Zydus Wellness Ltd
NSE:ZYDUSWELL
Income Statement
Earnings Waterfall
Zydus Wellness Ltd
Revenue
|
22.6B
INR
|
Cost of Revenue
|
-11.3B
INR
|
Gross Profit
|
11.2B
INR
|
Operating Expenses
|
-8.6B
INR
|
Operating Income
|
2.7B
INR
|
Other Expenses
|
-38.8m
INR
|
Net Income
|
2.6B
INR
|
Income Statement
Zydus Wellness 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 |
4 059
N/A
|
4 036
-1%
|
3 970
-2%
|
4 024
+1%
|
4 188
+4%
|
4 307
+3%
|
4 336
+1%
|
4 352
+0%
|
4 329
-1%
|
4 260
-2%
|
4 391
+3%
|
4 469
+2%
|
4 473
+0%
|
4 624
+3%
|
4 792
+4%
|
4 903
+2%
|
5 109
+4%
|
5 210
+2%
|
5 307
+2%
|
5 453
+3%
|
5 583
+2%
|
8 424
+51%
|
13 200
+57%
|
15 078
+14%
|
16 951
+12%
|
17 668
+4%
|
16 839
-5%
|
16 999
+1%
|
17 488
+3%
|
18 667
+7%
|
19 269
+3%
|
19 685
+2%
|
19 751
+0%
|
20 091
+2%
|
21 083
+5%
|
21 541
+2%
|
21 816
+1%
|
22 548
+3%
|
22 601
+0%
|
22 706
+0%
|
22 582
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 262)
|
(1 291)
|
(1 204)
|
(1 219)
|
(1 256)
|
(1 310)
|
(1 336)
|
(1 387)
|
(1 444)
|
(1 555)
|
(1 508)
|
(1 519)
|
(1 557)
|
(1 705)
|
(1 719)
|
(1 727)
|
(1 715)
|
(1 766)
|
(1 662)
|
(1 710)
|
(1 747)
|
(3 098)
|
(5 098)
|
(6 081)
|
(7 213)
|
(8 097)
|
(7 641)
|
(7 813)
|
(7 948)
|
(8 762)
|
(8 731)
|
(9 134)
|
(9 410)
|
(10 179)
|
(10 324)
|
(10 773)
|
(11 098)
|
(11 962)
|
(11 604)
|
(11 581)
|
(11 340)
|
|
Gross Profit |
2 798
N/A
|
2 745
-2%
|
2 766
+1%
|
2 805
+1%
|
2 932
+5%
|
2 998
+2%
|
3 001
+0%
|
2 965
-1%
|
2 884
-3%
|
2 705
-6%
|
2 883
+7%
|
2 950
+2%
|
2 916
-1%
|
2 918
+0%
|
3 073
+5%
|
3 176
+3%
|
3 394
+7%
|
3 444
+1%
|
3 644
+6%
|
3 743
+3%
|
3 836
+2%
|
5 326
+39%
|
8 102
+52%
|
8 998
+11%
|
9 739
+8%
|
9 571
-2%
|
9 198
-4%
|
9 186
0%
|
9 540
+4%
|
9 905
+4%
|
10 538
+6%
|
10 552
+0%
|
10 341
-2%
|
9 912
-4%
|
10 758
+9%
|
10 769
+0%
|
10 718
0%
|
10 586
-1%
|
10 998
+4%
|
11 125
+1%
|
11 241
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 750)
|
(1 894)
|
(1 943)
|
(1 988)
|
(2 095)
|
(2 075)
|
(2 062)
|
(2 013)
|
(2 141)
|
(1 860)
|
(2 009)
|
(2 042)
|
(2 026)
|
(2 000)
|
(2 119)
|
(2 181)
|
(2 294)
|
(2 281)
|
(2 495)
|
(2 557)
|
(2 603)
|
(3 712)
|
(5 568)
|
(6 662)
|
(7 485)
|
(6 624)
|
(6 209)
|
(6 156)
|
(6 351)
|
(6 713)
|
(7 157)
|
(7 133)
|
(7 090)
|
(6 692)
|
(7 475)
|
(7 631)
|
(7 622)
|
(7 461)
|
(8 194)
|
(8 312)
|
(8 583)
|
|
Selling, General & Administrative |
(1 109)
|
(1 847)
|
(1 072)
|
(1 101)
|
(1 170)
|
