Market Closed -
NSE India S.E.
Other stock markets
|
5-day change | 1st Jan Change | ||
3,848.10 INR | +0.93% | +4.44% | +29.00% |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 58.1B | 70.14B | 72.38B | 84.29B | 88.5B | |||||
Total Revenues | 58.1B | 70.14B | 72.38B | 84.29B | 88.5B | |||||
Cost of Goods Sold, Total | 38.9B | 46.86B | 50.26B | 61.81B | 61.54B | |||||
Gross Profit | 19.2B | 23.29B | 22.12B | 22.48B | 26.95B | |||||
Selling General & Admin Expenses, Total | 6.18B | 6.04B | 6.06B | 6.78B | 7.1B | |||||
Depreciation & Amortization - (IS) | 1.07B | 1.18B | 1.32B | 1.5B | 1.67B | |||||
Other Operating Expenses | 6.35B | 5.84B | 6.4B | 7.77B | 8.08B | |||||
Other Operating Expenses, Total | 13.61B | 13.06B | 13.78B | 16.06B | 16.85B | |||||
Operating Income | 5.59B | 10.23B | 8.34B | 6.42B | 10.11B | |||||
Interest Expense, Total | -101M | -67M | -76.4M | -79.2M | -88.4M | |||||
Interest And Investment Income | 471M | 802M | 906M | 1.62B | 2.2B | |||||
Net Interest Expenses | 371M | 735M | 830M | 1.54B | 2.11B | |||||
Income (Loss) On Equity Invest. | -10.8M | -7.4M | -294M | -74.8M | 164M | |||||
Currency Exchange Gains (Loss) | - | - | - | - | - | |||||
Other Non Operating Income (Expenses) | 14.4M | -20.3M | -19.7M | 120M | -2.5M | |||||
EBT, Excl. Unusual Items | 5.96B | 10.93B | 8.85B | 8.01B | 12.38B | |||||
Restructuring Charges | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | 374M | 587M | 948M | 881M | 1.53B | |||||
Gain (Loss) On Sale Of Assets | 13.9M | 37.2M | 138M | 21.3M | 103M | |||||
Asset Writedown | -4.6M | -8.3M | -12.4M | -35.3M | - | |||||
Other Unusual Items | -92.2M | - | - | -530M | - | |||||
EBT, Incl. Unusual Items | 6.25B | 11.55B | 9.93B | 8.35B | 14.01B | |||||
Income Tax Expense | 1.54B | 2.83B | 2.57B | 1.98B | 3.52B | |||||
Earnings From Continuing Operations | 4.72B | 8.72B | 7.36B | 6.37B | 10.49B | |||||
Earnings Of Discontinued Operations | - | - | - | - | - | |||||
Net Income to Company | 4.72B | 8.72B | 7.36B | 6.37B | 10.49B | |||||
Minority Interest | 5.3M | -1.7M | 8.6M | 1.3M | 300K | |||||
Net Income - (IS) | 4.72B | 8.71B | 7.36B | 6.37B | 10.49B | |||||
Net Income to Common Incl Extra Items | 4.72B | 8.71B | 7.36B | 6.37B | 10.49B | |||||
Net Income to Common Excl. Extra Items | 4.72B | 8.71B | 7.36B | 6.37B | 10.49B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 55.04 | 92.15 | 74.06 | 58.85 | 96.8 | |||||
Basic EPS - Continuing Operations | 55.04 | 92.15 | 74.06 | 58.85 | 96.8 | |||||
Basic Weighted Average Shares Outstanding | 85.8M | 94.57M | 99.45M | 108M | 108M | |||||
Net EPS - Diluted | 55.04 | 91.98 | 73.73 | 58.76 | 96.64 | |||||
Diluted EPS - Continuing Operations | 55.04 | 91.98 | 73.73 | 58.76 | 96.64 | |||||
Diluted Weighted Average Shares Outstanding | 85.8M | 94.74M | 99.88M | 108M | 109M | |||||
Normalized Basic EPS | 43.49 | 72.23 | 55.73 | 46.27 | 71.39 | |||||
Normalized Diluted EPS | 43.49 | 72.1 | 55.49 | 46.2 | 71.27 | |||||
Dividend Per Share | 2.5 | 5 | 7 | 7 | 18 | |||||
Payout Ratio | 4.54 | 2.81 | 10.01 | 11.89 | 7.23 | |||||
Supplemental Items | ||||||||||
EBITDA | 6.56B | 11.29B | 9.53B | 7.78B | 11.6B | |||||
EBITA | 5.69B | 10.29B | 8.39B | 6.47B | 10.15B | |||||
EBIT | 5.59B | 10.23B | 8.34B | 6.42B | 10.11B | |||||
EBITDAR | 6.62B | 11.35B | 9.6B | 7.84B | 11.68B | |||||
