Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
157.39 INR | +1.75% | +4.36% | +86.92% |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 3.84TCr | 4.42TCr | 4.73TCr | 4.74TCr | 4.47TCr | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 3.84TCr | 4.42TCr | 4.73TCr | 4.74TCr | 4.47TCr | |||||
Cost of Goods Sold, Total | 2.94TCr | 3.41TCr | 3.5TCr | 3.49TCr | 3.23TCr | |||||
Gross Profit | 897.48Cr | 1.01TCr | 1.22TCr | 1.26TCr | 1.24TCr | |||||
Selling General & Admin Expenses, Total | 228.44Cr | 256.64Cr | 312.56Cr | 351.35Cr | 355.47Cr | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
Stock-Based Compensation (IS) | - | - | -8.68Cr | - | - | |||||
Depreciation & Amortization - (IS) | 42Cr | 68Cr | 78Cr | 83Cr | 82Cr | |||||
Other Operating Expenses | 159.8Cr | 208Cr | 255.79Cr | 286.82Cr | 302.06Cr | |||||
Other Operating Expenses, Total | 430.18Cr | 532.81Cr | 637.91Cr | 721.13Cr | 739.29Cr | |||||
Operating Income | 467.3Cr | 481.4Cr | 585.55Cr | 535.71Cr | 499.78Cr | |||||
Interest Expense, Total | -77Cr | -104.25Cr | -75Cr | -83Cr | -77Cr | |||||
Interest And Investment Income | 20Cr | 17Cr | 16Cr | 15Cr | 58Cr | |||||
Net Interest Expenses | -57Cr | -87Cr | -59Cr | -68Cr | -19Cr | |||||
Income (Loss) On Equity Invest. | -1.05Cr | - | 16L | -9L | 93L | |||||
Currency Exchange Gains (Loss) | -15Cr | 16Cr | -5.05Cr | 19Cr | 8.98Cr | |||||
Other Non Operating Income (Expenses) | -36Cr | -68Cr | -73Cr | -56Cr | -37Cr | |||||
EBT, Excl. Unusual Items | 358.35Cr | 341.44Cr | 448.49Cr | 430.61Cr | 454.02Cr | |||||
Restructuring Charges | - | -4.13Cr | -6.37Cr | - | - | |||||
Gain (Loss) On Sale Of Investments | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Assets | - | - | - | - | - | |||||
Asset Writedown | - | -45L | - | - | - | |||||
Insurance Settlements | - | - | - | - | - | |||||
Other Unusual Items | - | - | - | - | - | |||||
EBT, Incl. Unusual Items | 358.35Cr | 336.86Cr | 442.12Cr | 430.61Cr | 454.02Cr | |||||
Income Tax Expense | 121.02Cr | 91Cr | 116.25Cr | 112.9Cr | 116.5Cr | |||||
Earnings From Continuing Operations | 237.33Cr | 246.24Cr | 325.87Cr | 317.71Cr | 337.52Cr | |||||
Net Income to Company | 237.33Cr | 246.24Cr | 325.87Cr | 317.71Cr | 337.52Cr | |||||
Minority Interest | -10Cr | -7.24Cr | -13Cr | -17Cr | -7.71Cr | |||||
Net Income - (IS) | 227.24Cr | 239Cr | 313.12Cr | 300.97Cr | 329.81Cr | |||||
Preferred Dividend and Other Adjustments | - | - | - | - | - | |||||
Net Income to Common Incl Extra Items | 227.24Cr | 239Cr | 313.12Cr | 300.97Cr | 329.81Cr | |||||
Net Income to Common Excl. Extra Items | 227.24Cr | 239Cr | 313.12Cr | 300.97Cr | 329.81Cr | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 1.77 | 1.86 | 2.38 | 2.18 | 2.33 | |||||
Basic EPS - Continuing Operations | 1.77 | 1.86 | 2.38 | 2.18 | 2.33 | |||||
Basic Weighted Average Shares Outstanding | 128.39Cr | 128.44Cr | 131.47Cr | 137.92Cr | 141.51Cr | |||||
Net EPS - Diluted | 1.76 | 1.86 | 2.38 | 2.18 | 2.33 | |||||
Diluted EPS - Continuing Operations | 1.76 | 1.86 | 2.38 | 2.18 | 2.33 | |||||
Diluted Weighted Average Shares Outstanding | 129.73Cr | 128.44Cr | 131.6Cr | 137.92Cr | 141.51Cr | |||||
Normalized Basic EPS | 1.67 | 1.61 | 2.04 | 1.83 | 1.95 | |||||
Normalized Diluted EPS | 1.65 | 1.61 | 2.03 | 1.83 | 1.95 | |||||
Dividend Per Share | - | 0.15 | 0.18 | 0.2 | 0.2 | |||||
Payout Ratio | 6.74 | - | 6.08 | 8.12 | 8.66 | |||||
American Depositary Receipts Ratio (ADR) | 4 | 4 | 4 | 4 | 4 | |||||
Supplemental Items | ||||||||||
EBITDA | 500Cr | 538.13Cr | 657.26Cr | 611.16Cr | 567.72Cr | |||||
EBITA | 467.3Cr | 481.4Cr | 591.48Cr | 542.37Cr | 499.78Cr | |||||
EBIT | 467.3Cr | 481.4Cr | 585.55Cr | 535.71Cr | 499.78Cr | |||||
EBITDAR | 504.11Cr | 541.92Cr | 659.26Cr | 614.32Cr | 572.66Cr | |||||
Total Revenues (As Reported) | 3.86TCr | 4.46TCr | 4.77TCr | 4.79TCr | 4.57TCr | |||||
Effective Tax Rate - (Ratio) | 33.77 | 26.9 | 26.29 | 26.22 | 25.66 | |||||
Current Domestic Taxes | - | - | - | - | - | |||||
Total Current Taxes | 54Cr | 86Cr | 114.5Cr | 79Cr | 68Cr | |||||
Total Deferred Taxes | 67Cr | 4.49Cr | 1.75Cr | 34Cr | 49Cr | |||||
Normalized Net Income | 213.88Cr | 206.16Cr | 267.56Cr | 252.39Cr | 276.05Cr | |||||
Interest on Long-Term Debt | 1.97Cr | 2.44Cr | 2.73Cr | 2.3Cr | 1.61Cr | |||||
Non-Cash Pension Expense | 3.26Cr | 7.46Cr | 2.65Cr | 3.26Cr | 3.59Cr | |||||
Supplemental Operating Expense Items | ||||||||||
Selling and Marketing Expenses | - | - | - | - | - | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 5.73Cr | 8.67Cr | 21Cr | 4.5Cr | 9.77Cr | |||||
Net Rental Expense, Total | 4.11Cr | 3.79Cr | 2Cr | 3.16Cr | 4.94Cr | |||||
Imputed Operating Lease Interest Expense | 3.82Cr | 3.77Cr | 1.4Cr | 2.43Cr | 3.17Cr | |||||
Imputed Operating Lease Depreciation | 28.83L | 2L | 59.56L | 72.93L | 1.77Cr | |||||
Maintenance & Repair Expenses, Total | 7.16Cr | 4.83Cr | 4.91Cr | 7.56Cr | 5.54Cr | |||||
Stock-Based Comp., SG&A Exp. (Total) | 7.51Cr | 3.89Cr | - | - | - | |||||
Stock-Based Comp., Other (Total) | - | - | -8.68Cr | - | - | |||||
Total Stock-Based Compensation | 7.51Cr | 3.89Cr | -8.68Cr | - | - |