Vinati Organics Ltd
NSE:VINATIORGA
Income Statement
Earnings Waterfall
Vinati Organics Ltd
Revenue
|
18.5B
INR
|
Cost of Revenue
|
-11B
INR
|
Gross Profit
|
7.5B
INR
|
Operating Expenses
|
-3.3B
INR
|
Operating Income
|
4.2B
INR
|
Other Expenses
|
-698.6m
INR
|
Net Income
|
3.5B
INR
|
Income Statement
Vinati Organics 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 |
6 665
N/A
|
6 961
+4%
|
7 421
+7%
|
7 660
+3%
|
7 920
+3%
|
7 663
-3%
|
7 368
-4%
|
7 033
-5%
|
6 626
-6%
|
6 309
-5%
|
6 558
+4%
|
6 351
-3%
|
6 478
+2%
|
6 813
+5%
|
7 011
+3%
|
7 196
+3%
|
7 312
+2%
|
7 559
+3%
|
8 237
+9%
|
9 118
+11%
|
10 292
+13%
|
11 081
+8%
|
11 391
+3%
|
11 355
0%
|
10 709
-6%
|
10 289
-4%
|
9 604
-7%
|
9 348
-3%
|
9 198
-2%
|
9 543
+4%
|
11 091
+16%
|
12 637
+14%
|
14 092
+12%
|
16 155
+15%
|
17 355
+7%
|
19 277
+11%
|
20 674
+7%
|
20 847
+1%
|
20 094
-4%
|
19 061
-5%
|
18 454
-3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(3 974)
|
(4 694)
|
(4 568)
|
(4 789)
|
(4 896)
|
(5 067)
|
(4 065)
|
(3 661)
|
(3 297)
|
(2 963)
|
(3 122)
|
(3 000)
|
(3 037)
|
(3 985)
|
(3 692)
|
(3 781)
|
(3 923)
|
(4 646)
|
(4 101)
|
(4 474)
|
(4 966)
|
(6 138)
|
(5 172)
|
(5 021)
|
(4 625)
|
(5 126)
|
(3 905)
|
(3 801)
|
(3 725)
|
(4 817)
|
(5 168)
|
(6 250)
|
(7 128)
|
(10 345)
|
(9 624)
|
(11 229)
|
(12 188)
|
(13 069)
|
(11 843)
|
(11 125)
|
(10 962)
|
|
Gross Profit |
2 691
N/A
|
2 267
-16%
|
2 853
+26%
|
2 871
+1%
|
3 024
+5%
|
2 596
-14%
|
3 303
+27%
|
3 372
+2%
|
3 329
-1%
|
3 346
+1%
|
3 436
+3%
|
3 351
-2%
|
3 441
+3%
|
2 828
-18%
|
3 319
+17%
|
3 415
+3%
|
3 389
-1%
|
2 913
-14%
|
4 135
+42%
|
4 644
+12%
|
5 326
+15%
|
4 943
-7%
|
6 220
+26%
|
6 334
+2%
|
6 084
-4%
|
5 163
-15%
|
5 699
+10%
|
5 547
-3%
|
5 474
-1%
|
4 726
-14%
|
5 923
+25%
|
6 387
+8%
|
6 964
+9%
|
5 810
-17%
|
7 730
+33%
|
8 048
+4%
|
8 486
+5%
|
7 778
-8%
|
8 251
+6%
|
7 936
-4%
|
7 492
-6%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 381)
|
(841)
|
(1 335)
|
(1 297)
|
(1 323)
|
(906)
|
(1 438)
|
(1 471)
|
(1 455)
|
(1 464)
|
(1 497)
|
(1 543)
|
(1 596)
|
(838)
|
(1 474)
|
(1 524)
|
(1 551)
|
(1 001)
|
(1 845)
|
(1 901)
|
(2 032)
|
(1 154)
|
(2 121)
|
(2 151)
|
(2 159)
|
(1 311)
|
(2 251)
|
(2 291)
|
(2 342)
|
(1 521)
|
(2 787)
|
(3 087)
|
(3 466)
|
(1 748)
|
(3 569)
|
(3 430)
|
(3 173)
|
(2 247)
|
(3 039)
|
(3 203)
|
(3 313)
|
