W

Welspun Corp Ltd
NSE:WELCORP

Watchlist Manager
Welspun Corp Ltd
NSE:WELCORP
Watchlist
Price: 772.55 INR -2.29%
Market Cap: 203.6B INR

Income Statement

Earnings Waterfall
Welspun Corp Ltd

Revenue
154.6B INR
Cost of Revenue
-95.5B INR
Gross Profit
59.1B INR
Operating Expenses
-33.9B INR
Operating Income
25.2B INR
Other Expenses
-3.6B INR
Net Income
21.6B INR

Income Statement
Welspun Corp Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
183
171
134
176
110
0
0
0
158
0
0
0
779
0
0
0
1 232
0
0
0
2 329
0
0
0
2 239
0
0
0
3 072
0
0
0
2 607
0
0
0
2 453
0
0
0
2 365
0
0
0
2 079
0
0
0
2 130
0
0
0
1 513
0
0
0
1 576
0
0
0
1 264
0
0
0
696
0
0
0
931
0
0
0
2 219
0
0
0
2 862
0
0
0
3 068
0
0
Revenue
8 277
N/A
7 231
-13%
7 793
+8%
8 268
+6%
10 385
+26%
12 647
+22%
13 769
+9%
15 262
+11%
18 298
+20%
20 374
+11%
23 156
+14%
26 000
+12%
26 834
+3%
29 492
+10%
31 987
+8%
34 951
+9%
39 945
+14%
19 399
-51%
41 133
+112%
57 528
+40%
73 637
+28%
78 456
+7%
75 246
-4%
74 713
-1%
80 221
+7%
73 577
-8%
75 591
+3%
84 400
+12%
89 766
+6%
97 704
+9%
90 172
-8%
89 561
-1%
90 832
+1%
87 826
-3%
96 611
+10%
89 971
-7%
77 047
-14%
68 925
-11%
71 115
+3%
76 192
+7%
84 505
+11%
86 323
+2%
83 671
-3%
77 915
-7%
73 801
-5%
71 825
-3%
62 564
-13%
57 851
-8%
60 355
+4%
59 605
-1%
67 597
+13%
78 611
+16%
63 633
-19%
63 870
+0%
65 335
+2%
66 323
+2%
89 535
+35%
93 587
+5%
94 692
+1%
99 540
+5%
99 568
+0%
99 790
+0%
88 737
-11%
73 794
-17%
71 526
-3%
65 935
-8%
69 779
+6%
70 262
+1%
65 051
-7%
69 068
+6%
73 285
+6%
82 890
+13%
97 581
+18%
125 055
+28%
146 012
+17%
169 486
+16%
173 396
+2%
164 076
-5%
156 499
-5%
145 137
-7%
139 775
-4%
143 918
+3%
154 636
+7%
Gross Profit
Cost of Revenue
(5 941)
(5 403)
(6 039)
(6 158)
(8 073)
(9 677)
(10 308)
(11 950)
(13 574)
(15 046)
(17 132)
(19 004)
(20 320)
(21 801)
(23 047)
(24 102)
(26 289)
(12 896)
(27 767)
(37 864)
(51 173)
(49 253)
(45 019)
(44 072)
(58 633)
(46 430)
(49 029)
(55 727)
(70 363)
(62 796)
(57 893)
(59 455)
(64 544)
(60 367)
(65 404)
(59 485)
(52 157)
(45 133)
(49 270)
(53 482)
(61 196)
(56 847)
(52 264)
(46 589)
(48 770)
(45 907)
(40 915)
(38 269)
(44 591)
(40 443)
(46 174)
(56 151)
(46 352)
(44 433)
(45 288)
(45 226)
(65 787)
(65 253)
(65 165)
(67 632)
(68 785)
(67 363)
(60 052)
(48 859)
(51 307)
(41 660)
(45 597)
(48 075)
(50 434)
(52 928)
(58 249)
(64 432)
(78 899)
(90 752)
(101 496)
(117 368)
(132 915)
(112 775)
(106 226)
(96 328)
(100 535)
(89 066)
(95 514)
Gross Profit
2 336
N/A
1 828
-22%
1 754
-4%
2 110
+20%
2 312
+10%
2 970
+28%
3 461
+17%
3 312
-4%
4 724
+43%
5 328
+13%
6 024
+13%
6 996
