Carysil
CARYSIL.NSCarysil Limited Price (CARYSIL.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
26,867,077
(0.0513)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Carysil LimitedCurrency: INR
| YEAR | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
506,227,626.00
+0% |
457,669,621.00
-10% |
551,776,318.00
+21% |
626,959,277.00
+14% |
795,781,125.00
+27% |
1,064,606,697.00
+34% |
1,271,039,760.00
+19% |
1,738,251,584.00
+37% |
1,771,743,591.00
+2% |
1,910,049,000.00
+8% |
2,416,468,000.00
+27% |
2,660,912,000.00
+10% |
3,002,302,000.00
+13% |
4,792,102,000.00
+60% |
5,938,886,000.00
+24% |
6,790,409,000.00
+14% |
|||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 245,067,310.00 | 217,738,500.00 | 270,152,391.00 | 243,813,292.00 | 439,828,658.00 | 602,115,665.00 | 701,799,615.00 | 960,019,933.00 | 991,545,343.00 | 1,150,372,000.00 | 1,470,556,000.00 | 1,579,536,000.00 | 1,687,775,000.00 | 2,577,469,000.00 | 3,024,253,000.00 | 4,075,746,000.00 | |||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
261,160,316.00
+0% |
239,931,121.00
-8% |
281,623,927.00
+17% |
383,145,985.00
+36% |
355,952,467.00
-7% |
462,491,032.00
+30% |
569,240,145.00
+23% |
778,231,651.00
+37% |
780,198,248.00
+0% |
759,677,000.00
-3% |
945,912,000.00
+25% |
1,081,376,000.00
+14% |
1,314,527,000.00
+22% |
2,214,633,000.00
+68% |
2,914,633,000.00
+32% |
2,714,663,000.00
-7% |
|||
| Gross Profit Ratio | (0.52%) | (0.52%) | (0.51%) | (0.61%) | (0.45%) | (0.43%) | (0.45%) | (0.45%) | (0.44%) | (0.40%) | (0.39%) | (0.41%) | (0.44%) | (0.46%) | (0.49%) | (0.40%) | |||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 898,744.00 | 833,946.00 | 1,648,000.00 | 0.00 | 2,405,000.00 | 2,756,000.00 | 3,653,000.00 | 5,897,000.00 | 0.00 | |||
| General and Administrative | 133,163,478.00 | 132,590,902.00 | 23,311,746.00 | 0.00 | 67,766,573.00 | 91,876,811.00 | 110,544,426.00 | 64,503,350.00 | 136,192,522.00 | 129,855,000.00 | 139,059,000.00 | 168,380,000.00 | 109,857,000.00 | 151,123,000.00 | 231,656,000.00 | 326,916,000.00 | |||
| Selling, General & Admin... | 133,163,478.00 | 132,590,902.00 | 114,610,077.00 | 0.00 | 144,236,679.00 | 194,942,021.00 | 229,450,658.00 | 260,457,599.00 | 330,917,031.00 | 335,981,000.00 | 380,827,000.00 | 427,000,000.00 | 416,630,000.00 | 828,643,000.00 | 725,882,000.00 | 1,798,970,000.00 | |||
| Selling & Marketing Exp... | 0.00 | 0.00 | 91,298,331.00 | 0.00 | 76,470,106.00 | 103,065,210.00 | 118,906,232.00 | 195,954,249.00 | 194,724,509.00 | 206,126,000.00 | 241,768,000.00 | 258,620,000.00 | 306,773,000.00 | 677,520,000.00 | 494,226,000.00 | 595,153,000.00 | |||