Total Revenues (As Reported) | 59.08B | 71.75B | 74.56B | 87.1B | 92.48B | |||||
Effective Tax Rate - (Ratio) | 24.55 | 24.52 | 25.91 | 23.72 | 25.12 | |||||
Total Current Taxes | 1.74B | 2.87B | 2.43B | 1.72B | 3.03B | |||||
Total Deferred Taxes | -209M | -39.9M | 144M | 263M | 493M | |||||
Normalized Net Income | 3.73B | 6.83B | 5.54B | 5.01B | 7.74B | |||||
Interest Capitalized | - | - | - | - | - | |||||
Interest on Long-Term Debt | 30.3M | 46.7M | 49.6M | 45.8M | 44.9M | |||||
Non-Cash Pension Expense | 33.5M | 5M | 13M | 8.1M | 8.1M | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 921M | 514M | 580M | 650M | 541M | |||||
Selling and Marketing Expenses | 921M | 514M | 580M | 650M | 541M | |||||
General and Administrative Expenses | - | - | - | - | - | |||||
Research And Development Expense From Footnotes | 1.31B | 1.22B | 1.35B | 1.51B | 1.56B | |||||
Net Rental Expense, Total | 57.3M | 57.3M | 65M | 57.5M | 71.5M | |||||
Imputed Operating Lease Interest Expense | 28.09M | 56.73M | 70.59M | 66.69M | 91.61M | |||||
Imputed Operating Lease Depreciation | 29.21M | 572K | -5.59M | -9.19M | -20.11M | |||||
Maintenance & Repair Expenses, Total | 492M | 410M | 477M | 580M | 669M | |||||
Stock-Based Comp., SG&A Exp. (Total) | 34M | 164M | 101M | 57.6M | 41.9M | |||||
Total Stock-Based Compensation | 34M | 164M | 101M | 57.6M | 41.9M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 1.69B | 1.06B | 915M | 1.82B | 2.1B | |||||
Short Term Investments | 23.2M | 10.7B | 22.15B | 1.03B | 9.79B | |||||
Trading Asset Securities, Total | 6.51B | 16.5B | 23.77B | 17.95B | 18.98B | |||||
Total Cash And Short Term Investments | 8.22B | 28.26B | 46.84B | 20.8B | 30.86B | |||||
Accounts Receivable, Total | 7.32B | 6.59B | 7.95B | 11.8B | 11.73B | |||||
Other Receivables | 235M | 228M | 204M | 147M | 141M | |||||
Notes Receivable | 171M | 105M | - | - | - | |||||
Total Receivables | 7.72B | 6.93B | 8.15B | 11.94B | 11.87B | |||||
Inventory | 8.83B | 7.18B | 8.47B | 12.18B | 12.18B | |||||
Prepaid Expenses | 103M | 83M | 102M | 102M | 98.8M | |||||
Restricted Cash | 14.6M | 12.8M | 102M | 122M | 19.8M | |||||
Other Current Assets, Total | 4.07B | 3.39B | 4.51B | 3.7B | 3.68B | |||||
Total Current Assets | 28.97B | 45.85B | 68.16B | 48.84B | 58.72B | |||||
Gross Property Plant And Equipment | 27.27B | 27.83B | 29.25B | 30.98B | 32.16B | |||||
Accumulated Depreciation | -9.76B | -10.44B | -11.34B | -12.46B | -13.24B | |||||
Net Property Plant And Equipment | 17.51B | 17.39B | 17.91B | 18.52B | 18.92B | |||||
Long-term Investments | 1.46B | 2.73B | 2.48B | 29.72B | 31.23B | |||||
Other Intangibles, Total | 530M | 523M | 553M | 734M | 754M | |||||
Accounts Receivable Long-Term | - | 115M | 105M | - | - | |||||
Loans Receivable Long-Term | 136M | 70.6M | - | - | - | |||||
Deferred Tax Assets Long-Term | 14.4M | - | - | 4.1M | 13.6M | |||||
Other Long-Term Assets, Total | 1.53B | 2.1B | 1.86B | 3.04B | 3.03B | |||||
Total Assets | 50.15B | 68.78B | 91.08B | 101B | 113B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 12.93B | 9.56B | 7.15B | 9.5B | 12.08B | |||||
Accrued Expenses, Total | 1.49B | 3.96B | 2.99B | 4.5B | 1.38B | |||||
Short-term Borrowings | 165M | - | - | - | 42M | |||||
Current Portion of Long-Term Debt | 7.5M | 8.2M | - | - | - | |||||
Current Portion of Leases | 59.4M | 104M | 106M | 124M | 136M | |||||