+16%
6 514
-7%
7 691
+18%
8 940
+16%
10 849
+21%
13 655
+26%
6 504
-52%
13 367
+106%
19 665
+47%
22 464
+14%
29 202
+30%
30 226
+4%
30 640
+1%
21 588
-30%
27 148
+26%
26 563
-2%
28 673
+8%
19 403
-32%
34 908
+80%
32 279
-8%
30 107
-7%
26 288
-13%
27 459
+4%
31 207
+14%
30 486
-2%
24 891
-18%
23 792
-4%
21 845
-8%
22 710
+4%
23 309
+3%
29 475
+26%
31 405
+7%
31 324
0%
25 031
-20%
25 917
+4%
21 649
-16%
19 583
-10%
15 764
-20%
19 163
+22%
21 424
+12%
22 460
+5%
17 281
-23%
19 437
+12%
20 047
+3%
21 097
+5%
23 748
+13%
28 334
+19%
29 527
+4%
31 908
+8%
30 782
-4%
32 426
+5%
28 684
-12%
24 934
-13%
20 219
-19%
24 274
+20%
24 182
0%
22 188
-8%
14 617
-34%
16 144
+10%
15 040
-7%
18 461
+23%
18 682
+1%
34 304
+84%
44 516
+30%
52 118
+17%
40 481
-22%
51 301
+27%
50 274
-2%
48 810
-3%
39 240
-20%
54 852
+40%
59 122
+8%
Operating Income
Operating Expenses
(1 264)
(899)
(976)
(1 481)
(2 075)
(2 464)
(2 932)
(2 665)
(3 792)
(3 717)
(4 013)
(4 389)
(3 707)
(4 182)
(4 703)
(5 847)
(7 682)
(3 985)
(7 757)
(11 079)
(10 892)
(17 354)
(18 642)
(19 554)
(10 985)
(17 936)
(18 914)
(23 464)
(13 088)
(31 321)
(28 895)
(26 533)
(21 294)
(23 634)
(27 273)
(26 413)
(18 632)
(22 325)
(20 687)
(20 884)
(19 122)
(24 616)
(25 883)
(25 722)
(19 681)
(22 241)
(19 781)
(18 435)
(14 425)
(16 830)
(17 695)
(18 627)
(13 726)
(16 498)
(16 933)
(17 232)
(17 767)
(24 636)
(24 808)
(25 365)
(21 079)
(23 341)
(20 719)
(18 721)
(14 859)
(17 694)
(18 218)
(17 082)
(12 093)
(15 944)
(17 424)
(20 450)
(16 328)
(29 335)
(34 396)
(39 123)
(27 559)
(39 103)
(38 111)
(36 937)
(25 595)
(40 170)
(33 933)
Selling, General & Administrative
(117)
(132)
(131)
(127)
(206)
(209)
(260)
(337)
(372)
(431)
(496)
(536)
(23)
(593)
(631)
(667)
(103)
(438)
(1 297)
(2 006)
(2 809)
(3 220)
(3 246)
(3 392)
(3 949)
(4 056)
(4 472)
(5 004)
(9 250)
(5 319)
(4 714)
(4 488)
(17 300)
(4 383)
(5 069)
(5 176)
(14 651)
(5 199)
(5 258)
(5 635)
(14 589)
(6 000)
(6 102)
(5 836)
(15 691)
(5 432)
(4 875)
(4 501)
(10 481)
(4 163)
(4 301)
(4 413)
(11 044)
(4 299)
(4 599)
(4 976)
(15 033)
(6 158)
(6 329)
(6 396)
(18 593)
(5 759)
(5 154)
(4 684)
(12 179)
(4 629)
(4 550)
(4 332)
(9 316)
(3 889)
(4 114)
(4 792)
(13 093)
(6 726)
(7 990)
(8 931)
(23 317)
(9 437)
(9 644)
(9 694)
(21 576)
(10 682)
(11 169)
Depreciation & Amortization
(183)
(186)
(181)
(241)
(241)
(267)
(289)
(279)
(352)
(393)
(437)
(476)
(476)
(480)
(491)
(514)
(609)
(492)
(1 030)
(1 541)
(2 061)
(2 109)
(2 186)
(2 328)
(2 439)
(2 668)
(2 898)
(3 229)
(3 515)
(3 816)
(3 610)
(3 551)
(3 531)
(3 471)
(3 900)
(4 025)
(4 063)
(4 146)
(4 068)
