Indoco
INDOCO.NSIndoco Remedies Price (INDOCO.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
93,691,722
(1.5555)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Indoco Remedies LimitedCurrency: INR
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
1,941,453,000.00
+0% |
2,434,265,000.00
+25% |
3,259,867,000.00
+34% |
0.00
+0% |
2,626,847,000.00
+0% |
3,982,848,000.00
+52% |
4,835,573,000.00
+21% |
5,687,725,000.00
+18% |
6,303,962,000.00
+11% |
7,326,091,000.00
+16% |
8,569,537,000.00
+17% |
10,037,572,000.00
+17% |
10,967,707,000.00
+9% |
10,176,712,000.00
-7% |
9,420,811,000.00
-7% |
10,799,754,000.00
+15% |
12,186,078,000.00
+13% |
15,037,374,000.00
+23% |
16,400,500,000.00
+9% |
17,882,155,000.00
+9% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2,131,442,000.00 | 2,875,863,000.00 | 2,619,631,000.00 | 2,719,821,000.00 | 3,004,422,000.00 | 3,715,071,000.00 | 3,859,883,000.00 | 3,510,189,000.00 | 3,236,292,000.00 | 3,350,699,000.00 | 3,596,410,000.00 | 4,637,656,000.00 | 5,212,900,000.00 | 11,853,177,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
1,941,453,000.00
+0% |
2,434,265,000.00
+25% |
3,259,867,000.00
+34% |
0.00
+0% |
2,626,847,000.00
+0% |
3,982,848,000.00
+52% |
2,704,131,000.00
-32% |
2,811,862,000.00
+4% |
3,684,331,000.00
+31% |
4,606,270,000.00
+25% |
5,565,115,000.00
+21% |
6,322,501,000.00
+14% |
7,107,824,000.00
+12% |
6,666,523,000.00
-6% |
6,184,519,000.00
-7% |
7,449,055,000.00
+20% |
8,589,668,000.00
+15% |
10,399,718,000.00
+21% |
11,187,600,000.00
+8% |
6,028,978,000.00
-46% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (0.00%) | (1.00%) | (1.00%) | (0.56%) | (0.49%) | (0.58%) | (0.63%) | (0.65%) | (0.63%) | (0.65%) | (0.66%) | (0.66%) | (0.69%) | (0.70%) | (0.69%) | (0.68%) | (0.34%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 54,465,000.00 | 0.00 | 71,832,000.00 | 102,226,000.00 | 93,415,000.00 | 108,032,000.00 | 129,024,000.00 | 144,286,000.00 | 216,715,000.00 | 431,787,000.00 | 517,104,000.00 | 534,898,000.00 | 515,155,000.00 | 497,020,000.00 | 597,036,000.00 | 746,419,000.00 | 809,700,000.00 | 971,600,000.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 544,052,000.00 | 63,493,000.00 | 108,098,000.00 | 1,434,994,000.00 | 42,686,000.00 | 132,704,000.00 | 125,484,000.00 | 153,906,000.00 | 295,503,000.00 | 167,295,000.00 | 125,134,000.00 | 2,646,754,000.00 | 367,600,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 884,689,000.00 | 2,073,060,000.00 | 2,615,813,000.00 | 1,664,350,000.00 | 326,802,000.00 | 1,135,675,000.00 | 1,132,656,000.00 | 1,086,111,000.00 | 1,520,354,000.00 | 1,288,255,000.00 | 1,512,349,000.00 | 3,362,418,000.00 | 3,777,198,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 340,637,000.00 | 537,634,000.00 | 709,036,000.00 | 229,356,000.00 | 284,116,000.00 | 1,002,971,000.00 | 1,007,172,000.00 | 932,205,000.00 | 1,224,851,000.00 | 1,120,960,000.00 | 1,387,215,000.00 | 715,664,000.00 | 1,751,249,000.00 | |
| Depreciation and Amortiz... | 43,411,000.00 | 63,228,000.00 | 90,253,000.00 | 0.00 | 111,554,000.00 | 121,005,000.00 | 134,541,000.00 | 192,484,000.00 | 237,159,000.00 | 309,019,000.00 | 470,882,000.00 | 603,691,000.00 | 632,809,000.00 | 677,136,000.00 | 715,687,000.00 | 679,475,000.00 | 731,251,000.00 | 772,089,000.00 | 706,062,000.00 | 918,653,000.00 | |
| Other Expenses | 1,494,046,000.00 | 1,883,536,000.00 | 2,476,898,000.00 | 0.00 | 1,994,332,000.00 | 3,168,002,000.00 | 1,969,981,000.00 | -2,893,000.00 | 2,857,640,000.00 | 3,556,779,000.00 | 4,153,666,000.00 | 4,426,601,000.00 | 7,077,000.00 | 4,832,000.00 | 34,885,000.00 | 4,948,795,000.00 | 5,129,822,000.00 | 5,952,329,000.00 | 8,223,000,000.00 | 0.00 | |
| Total Operating Expenses | 1,494,046,000.00 | 1,883,536,000.00 | 2,531,363,000.00 | 0.00 | 2,066,164,000.00 | 3,270,228,000.00 | 2,063,396,000.00 | 2,147,485,000.00 | 2,986,664,000.00 | 3,701,065,000.00 | 4,370,381,000.00 | 5,185,190,000.00 | 6,152,891,000.00 | 6,021,887,000.00 | 6,288,443,000.00 | 6,966,169,000.00 | 7,015,113,000.00 | 8,211,097,000.00 | 9,032,700,000.00 | 10,842,800,000.00 | |
