|
1 791
-13%
|
1 619
-10%
|
1 500
-7%
|
1 758
+17%
|
1 818
+3%
|
1 928
+6%
|
1 773
-8%
|
2 362
+33%
|
2 639
+12%
|
2 524
-4%
|
2 463
-2%
|
1 629
-34%
|
1 869
+15%
|
1 763
-6%
|
2 165
+23%
|
2 770
+28%
|
|
EPS (Diluted) |
7.56
N/A
|
7.66
+1%
|
7.26
-5%
|
8.1
+12%
|
6.14
-24%
|
9.2
+50%
|
10.47
+14%
|
10.29
-2%
|
11.8
+15%
|
10.53
-11%
|
11.42
+8%
|
13.69
+20%
|
14.68
+7%
|
0.67
-95%
|
6.81
+916%
|
5.87
-14%
|
6.1
+4%
|
18.2
+198%
|
18.11
0%
|
18.86
+4%
|
17.85
-5%
|
17.11
-4%
|
16.29
-5%
|
18.9
+16%
|
18.71
-1%
|
16.28
-13%
|
14.72
-10%
|
13.63
-7%
|
15.97
+17%
|
16.53
+4%
|
17.52
+6%
|
15.94
-9%
|
21.47
+35%
|
23.99
+12%
|
22.94
-4%
|
22.41
-2%
|
14.92
-33%
|
17.1
+15%
|
16.39
-4%
|
20.1
+23%
|
25.71
+28%
|