(4 115)
(4 365)
(4 233)
(4 229)
(4 078)
(3 865)
(3 842)
(3 832)
(3 916)
(3 861)
(3 882)
(3 886)
(3 805)
(2 582)
(2 597)
(2 279)
(1 984)
(2 597)
(2 475)
(2 423)
(2 360)
(2 333)
(2 322)
(2 232)
(2 183)
(2 465)
(2 568)
(2 683)
(2 783)
(2 548)
(2 798)
(2 863)
(3 025)
(3 030)
(3 275)
(3 432)
(3 523)
(3 479)
(3 468)
(3 504)
(3 509)
(3 511)
(3 510)
(3 460)
Other Operating Expenses
(964)
(581)
(664)
(1 113)
(1 628)
(1 988)
(2 383)
(2 049)
(3 069)
(2 894)
(3 081)
(3 378)
(3 208)
(3 109)
(3 581)
(4 666)
(6 969)
(3 055)
(5 430)
(7 532)
(6 023)
(12 025)
(13 211)
(13 835)
(4 597)
(11 214)
(11 545)
(15 232)
(323)
(22 186)
(20 571)
(18 495)
(463)
(15 780)
(18 304)
(17 212)
82
(12 980)
(11 361)
(11 134)
(168)
(14 383)
(15 551)
(15 806)
(126)
(12 965)
(11 074)
(10 018)
(83)
(8 786)
(9 508)
(10 409)
(100)
(9 602)
(10 056)
(10 274)
(137)
(16 005)
(16 058)
(16 610)
(153)
(15 261)
(13 334)
(11 855)
(215)
(10 497)
(10 985)
(9 967)
(230)
(9 259)
(10 448)
(12 633)
(205)
(19 334)
(22 974)
(26 669)
(764)
(26 198)
(24 964)
(23 734)
(509)
(25 977)
(19 304)
Operating Income
1 072
N/A
928
-13%
778
-16%
629
-19%
237
-62%
506
+114%
529
+5%
647
+22%
931
+44%
1 610
+73%
2 010
+25%
2 606
+30%
2 808
+8%
3 509
+25%
4 237
+21%
5 002
+18%
5 974
+19%
2 519
-58%
5 610
+123%
8 586
+53%
11 572
+35%
11 849
+2%
11 585
-2%
11 087
-4%
10 603
-4%
9 211
-13%
7 648
-17%
5 208
-32%
6 315
+21%
3 586
-43%
3 383
-6%
3 573
+6%
4 994
+40%
3 826
-23%
3 935
+3%
4 074
+4%
6 258
+54%
1 467
-77%
1 158
-21%
1 825
+58%
4 187
+129%
4 859
+16%
5 523
+14%
5 604
+1%
5 350
-5%
3 677
-31%
1 867
-49%
1 147
-39%
1 338
+17%
2 332
+74%
3 729
+60%
3 833
+3%
3 555
-7%
2 939
-17%
3 113
+6%
3 864
+24%
5 981
+55%
3 697
-38%
4 718
+28%
6 543
+39%
9 704
+48%
9 085
-6%
7 966
-12%
6 213
-22%
5 360
-14%
6 582
+23%
5 965
-9%
5 106
-14%
2 524
-51%
197
-92%
(2 387)
N/A
(1 991)
+17%
2 354
N/A
4 968
+111%
10 120
+104%
12 995
+28%
12 922
-1%
12 198
-6%
12 163
0%
11 873
-2%
13 646
+15%
14 682
+8%
25 189
+72%
Pre-Tax Income
Interest Income Expense
(113)
(171)
(134)
(176)
2
(80)
(154)
(241)
(47)
(501)
(603)
(708)
(736)
(699)
(679)
(630)
(645)
(751)
(1 361)
(1 789)
(2 364)
(1 537)
(1 301)
(1 327)
(1 644)
(1 914)
(2 476)
(3 267)
(2 565)
(4 596)
(4 129)
(3 927)
(2 153)
(3 095)
(3 449)
(3 115)
(4 434)
(2 876)
(2 775)
(2 794)
(1 416)
(2 731)
(2 516)
(2 310)
(2 460)
(2 582)
(2 753)
(3 069)
(993)
(3 227)
(3 241)
(2 972)
(1 429)
(2 417)
(2 501)
(2 586)
(4 003)
(2 246)
(1 230)
(504)
1 451
793
874
1 503
2 090
361
(244)
(1 376)
4 067
(1 311)
(1 366)
(1 344)
(66)
(2 452)
(1 616)
(1 299)
85
(691)
(1 287)
2 423
1 521
(764)