| Depreciation and Amortiz... | 21,001,000.00 | 26,521,000.00 | 28,872,000.00 | 381.19 | 43,701,000.00 | 48,170,000.00 | 42,668,000.00 | 54,309,000.00 | 56,718,000.00 | 71,444,000.00 | 86,391,000.00 | 119,250,000.00 | 126,643,000.00 | 177,232,000.00 | 263,564,000.00 | 324,487,000.00 | |||
| Other Expenses | 19,388,548.00 | 24,588,926.00 | 88,508,461.00 | 338,640,305.00 | 119,811,493.00 | 125,420,363.00 | 141,178,786.00 | 269,279,342.00 | 3,045,243.00 | 224,053,000.00 | 1,271,000.00 | 1,666,000.00 | 293,631,000.00 | 512,180,000.00 | 15,901,000.00 | 0.00 | |||
| Total Operating Expenses | 152,552,026.00 | 157,179,828.00 | 203,118,538.00 | 338,640,305.00 | 264,048,172.00 | 320,362,384.00 | 370,629,444.00 | 529,736,941.00 | 534,774,431.00 | 560,034,000.00 | 599,545,000.00 | 703,404,000.00 | 710,261,000.00 | 1,340,823,000.00 | 2,104,321,000.00 | 1,798,970,000.00 | |||
| Cost and Exponses | 397,619,336.00 | 374,918,328.00 | 473,270,929.00 | 582,453,597.00 | 703,876,830.00 | 922,478,049.00 | 1,072,429,059.00 | 1,489,756,874.00 | 1,526,319,774.00 | 1,710,406,000.00 | 2,070,101,000.00 | 2,282,940,000.00 | 2,398,036,000.00 | 3,918,292,000.00 | 5,128,574,000.00 | 5,830,590,000.00 | |||
| Operating Income | |||||||||||||||||||
| Operating Income |
108,608,448.00
+0% |
82,751,438.00
-24% |
79,537,369.00
-4% |
82,620,101.00
+4% |
90,685,570.00
+10% |
141,296,644.00
+56% |
185,257,079.00
+31% |
244,699,828.00
+32% |
221,751,636.00
-9% |
232,102,000.00
+5% |
346,367,000.00
+49% |
344,763,000.00
0% |
657,993,000.00
+91% |
948,485,000.00
+44% |
826,213,000.00
-13% |
962,862,000.00
+17% |
|||
| Operating Income Ratio | (0.21%) | (0.18%) | (0.14%) | (0.13%) | (0.11%) | (0.13%) | (0.15%) | (0.14%) | (0.13%) | (0.12%) | (0.14%) | (0.13%) | (0.22%) | (0.20%) | (0.14%) | (0.14%) | |||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 210,038.00 | 102,678.00 | 202,940.00 | 320,227.00 | 516,127.00 | 859,158.00 | 895,316.00 | 11,033,627.00 | 15,386,513.00 | 9,373,000.00 | 10,678,000.00 | 4,584,000.00 | 11,645,000.00 | 6,284,000.00 | 7,179,000.00 | 0.00 | |||
| Interest Expenses | 13,745,084.00 | 9,026,878.00 | 12,530,373.00 | 26,742,058.00 | 32,729,107.00 | 40,220,886.00 | 53,725,692.00 | 62,768,481.00 | 65,916,870.00 | 63,799,000.00 | 74,584,000.00 | 80,586,000.00 | 65,990,000.00 | 88,625,000.00 | 145,245,000.00 | 208,521,000.00 | |||
| Total Other Income/Exp... | -19,932,379.00 | -6,274,175.00 | -13,106,504.00 | -65,265,359.00 | -30,994,255.00 | -38,529,724.00 | -61,101,388.00 | -66,391,843.00 | -77,687,000.00 | -30,801,000.00 | -104,299,000.00 | -73,153,000.00 | -65,945,000.00 | -87,680,000.00 | -153,483,000.00 | -155,074,000.00 | |||
| EBITDA | |||||||||||||||||||
