Income Statement Lumax Auto Technologies Limited
Equities
LUMAXTECH
INE872H01027
Auto, Truck & Motorcycle Parts
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
576.65 INR | +0.65% | +12.58% | +49.58% |
13/08 | Lumax Auto Technologies Limited, Q1 2025 Earnings Call, Aug 13, 2024 | |
10/08 | Lumax Auto Technologies Limited Reports Earnings Results for the First Quarter Ended June 30, 2024 | CI |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 11.41B | 11.08B | 15.08B | 18.47B | 28.22B | |||||
Other Revenues, Total | - | - | - | - | - | |||||
Total Revenues | 11.41B | 11.08B | 15.08B | 18.47B | 28.22B | |||||
Cost of Goods Sold, Total | 7.9B | 7.51B | 10.48B | 12.63B | 18.4B | |||||
Gross Profit | 3.51B | 3.57B | 4.6B | 5.84B | 9.81B | |||||
Selling General & Admin Expenses, Total | 1.39B | 1.36B | 1.67B | 2.06B | 3.73B | |||||
Provision for Bad Debts | - | - | - | - | - | |||||
R&D Expenses | - | - | - | - | - | |||||
Depreciation & Amortization - (IS) | 345M | 342M | 395M | 523M | 1.18B | |||||
Other Operating Expenses | 1.2B | 1.23B | 1.41B | 1.71B | 2.31B | |||||
Other Operating Expenses, Total | 2.94B | 2.93B | 3.48B | 4.29B | 7.22B | |||||
Operating Income | 573M | 644M | 1.12B | 1.55B | 2.6B | |||||
Interest Expense, Total | -95.62M | -98.22M | -93.3M | -163M | -684M | |||||
Interest And Investment Income | 72.78M | 44.34M | 44.09M | 65.86M | 94.83M | |||||
Net Interest Expenses | -22.85M | -53.88M | -49.21M | -96.86M | -589M | |||||
Income (Loss) On Equity Invest. | -3.01M | -933K | -5.74M | - | - | |||||
Currency Exchange Gains (Loss) | -8.11M | -584K | -3.24M | -1.36M | 11.44M | |||||
Other Non Operating Income (Expenses) | 77.1M | 74.25M | 55.36M | 8.85M | 82.61M | |||||
EBT, Excl. Unusual Items | 616M | 662M | 1.12B | 1.46B | 2.1B | |||||
Restructuring Charges | - | - | -17.5M | - | - | |||||
Merger & Related Restructuring Charges | - | - | - | -88M | - | |||||
Gain (Loss) On Sale Of Investments | 9.46M | 18.28M | 15.44M | 53.46M | 139M | |||||
Gain (Loss) On Sale Of Assets | 1.69M | 22.25M | 8.3M | 37.22M | 8.91M | |||||
Asset Writedown | - | - | - | - | - | |||||
Other Unusual Items | 19.76M | 12.11M | 4.36M | 4.6M | 15.28M | |||||
EBT, Incl. Unusual Items | 647M | 715M | 1.13B | 1.47B | 2.27B | |||||
Income Tax Expense | 137M | 203M | 310M | 353M | 598M | |||||
Earnings From Continuing Operations | 510M | 512M | 819M | 1.11B | 1.67B | |||||
Earnings Of Discontinued Operations | 82.53M | - | - | - | - | |||||
Net Income to Company | 593M | 512M | 819M | 1.11B | 1.67B | |||||
Minority Interest | -12.18M | -40.24M | -125M | -186M | -368M | |||||
Net Income - (IS) | 580M | 471M | 694M | 929M | 1.3B | |||||
Net Income to Common Incl Extra Items | 580M | 471M | 694M | 929M | 1.3B | |||||
Net Income to Common Excl. Extra Items | 498M | 471M | 694M | 929M | 1.3B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 8.52 | 6.91 | 10.18 | 13.63 | 19.1 | |||||
Basic EPS - Continuing Operations | 7.3 | 6.91 | 10.18 | 13.63 | 19.1 | |||||
Basic Weighted Average Shares Outstanding | 68.16M | 68.16M | 68.16M | 68.16M | 68.16M | |||||
Net EPS - Diluted | 8.52 | 6.91 | 10.18 | 13.63 | 19.1 | |||||
Diluted EPS - Continuing Operations | 7.3 | 6.91 | 10.18 | 13.63 | 19.1 | |||||
Diluted Weighted Average Shares Outstanding | 68.16M | 68.16M | 68.16M | 68.16M | 68.16M | |||||
Normalized Basic EPS | 5.47 | 5.48 | 8.43 | 10.67 | 13.9 | |||||
Normalized Diluted EPS | 5.47 | 5.48 | 8.43 | 10.67 | 13.9 | |||||
Dividend Per Share | 3 | 3 | 3.5 | 4.5 | 5.5 | |||||
Payout Ratio | 58.72 | 14.46 | 29.46 | 25.69 | 23.56 | |||||
Supplemental Items | ||||||||||
EBITDA | 910M | 926M | 1.44B | 1.95B | 3.57B | |||||
EBITA | 662M | 644M | 1.12B | 1.56B | 2.82B | |||||
EBIT | 573M | 644M | 1.12B | 1.55B | 2.6B | |||||
EBITDAR | 935M | 948M | 1.47B | 1.99B | 3.63B | |||||
Total Revenues (As Reported) | 11.59B | 11.26B | 15.21B | 18.71B | 28.67B | |||||
Effective Tax Rate - (Ratio) | 21.15 | 28.46 | 27.48 | 24.07 | 26.36 | |||||
Total Current Taxes | 194M | 191M | 308M | 347M | 553M | |||||
Total Deferred Taxes | -57.03M | 12.51M | 2.08M | 5.86M | 44.48M | |||||
Normalized Net Income | 373M | 374M | 574M | 727M | 947M | |||||
Interest on Long-Term Debt | 32.86M | 36.47M | 37M | 71.06M | 510M | |||||
Non-Cash Pension Expense | 3.94M | 4.87M | 5.63M | 7.11M | 9.76M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 18.27M | 9.97M | 12.24M | 42.96M | 42.18M | |||||
Selling and Marketing Expenses | 18.27M | 9.97M | 12.24M | 42.96M | 42.18M | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 37.13M | 33.4M | 42.1M | 50.69M | 65.92M | |||||
Net Rental Expense, Total | 24.5M | 22.65M | 31.89M | 37.05M | 62.13M | |||||
Imputed Operating Lease Interest Expense | 19.39M | 16.03M | 18.07M | 11.63M | 46.1M | |||||
Imputed Operating Lease Depreciation | 5.11M | 6.62M | 13.82M | 25.42M | 16.03M | |||||
Maintenance & Repair Expenses, Total | 177M | - | 201M | 221M | 376M |