(200)
Non-Reccuring Items
(36)
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
(106)
0
0
0
(12)
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
1 344
0
0
0
0
0
0
0
0
0
0
0
480
1 052
942
941
7 479
8 432
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(105)
0
0
0
(50)
0
0
0
(19)
0
0
0
(12)
0
0
0
(8)
0
0
0
(2)
0
0
0
(29)
0
0
0
(32)
0
0
0
(12)
0
0
0
(4)
0
0
0
(19)
0
0
0
(16)
0
0
0
562
0
0
0
(70)
0
0
0
1 118
0
0
0
91
0
0
0
(161)
0
0
Total Other Income
198
277
228
243
262
221
292
236
19
(46)
(113)
(92)
119
48
49
66
13
61
135
210
83
178
166
115
165
617
1 120
1 659
(6)
2 897
2 423
2 365
(651)
1 644
1 946
1 761
(398)
1 532
1 412
1 386
(429)
1 120
1 131
1 263
(273)
1 322
1 489
1 340
26
2 394
2 080
1 996
(163)
1 114
1 451
1 655
(138)
1 380
1 298
1 087
(93)
904
1 209
1 679
1 574
3 844
3 691
3 608
85
5 902
7 132
6 636
(70)
2 968
2 217
2 222
558
2 348
1 952
2 300
134
1 826
1 553
Pre-Tax Income
1 122
N/A
1 034
-8%
872
-16%
696
-20%
501
-28%
647
+29%
667
+3%
642
-4%
904
+41%
1 064
+18%
1 295
+22%
1 807
+40%
2 190
+21%
2 857
+30%
3 606
+26%
4 437
+23%
5 236
+18%
1 828
-65%
4 383
+140%
7 005
+60%
9 240
+32%
10 489
+14%
10 449
0%
9 874
-6%
9 104
-8%
7 913
-13%
6 291
-20%
3 600
-43%
3 732
+4%
1 887
-49%
1 677
-11%
2 011
+20%
2 076
+3%
2 374
+14%
2 431
+2%
2 719
+12%
1 412
-48%
124
-91%
(205)
N/A
418
N/A
2 313
+453%
3 249
+40%
4 138
+27%
4 559
+10%
2 585
-43%
2 416
-7%
602
-75%
(584)
N/A
359
N/A
1 498
+317%
2 566
+71%
2 856
+11%
1 959
-31%
1 636
-16%
2 063
+26%
2 933
+42%
1 821
-38%
2 831
+55%
4 786
+69%
7 126
+49%
11 046
+55%
10 782
-2%
10 048
-7%
9 395
-6%
10 930
+16%
10 785
-1%
9 412
-13%
7 337
-22%
6 605
-10%
4 788
-28%
3 378
-29%
3 300
-2%
3 336
+1%
5 485
+64%
10 721
+95%
13 918
+30%
14 135
+2%
14 906
+5%
13 771
-8%
17 538
+27%
22 619
+29%
24 177
+7%
26 542
+10%
Net Income
Tax Provision
(402)
(365)
(343)
(249)
(163)
(211)
(201)
(205)
(290)
(345)
(422)
(602)
(765)
(1 002)
(1 260)
(1 529)
(1 828)
(708)
(1 612)
(2 566)
(3 136)
(3 597)
(3 449)
(3 107)
(2 871)
(2 406)
(1 858)
(1 473)
(1 503)
(832)
(795)
(606)
(493)
(400)
(258)
(310)
(432)
82
217
230
(177)
(737)
(1 246)
(1 426)
(792)
(730)
(161)
129
(258)
(780)
(1 096)
(564)
(202)
107
82
(930)
(1 223)
(1 468)
(2 440)
(2 950)
(4 124)
(4 523)
(4 010)
(3 715)
(2 553)
(2 142)
(1 782)
(1 342)
(2 164)
(1 844)
(1 621)
(1 697)
(1 345)
(1 799)
(2 538)
(3 030)
(2 775)
(2 751)
(2 652)
(2 634)
(3 596)
(4 142)
(4 901)
Income from Continuing Operations
720
669
529
447
338
436
466
437
614
719
873
1 205
1 425
1 855
2 346
2 908
3 408
1 120
2 771
4 439
6 104
6 891
7 000
6 767
6 233
5 509
4 434