Current Income Taxes Payable | 1.1M | 247M | 226M | 22.5M | 728M | |||||
Unearned Revenue Current, Total | 336M | 404M | 312M | 243M | 279M | |||||
Other Current Liabilities | 2.76B | 2.67B | 2.77B | 2.77B | 4.08B | |||||
Total Current Liabilities | 17.75B | 16.95B | 13.55B | 17.16B | 18.72B | |||||
Long-Term Debt | 26.9M | 17.2M | - | - | - | |||||
Long-Term Leases | 218M | 476M | 414M | 449M | 353M | |||||
Unearned Revenue Non Current | 116M | 121M | 85.2M | 79.2M | 66.6M | |||||
Pension & Other Post Retirement Benefits | 52M | 46.9M | 44.4M | 42M | 40.1M | |||||
Deferred Tax Liability Non Current | 307M | 233M | 373M | 646M | 1.15B | |||||
Other Non Current Liabilities | 454M | 684M | 646M | 648M | 614M | |||||
Total Liabilities | 18.93B | 18.53B | 15.12B | 19.02B | 20.95B | |||||
Common Stock, Total | 1.23B | 1.35B | 1.32B | 1.32B | 1.1B | |||||
Additional Paid In Capital | 4.57B | 15.03B | 32.99B | 33.23B | 31.62B | |||||
Retained Earnings | 27.62B | 35.99B | 42.68B | 48.3B | 58.02B | |||||
Treasury Stock | -3.37B | -3.36B | -2.18B | -2.16B | -174M | |||||
Comprehensive Income and Other | 1.12B | 1.25B | 1.2B | 1.18B | 1.19B | |||||
Total Common Equity | 31.17B | 50.26B | 76B | 81.87B | 91.76B | |||||
Minority Interest | 51M | -9.1M | -37.5M | -38.8M | -39.1M | |||||
Total Equity | 31.22B | 50.25B | 75.96B | 81.83B | 91.72B | |||||
Total Liabilities And Equity | 50.15B | 68.78B | 91.08B | 101B | 113B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 85.8M | 98.24M | 108M | 110M | 110M | |||||
ECS Total Common Shares Outstanding | 85.8M | 98.24M | 108M | 110M | 110M | |||||
Book Value / Share | 363.32 | 511.62 | 702.92 | 742.26 | 830.45 | |||||
Tangible Book Value | 30.64B | 49.74B | 75.45B | 81.13B | 91.01B | |||||
Tangible Book Value Per Share | 357.14 | 506.29 | 697.81 | 735.61 | 823.62 | |||||
Total Debt | 477M | 606M | 520M | 573M | 531M | |||||
Net Debt | -7.74B | -27.65B | -46.32B | -20.23B | -30.33B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 478M | 188M | 114M | 111M | 184M | |||||
Debt Equivalent Oper. Leases | 458M | 458M | 520M | 460M | 572M | |||||
Minority Interest, Total (Incl. Fin. Div) | 51M | -9.1M | -37.5M | -38.8M | -39.1M | |||||
Equity Method Investments, Total | 1.45B | 2.6B | 2.47B | 1.87B | 2.03B | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Raw Materials, Total | 3.65B | 3.34B | 3.97B | 6.03B | 5.21B | |||||
Inventories - Work In Process, Total | 470M | 451M | 414M | 617M | 594M | |||||
Inventories - Finished Goods, Total | 4.47B | 3.19B | 3.9B | 5.34B | 6.16B | |||||
Inventories - Others | 246M | 193M | 176M | 192M | 208M | |||||
Land - (BS) | 10.49B | 10.41B | 10.41B | 10.46B | 10.66B | |||||
Buildings, Total | 4.03B | 3.97B | 4.24B | 4.37B | 4.43B | |||||
Machinery, Total | 11.31B | 12.49B | 13.49B | 14.66B | 15.11B | |||||
Full Time Employees | 3.92K | 3.76K | 3.82K | 3.92K | 3.9K | |||||
Assets under Capital Lease - Gross | - | - | - | - | - | |||||
Assets under Capital Lease - Accumulated Depreciation | - | - | - | - | - | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 631M | 671M | 785M | 382M | 600M | |||||
Order Backlog | 5.1B | 3.4B | 4.4B | 10.5B | 9.5B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 4.72B | 8.71B | 7.36B | 6.37B | 10.49B | |||||
Depreciation & Amortization - CF | 926M | 1.08B | 1.22B | 1.4B | 1.55B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 104M | 61.4M | 56.2M | 43.7M | 48.2M | |||||