|
Selling, General & Administrative |
(260)
|
(615)
|
(287)
|
(297)
|
(309)
|
(636)
|
(329)
|
(337)
|
(342)
|
(359)
|
(371)
|
(387)
|
(410)
|
(622)
|
(439)
|
(459)
|
(473)
|
(750)
|
(505)
|
(515)
|
(531)
|
(903)
|
(558)
|
(583)
|
(614)
|
(1 024)
|
(675)
|
(695)
|
(709)
|
(1 201)
|
(751)
|
(782)
|
(812)
|
(1 400)
|
(863)
|
(883)
|
(909)
|
(1 718)
|
(956)
|
(1 022)
|
(1 085)
|
|
Depreciation & Amortization |
(141)
|
(153)
|
(160)
|
(167)
|
(172)
|
(177)
|
(179)
|
(181)
|
(182)
|
(185)
|
(193)
|
(201)
|
(209)
|
(216)
|
(230)
|
(244)
|
(244)
|
(254)
|
(234)
|
(235)
|
(249)
|
(274)
|
(276)
|
(279)
|
(303)
|
(332)
|
(368)
|
(404)
|
(419)
|
(429)
|
(433)
|
(438)
|
(445)
|
(455)
|
(473)
|
(491)
|
(506)
|
(519)
|
(523)
|
(566)
|
(629)
|
|
Other Operating Expenses |
(980)
|
(73)
|
(889)
|
(833)
|
(842)
|
(93)
|
(930)
|
(954)
|
(930)
|
(920)
|
(933)
|
(955)
|
(976)
|
0
|
(805)
|
(822)
|
(835)
|
3
|
(1 106)
|
(1 152)
|
(1 252)
|
23
|
(1 287)
|
(1 289)
|
(1 242)
|
44
|
(1 208)
|
(1 192)
|
(1 215)
|
108
|
(1 603)
|
(1 867)
|
(2 208)
|
107
|
(2 233)
|
(2 056)
|
(1 758)
|
(10)
|
(1 560)
|
(1 616)
|
(1 600)
|
|
Operating Income |
1 311
N/A
|
1 426
+9%
|
1 518
+6%
|
1 574
+4%
|
1 702
+8%
|
1 690
-1%
|
1 866
+10%
|
1 901
+2%
|
1 874
-1%
|
1 883
+0%
|
1 939
+3%
|
1 808
-7%
|
1 845
+2%
|
1 991
+8%
|
1 846
-7%
|
1 891
+2%
|
1 838
-3%
|
1 911
+4%
|
2 291
+20%
|
2 743
+20%
|
3 294
+20%
|
3 789
+15%
|
4 099
+8%
|
4 183
+2%
|
3 925
-6%
|
3 852
-2%
|
3 449
-10%
|
3 256
-6%
|
3 132
-4%
|
3 205
+2%
|
3 136
-2%
|
3 300
+5%
|
3 499
+6%
|
4 063
+16%
|
4 161
+2%
|
4 618
+11%
|
5 313
+15%
|
5 531
+4%
|
5 212
-6%
|
4 732
-9%
|
4 178
-12%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(41)
|
(174)
|
(33)
|
(80)
|
(77)
|
6
|
(48)
|
(48)
|
(75)
|
(79)
|
(70)
|
(59)
|
(50)
|
84
|
(12)
|
(10)
|
(3)
|
146
|
(21)
|
(14)
|
(13)
|
254
|
(11)
|
(11)
|
(11)
|
310
|
(8)
|
(6)
|
(4)
|
139
|
(2)
|
(1)
|
(1)
|
481
|
(7)
|
(7)
|
(7)
|
655
|
(4)
|
(13)
|
(23)
|
|
Non-Reccuring Items |
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
|
(22)
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
|
Total Other Income |
(55)
|
34
|
(30)
|
33
|
37
|
42
|
32
|
41
|
76
|
62
|
65
|
133
|
148
|
(15)
|
151
|
117
|
106
|
(23)
|
267
|
364
|
419
|
209
|
438
|
402
|
483
|
85
|
514
|
416
|
355
|
9
|
348
|
470
|
524
|
(51)
|
620
|
684
|
706
|
(11)
|