2 128
2 229
1 055
882
1 405
1 583
1 975
2 174
2 410
981
205
11
647
2 135
2 512
2 892
3 133
1 793
1 687
441
(455)
101
718
1 471
2 293
1 757
1 742
2 143
2 001
598
1 362
2 346
4 176
6 921
6 260
6 039
5 681
8 377
8 644
7 631
5 996
4 442
2 944
1 757
1 603
1 992
3 685
8 183
10 888
11 360
12 155
11 119
14 904
19 023
20 035
21 641
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
21
51
100
110
113
248
142
199
298
4
(179)
(533)
(891)
(628)
(247)
(556)
(786)
(1 269)
(1 445)
(853)
(404)
(289)
(275)
(257)
(229)
96
163
186
188
70
53
48
63
112
84
49
(35)
(94)
(186)
(201)
(192)
(226)
(591)
(494)
(376)
(233)
(54)
115
109
37
75
(6)
(91)
(110)
(256)
(223)
(164)
(121)
59
69
(9)
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
(3)
(3)
(3)
(3)
2
6
14
16
12
8
0
(36)
(54)
0
0
0
54
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
0
0
0
Net Income (Common)
720
N/A
669
-7%
529
-21%
447
-16%
332
-26%
436
+31%
466
+7%
437
-6%
590
+35%
695
+18%
849
+22%
1 181
+39%
1 425
+21%
1 855
+30%
2 346
+26%
2 908
+24%
3 408
+17%
1 120
-67%
2 771
+147%
4 439
+60%
6 104
+38%
6 890
+13%
7 017
+2%
6 814
-3%
6 330
-7%
5 615
-11%
4 548
-19%
2 381
-48%
2 385
+0%
1 269
-47%
602
-53%
498
-17%
(703)
N/A
(1 372)
-95%
(289)
+79%
592
N/A
734
+24%
353
-52%
(721)
N/A
(621)
+14%
690
N/A
1 660
+141%
2 489
+50%
2 845
+14%
1 518
-47%
1 431
-6%
213
-85%
(357)
N/A
264
N/A
906
+243%
1 660
+83%
2 363
+42%
1 583
-33%
1 504
-5%
1 673
+11%
1 310
-22%
(133)
N/A
582
N/A
1 551
+166%
3 485
+125%
6 355
+82%
5 693
-10%
5 629
-1%
5 384
-4%
7 676
+43%
8 099
+6%
7 234
-11%
5 702
-21%
4 388
-23%
3 059
-30%
1 866
-39%
1 640
-12%
2 067
+26%
3 679
+78%
8 092
+120%
10 779
+33%
11 104
+3%
11 932
+7%
10 955
-8%
14 783
+35%
19 081
+29%
20 104
+5%
21 631
+8%
EPS (Diluted)
5.11
N/A
4.74
-7%
3.39
-28%
2.49
-27%
2.91
+17%
3.89
+34%
2.6
-33%
2.51
-3%
4.21
+68%
4.29
+2%
5.2
+21%
7.29
+40%
8.63
+18%
10.02
+16%
12.81
+28%
15.89
+24%
18.31
+15%
6
-67%
11.59
+93%
20.84
+80%
28
+34%
31.03
+11%
31.6
+2%
30.97
-2%
27.64
-11%
25.06
-9%
17.35
-31%
10.44
-40%
8.57
-18%
5.76
-33%
2.52
-56%
2.18
-13%
-3.03
N/A
-5.21
-72%
-1.1
+79%
2.28
N/A
2.79
+22%
1.34
-52%
-2.74
N/A
-2.36
+14%
2.6
N/A
6.26
+141%
9.46
+51%
10.81
+14%
5.76
-47%
5.4
-6%
0.82
-85%
-1.35
N/A
1
N/A
3.41
+241%
6.19
+82%
8.9
+44%
5.97
-33%
5.67
-5%
6.28
+11%
4.96
-21%
-0.5
N/A
2.19
N/A
5.83
+166%
13.35
+129%
24.07
+80%
21.72
-10%
21.56
-1%
20.62
-4%
29.29
+42%
30.91
+6%
27.73
-10%
21.76
-22%
16.74
-23%
11.9
-29%
7.12
-40%
6.29
-12%
7.89
+25%
14.01
+78%
30.85
+120%
41.1
+33%
42.32
+3%
45.48
+7%
41.75
-8%
56.09
+34%
72.44
+29%
76.24
+5%
69.13
-9%