Depreciation & Amortization, Total | 1.03B | 1.14B | 1.27B | 1.44B | 1.6B | |||||
Amortization of Deferred Charges, Total - (CF) | 42.3M | 44.2M | 46.3M | 57.7M | 68.7M | |||||
(Gain) Loss From Sale Of Asset | -13.9M | -37.2M | -134M | -12M | -95.9M | |||||
(Gain) Loss on Sale of Investments - (CF) | -374M | -587M | -948M | -351M | -1.53B | |||||
Asset Writedown & Restructuring Costs | 36.1M | 800K | - | 15.1M | - | |||||
(Income) Loss On Equity Investments - (CF) | 10.8M | 7.4M | 294M | 74.8M | -164M | |||||
Stock-Based Compensation (CF) | 34M | 164M | 101M | 57.6M | 41.9M | |||||
Provision and Write-off of Bad Debts | - | - | - | - | - | |||||
Net Cash From Discontinued Operations | - | - | - | - | - | |||||
Other Operating Activities, Total | -789M | -881M | -1.15B | -1.31B | -604M | |||||
Change In Accounts Receivable | 1.9B | 560M | -1.5B | -3.98B | -201M | |||||
Change In Inventories | -259M | 1.65B | -1.28B | -3.71B | -4.2M | |||||
Change In Accounts Payable | 781M | -348M | -2.46B | 3.69B | 811M | |||||
Change in Other Net Operating Assets | 853M | 884M | -1.28B | -94.9M | -93.9M | |||||
Cash from Operations | 7.97B | 11.31B | 323M | 2.24B | 10.32B | |||||
Capital Expenditure | -1.82B | -1.16B | -1.73B | -1.9B | -1.76B | |||||
Sale of Property, Plant, and Equipment | 52.7M | 74.3M | 340M | 55.5M | 156M | |||||
Divestitures | - | - | 69.2M | 100K | - | |||||
Sale (Purchase) of Real Estate properties | - | -111M | -140M | -200K | - | |||||
Sale (Purchase) of Intangible assets | -132M | -98.7M | -132M | -284M | -135M | |||||
Investment in Marketable and Equity Securities, Total | -2.66B | -21.04B | -17.98B | 1.49B | -7.71B | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | - | - | - | - | - | |||||
Other Investing Activities, Total | 351M | 401M | 1.01B | 20.4M | 178M | |||||
Cash from Investing | -4.21B | -21.94B | -18.57B | -618M | -9.28B | |||||
Short Term Debt Issued, Total | - | - | - | - | 42M | |||||
Long-Term Debt Issued, Total | - | - | - | - | - | |||||
Total Debt Issued | - | - | - | - | 42M | |||||
Short Term Debt Repaid, Total | -2.53B | -161M | -8.2M | - | - | |||||
Long-Term Debt Repaid, Total | -114M | -59.9M | -78.4M | -70.5M | -84.1M | |||||
Total Debt Repaid | -2.64B | -221M | -86.6M | -70.5M | -84.1M | |||||
Issuance of Common Stock | - | 10.58B | 19.02B | 206M | 135M | |||||
Issuance of Preferred Stock | - | - | - | - | - | |||||
Repurchase of Preferred Stock | - | - | - | - | - | |||||
Common Dividends Paid | -214M | -245M | -737M | -757M | -758M | |||||
Common & Preferred Stock Dividends Paid | -214M | -245M | -737M | -757M | -758M | |||||
Other Financing Activities, Total | -146M | -76.3M | -98M | -90.5M | -101M | |||||
Cash from Financing | -3B | 10.03B | 18.1B | -712M | -767M | |||||
Foreign Exchange Rate Adjustments | 3.7M | -2.6M | 3M | -2.8M | -200K | |||||
Miscellaneous Cash Flow Adjustments | - | -39.4M | - | - | - | |||||
Net Change in Cash | 758M | -632M | -142M | 906M | 276M | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 100M | 76.3M | 98M | 90.5M | 101M | |||||
Cash Income Tax Paid (Refund) | 1.79B | 2.53B | 2.55B | 1.86B | 2.34B | |||||
Levered Free Cash Flow | 5.48B | 8.91B | -1.91B | 113M | 7.77B | |||||
Unlevered Free Cash Flow | 5.54B | 8.95B | -1.86B | 162M | 7.83B | |||||
Change In Net Working Capital |