(1 941)
|
(1 183)
|
(1 142)
|
(1 161)
|
(1 701)
|
(1 005)
|
(1 035)
|
(1 013)
|
(1 831)
|
(1 288)
|
(1 325)
|
(1 418)
|
(2 096)
|
(1 575)
|
(1 632)
|
(1 716)
|
(3 405)
|
(3 220)
|
(3 893)
|
(4 206)
|
(6 150)
|
(3 740)
|
(3 650)
|
(3 837)
|
(6 243)
|
(4 141)
|
(4 102)
|
(4 065)
|
(6 275)
|
(4 273)
|
(4 329)
|
(4 208)
|
(6 960)
|
(4 365)
|
(4 402)
|
(4 544)
|
|
Depreciation & Amortization |
(47)
|
(47)
|
(55)
|
(63)
|
(71)
|
(77)
|
(74)
|
(72)
|
(70)
|
(68)
|
(69)
|
(70)
|
(71)
|
(72)
|
(76)
|
(80)
|
(85)
|
(89)
|
(88)
|
(86)
|
(84)
|
(125)
|
(208)
|
(226)
|
(258)
|
(264)
|
(225)
|
(251)
|
(261)
|
(252)
|
(243)
|
(240)
|
(235)
|
(236)
|
(241)
|
(244)
|
(244)
|
(250)
|
(252)
|
(246)
|
(248)
|
|
Other Operating Expenses |
(594)
|
0
|
(817)
|
(823)
|
(854)
|
(57)
|
(805)
|
(799)
|
(910)
|
(91)
|
(936)
|
(937)
|
(942)
|
(97)
|
(756)
|
(776)
|
(791)
|
(97)
|
(832)
|
(839)
|
(803)
|
(181)
|
(2 139)
|
(2 543)
|
(3 022)
|
(210)
|
(2 244)
|
(2 254)
|
(2 253)
|
(218)
|
(2 773)
|
(2 791)
|
(2 790)
|
(181)
|
(2 961)
|
(3 058)
|
(3 169)
|
(251)
|
(3 577)
|
(3 664)
|
(3 791)
|
|
Operating Income |
1 047
N/A
|
852
-19%
|
823
-3%
|
817
-1%
|
836
+2%
|
922
+10%
|
938
+2%
|
952
+1%
|
744
-22%
|
845
+14%
|
874
+3%
|
908
+4%
|
890
-2%
|
919
+3%
|
954
+4%
|
996
+4%
|
1 100
+10%
|
1 163
+6%
|
1 150
-1%
|
1 186
+3%
|
1 234
+4%
|
1 614
+31%
|
2 535
+57%
|
2 336
-8%
|
2 253
-4%
|
2 947
+31%
|
2 989
+1%
|
3 030
+1%
|
3 189
+5%
|
3 192
+0%
|
3 381
+6%
|
3 419
+1%
|
3 251
-5%
|
3 220
-1%
|
3 284
+2%
|
3 138
-4%
|
3 096
-1%
|
3 125
+1%
|
2 804
-10%
|
2 813
+0%
|
2 658
-6%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(100)
|
186
|
(1)
|
(1)
|
(1)
|
269
|
(1)
|
(2)
|
(2)
|
324
|
(1)
|
(1)
|
(2)
|
324
|
(10)
|
(14)
|
(17)
|
336
|
(17)
|
(17)
|
(18)
|
94
|
(645)
|
(992)
|
(1 340)
|
(1 286)
|
(1 397)
|
(1 354)
|
(1 100)
|
(745)
|
(556)
|
(315)
|
(280)
|
(156)
|
(232)
|
(195)
|
(169)
|
(112)
|
(170)
|
(204)
|
(231)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(442)
|
(442)
|
(1 422)
|
(1 763)
|
(1 321)
|
(1 321)
|
(342)
|
0
|
0
|
(29)
|
(29)
|
(29)
|
(101)
|
(213)
|
(213)
|
(213)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
176
|
(1)
|
211
|
230
|
251
|
(1)
|
288
|
299
|
320
|
(1)
|
327
|
329
|
321
|
(1)
|
334
|
339
|
347
|
(1)
|
365
|
383
|
398
|
(2)
|
321
|
259
|
179
|
(6)
|
95
|
84
|
85
|
(4)
|
95
|
101
|
102
|
(4)
|
100
|
80
|
61
|
(2)
|
53
|
81
|
106
|
|
Pre-Tax Income |
1 123
N/A