| EBITDA | 129,609,448.00 | 109,272,438.00 | 108,117,119.00 | 81,891,376.00 | 134,386,570.00 | 190,842,934.00 | 227,925,079.00 | 299,008,828.00 | 260,321,000.00 | 320,760,000.00 | 425,246,000.00 | 523,097,000.00 | 745,980,000.00 | 1,133,725,000.00 | 1,089,674,000.00 | 1,339,455,000.00 | |||
| EBITDA ratio | (0.26%) | (0.24%) | (0.20%) | (0.13%) | (0.17%) | (0.18%) | (0.18%) | (0.17%) | (0.16%) | (0.16%) | (0.17%) | (0.20%) | (0.26%) | (0.23%) | (0.18%) | (0.20%) | |||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 88,675,911.00 | 76,477,118.00 | 66,877,689.00 | 17,354,742.00 | 60,910,040.00 | 103,598,924.00 | 131,649,026.00 | 177,539,941.00 | 158,635,874.00 | 168,842,000.00 | 242,069,000.00 | 304,819,000.00 | 538,321,000.00 | 860,805,000.00 | 680,968,000.00 | 807,788,000.00 | |||
| Income Before Tax Ratio | (0.18%) | (0.17%) | (0.12%) | (0.03%) | (0.08%) | (0.10%) | (0.10%) | (0.10%) | (0.09%) | (0.09%) | (0.10%) | (0.11%) | (0.18%) | (0.18%) | (0.11%) | (0.12%) | |||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 16,044,128.00 | 15,661,682.00 | 15,136,705.00 | 2,372,500.00 | 13,478,049.00 | 26,200,632.00 | 41,551,422.00 | 56,085,308.00 | 57,989,399.00 | 46,472,000.00 | 67,248,000.00 | 76,198,000.00 | 145,145,000.00 | 208,240,000.00 | 152,663,000.00 | 224,158,000.00 | |||
| Net Income | |||||||||||||||||||
| Net Income | 73,832,581.00
+0% |
59,096,358.00
-20% |
51,445,159.00
-13% |
16,341,242.00
-68% |
48,335,595.00
+196% |
77,226,842.00
+60% |
87,310,074.00
+13% |
109,116,299.00
+25% |
93,511,969.00
-14% |
119,508,000.00
+28% |
172,467,000.00
+44% |
220,754,000.00
+28% |
391,236,000.00
+77% |
647,618,000.00
+66% |
524,188,000.00
-19% |
578,884,000.00
+10% |
|||
| Net Income Ratio | (0.15%) | (0.13%) | (0.09%) | (0.03%) | (0.06%) | (0.07%) | (0.07%) | (0.06%) | (0.05%) | (0.06%) | (0.07%) | (0.08%) | (0.13%) | (0.14%) | (0.09%) | (0.09%) | |||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 3.55 | 2.67 | 2.31 | 1.10 | 2.17 | 3.46 | 3.78 | 4.39 | 2.80 | 4.61 | 6.64 | 8.38 | 14.66 | 24.26 | 19.59 | 21.59 | |||
| Diluted EPS | 3.47 | 2.67 | 2.31 | 1.10 | 2.17 | 3.42 | 3.78 | 4.39 | 2.80 | 4.61 | 6.64 | 8.38 | 14.66 | 24.13 | 19.52 | 21.55 | |||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 20,817,457.00 | 22,105,870.00 | 22,290,000.00 | 14,860,000.00 | 22,295,016.00 | 22,332,806.00 | 23,122,371.00 | 24,866,977.00 | 25,944,880.00 | 25,944,880.00 | 25,965,497.00 | 26,332,175.00 | 26,694,880.00 | 26,694,880.00 | 26,757,373.00 | 26,812,598.00 | |||
| Diluted Share Outstanding | 21,256,981.00 | 22,105,870.00 | 22,290,000.00 | 14,860,000.00 | 22,295,016.00 | 22,607,389.00 | 23,122,371.00 | 24,866,978.00 | 25,944,880.00 | 25,944,880.00 | 25,965,497.00 | 26,332,175.00 | 26,694,880.00 | 26,843,877.00 | 26,853,288.00 | 26,867,077.00 | |||