690
|
597
|
517
|
|
Pre-Tax Income |
1 215
N/A
|
1 286
+6%
|
1 455
+13%
|
1 527
+5%
|
1 662
+9%
|
1 735
+4%
|
1 850
+7%
|
1 895
+2%
|
1 876
-1%
|
1 866
-1%
|
1 934
+4%
|
1 883
-3%
|
1 943
+3%
|
2 060
+6%
|
1 985
-4%
|
1 997
+1%
|
1 941
-3%
|
2 034
+5%
|
2 537
+25%
|
3 093
+22%
|
3 700
+20%
|
4 252
+15%
|
4 526
+6%
|
4 574
+1%
|
4 398
-4%
|
4 247
-3%
|
3 955
-7%
|
3 666
-7%
|
3 483
-5%
|
3 352
-4%
|
3 482
+4%
|
3 769
+8%
|
4 021
+7%
|
4 492
+12%
|
4 775
+6%
|
5 295
+11%
|
6 012
+14%
|
6 153
+2%
|
5 898
-4%
|
5 316
-10%
|
4 673
-12%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(415)
|
(424)
|
(479)
|
(493)
|
(552)
|
(577)
|
(623)
|
(641)
|
(629)
|
(550)
|
(568)
|
(520)
|
(532)
|
(657)
|
(631)
|
(660)
|
(637)
|
(595)
|
(767)
|
(964)
|
(1 182)
|
(1 428)
|
(1 521)
|
(1 119)
|
(980)
|
(908)
|
(717)
|
(908)
|
(752)
|
(659)
|
(703)
|
(796)
|
(857)
|
(1 026)
|
(1 106)
|
(1 280)
|
(1 575)
|
(1 573)
|
(1 498)
|
(1 352)
|
(1 193)
|
|
Income from Continuing Operations |
800
|
862
|
976
|
1 034
|
1 110
|
1 158
|
1 227
|
1 254
|
1 247
|
1 316
|
1 366
|
1 363
|
1 411
|
1 403
|
1 353
|
1 337
|
1 304
|
1 439
|
1 770
|
2 129
|
2 519
|
2 825
|
3 006
|
3 456
|
3 417
|
3 338
|
3 238
|
2 758
|
2 731
|
2 693
|
2 780
|
2 973
|
3 164
|
3 466
|
3 669
|
4 015
|
4 437
|
4 580
|
4 400
|
3 965
|
3 480
|
|
Net Income (Common) |
800
N/A
|
862
+8%
|
976
+13%
|
1 034
+6%
|
1 110
+7%
|
1 158
+4%
|
1 227
+6%
|
1 254
+2%
|
1 247
-1%
|
1 316
+6%
|
1 366
+4%
|
1 363
0%
|
1 411
+4%
|
1 403
-1%
|
1 353
-4%
|
1 337
-1%
|
1 304
-2%
|
1 439
+10%
|
1 770
+23%
|
2 129
+20%
|
2 519
+18%
|
2 825
+12%
|
3 006
+6%
|
3 456
+15%
|
3 417
-1%
|
3 338
-2%
|
3 238
-3%
|
2 758
-15%
|
2 731
-1%
|
2 693
-1%
|
2 780
+3%
|
2 973
+7%
|
3 164
+6%
|
3 466
+10%
|
3 669
+6%
|
4 015
+9%
|
4 437
+11%
|
4 580
+3%
|
4 400
-4%
|
3 965
-10%
|
3 480
-12%
|
|
EPS (Diluted) |
8.09
N/A
|
8.72
+8%
|
9.88
+13%
|
9.73
-2%
|
10.75
+10%
|
11.46
+7%
|
11.9
+4%
|
12.14
+2%
|
12.08
0%
|
12.77
+6%
|
13.25
+4%
|
13.05
-2%
|
13.69
+5%
|
13.62
-1%
|
13.12
-4%
|
12.97
-1%
|
12.68
-2%
|
13.97
+10%
|
17.21
+23%
|
20.73
+20%
|
24.5
+18%
|
27.42
+12%
|
29.26
+7%
|
33.61
+15%
|
33.26
-1%
|
32.4
-3%
|
31.5
-3%
|
26.85
-15%
|
26.57
-1%
|
26.14
-2%
|
27.04
+3%
|
28.64
+6%
|
30.79
+8%
|
33.65
+9%
|
35.71
+6%
|
39.07
+9%
|
43.17
+10%
|
44.56
+3%
|
42.82
-4%
|
38.25
-11%
|
33.55
-12%
|