|
1 036
-8%
|
1 033
0%
|
1 046
+1%
|
1 242
+19%
|
1 197
-4%
|
1 225
+2%
|
1 250
+2%
|
1 062
-15%
|
1 168
+10%
|
1 200
+3%
|
1 235
+3%
|
1 209
-2%
|
1 240
+3%
|
1 279
+3%
|
1 321
+3%
|
1 429
+8%
|
1 497
+5%
|
1 498
+0%
|
1 551
+4%
|
1 615
+4%
|
1 706
+6%
|
2 211
+30%
|
1 603
-27%
|
1 093
-32%
|
1 213
+11%
|
1 246
+3%
|
338
-73%
|
410
+21%
|
1 122
+174%
|
1 599
+42%
|
2 863
+79%
|
3 073
+7%
|
3 060
0%
|
3 122
+2%
|
2 993
-4%
|
2 959
-1%
|
2 909
-2%
|
2 473
-15%
|
2 476
+0%
|
2 320
-6%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
19
|
(53)
|
(106)
|
(98)
|
(113)
|
(85)
|
(89)
|
(95)
|
(81)
|
(116)
|
(121)
|
(126)
|
(122)
|
(127)
|
(132)
|
(133)
|
(130)
|
(132)
|
(128)
|
(129)
|
(156)
|
6
|
42
|
108
|
257
|
205
|
259
|
234
|
137
|
65
|
5
|
8
|
14
|
29
|
29
|
27
|
24
|
195
|
365
|
336
|
299
|
|
Income from Continuing Operations |
1 142
|
983
|
927
|
948
|
1 128
|
1 112
|
1 136
|
1 155
|
981
|
1 052
|
1 079
|
1 110
|
1 087
|
1 113
|
1 147
|
1 188
|
1 299
|
1 365
|
1 370
|
1 422
|
1 458
|
1 712
|
2 253
|
1 711
|
1 349
|
1 417
|
1 505
|
572
|
547
|
1 187
|
1 603
|
2 871
|
3 087
|
3 089
|
3 151
|
3 021
|
2 983
|
3 104
|
2 838
|
2 812
|
2 619
|
|
Income to Minority Interest |
(21)
|
(19)
|
(19)
|
(20)
|
(23)
|
(22)
|
(22)
|
(22)
|
(19)
|
(20)
|
(21)
|
(22)
|
(22)
|
(23)
|
(25)
|
(25)
|
(25)
|
(26)
|
(26)
|
(27)
|
(28)
|
(21)
|
(15)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
1 121
N/A
|
965
-14%
|
908
-6%
|
929
+2%
|
1 105
+19%
|
1 090
-1%
|
1 114
+2%
|
1 132
+2%
|
962
-15%
|
1 033
+7%
|
1 058
+2%
|
1 088
+3%
|
1 065
-2%
|
1 090
+2%
|
1 122
+3%
|
1 164
+4%
|
1 274
+9%
|
1 339
+5%
|
1 344
+0%
|
1 396
+4%
|
1 431
+3%
|
1 691
+18%
|
2 238
+32%
|
1 704
-24%
|
1 349
-21%
|
1 417
+5%
|
1 505
+6%
|
572
-62%
|
547
-4%
|
1 187
+117%
|
1 603
+35%
|
2 871
+79%
|
3 087
+8%
|
3 089
+0%
|
3 151
+2%
|
3 021
-4%
|
2 983
-1%
|
3 104
+4%
|
2 838
-9%
|
2 812
-1%
|
2 619
-7%
|
|
EPS (Diluted) |
28.69
N/A
|
24.74
-14%
|
23.23
-6%
|
23.77
+2%
|
28.26
+19%
|
27.94
-1%
|
28.49
+2%
|
28.95
+2%
|
24.62
-15%
|
26.48
+8%
|
27.07
+2%
|
27.53
+2%
|
27.3
-1%
|
27.94
+2%
|
28.7
+3%
|
29.45
+3%
|
32.57
+11%
|
34.33
+5%
|
34.45
+0%
|
35.69
+4%
|
36.59
+3%
|
40.26
+10%
|
38.85
-4%
|
29.63
-24%
|
23.22
-22%
|
24.43
+5%
|
26.1
+7%
|
9.84
-62%
|
8.49
-14%
|
19.45
+129%
|
25.2
+30%
|
45.07
+79%
|
48.46
+8%
|
48.26
0%
|
49.54
+3%
|
47.42
-4%
|
46.83
-1%
|
48.78
+4%
|
44.58
-9%
|
44.32
-1%
|
43.65
-2%
|