| Cost and Exponses | 1,494,046,000.00 | 1,883,536,000.00 | 2,531,363,000.00 | 0.00 | 2,066,164,000.00 | 3,270,228,000.00 | 4,194,838,000.00 | 5,023,348,000.00 | 5,606,295,000.00 | 6,420,886,000.00 | 7,374,803,000.00 | 8,900,261,000.00 | 10,012,774,000.00 | 9,532,076,000.00 | 9,524,735,000.00 | 10,316,868,000.00 | 10,611,523,000.00 | 12,848,753,000.00 | 14,245,600,000.00 | 16,434,700,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
447,407,000.00
+0% |
550,729,000.00
+23% |
728,504,000.00
+32% |
0.00
+0% |
560,683,000.00
+0% |
712,620,000.00
+27% |
640,735,000.00
-10% |
664,377,000.00
+4% |
697,667,000.00
+5% |
905,205,000.00
+30% |
1,194,734,000.00
+32% |
1,137,311,000.00
-5% |
954,933,000.00
-16% |
644,636,000.00
-32% |
-103,924,000.00
-116% |
619,085,000.00
-696% |
1,681,363,000.00
+172% |
2,553,254,000.00
+52% |
2,178,300,000.00
-15% |
1,524,400,000.00
-30% |
|
| Operating Income Ratio | (0.23%) | (0.23%) | (0.22%) | (0.00%) | (0.21%) | (0.18%) | (0.13%) | (0.12%) | (0.11%) | (0.12%) | (0.14%) | (0.11%) | (0.09%) | (0.06%) | (-0.01%) | (0.06%) | (0.14%) | (0.17%) | (0.13%) | (0.09%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 22,700,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 27,125,000.00 | 15,339,000.00 | 4,716,000.00 | 6,862,000.00 | 6,392,000.00 | 5,238,000.00 | 22,491,000.00 | 21,305,000.00 | 15,484,000.00 | 12,399,000.00 | 7,885,000.00 | 4,738,000.00 | 5,809,000.00 | 19,212,000.00 | |
| Interest Expenses | 37,516,000.00 | 57,941,000.00 | 50,868,000.00 | 0.00 | 58,459,000.00 | 29,058,000.00 | 24,022,000.00 | 163,302,000.00 | 218,736,000.00 | 94,779,000.00 | 67,448,000.00 | 95,272,000.00 | 135,845,000.00 | 168,412,000.00 | 199,621,000.00 | 223,032,000.00 | 210,413,000.00 | 164,579,000.00 | 250,300,000.00 | 380,200,000.00 | |
| Total Other Income/Exp... | -80,927,000.00 | -152,283,000.00 | -66,784,000.00 | 0.00 | -320,821,000.00 | -69,285,000.00 | 17,339,000.00 | -147,396,000.00 | -213,898,000.00 | -182,040,000.00 | -99,269,000.00 | -139,144,000.00 | -45,574,000.00 | -164,194,000.00 | 10,802,000.00 | -333,362,000.00 | -194,103,000.00 | -140,919,000.00 | -241,505,000.00 | -166,415,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 490,818,000.00 | 613,957,000.00 | 607,255,000.00 | 0.00 | 672,237,000.00 | 582,210,000.00 | 724,789,000.00 | 852,537,000.00 | 943,649,000.00 | 1,126,963,000.00 | 1,633,795,000.00 | 1,719,828,000.00 | 1,690,290,000.00 | 1,343,137,000.00 | 822,435,000.00 | 1,201,450,000.00 | 2,272,218,000.00 | 3,246,323,000.00 | 2,881,844,000.00 | 2,647,054,000.00 | |
| EBITDA ratio | (0.25%) | (0.25%) | (0.25%) | (0.00%) | (0.26%) | (0.21%) | (0.15%) | (0.15%) | (0.15%) | (0.17%) | (0.19%) | (0.17%) | (0.15%) | (0.14%) | (0.09%) | (0.12%) | (0.20%) | (0.22%) | (0.18%) | (0.15%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 366,480,000.00 | 429,560,000.00 | 466,134,000.00 | 0.00 | 320,429,000.00 | 431,273,000.00 | 565,845,000.00 | 512,657,000.00 | 483,699,000.00 | 723,165,000.00 | 1,095,465,000.00 | 1,005,801,000.00 | 909,359,000.00 | 483,982,000.00 | -93,122,000.00 | 285,723,000.00 | 1,319,971,000.00 | 2,365,712,000.00 | 1,928,000,000.00 | 1,357,985,000.00 | |
| Income Before Tax Ratio | (0.19%) | (0.18%) | (0.14%) | (0.00%) | (0.12%) | (0.11%) | (0.12%) | (0.09%) | (0.08%) | (0.10%) | (0.13%) | (0.10%) | (0.08%) | (0.05%) | (-0.01%) | (0.03%) | (0.11%) | (0.16%) | (0.12%) | (0.08%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 116,057,000.00 | 114,652,000.00 | 45,752,000.00 | 0.00 | 19,462,000.00 | 10,352,000.00 | 54,667,000.00 | 49,233,000.00 | 57,114,000.00 | 142,835,000.00 | 267,340,000.00 | 175,998,000.00 | 138,749,000.00 | 72,372,000.00 | -64,082,000.00 | 44,549,000.00 | 389,516,000.00 | 817,717,000.00 | 505,500,000.00 | 387,947,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 250,423,000.00
+0% |
314,908,000.00
+26% |
420,382,000.00
+33% |
0.00
+0% |
300,967,000.00
+0% |
420,921,000.00
+40% |
511,178,000.00
+21% |
463,424,000.00
-9% |
426,585,000.00
-8% |
579,812,000.00
+36% |
828,125,000.00
+43% |
829,803,000.00
+0% |
770,610,000.00
-7% |
411,610,000.00
-47% |
-29,040,000.00
-107% |
241,174,000.00
-930% |
930,455,000.00
+286% |
1,548,000,000.00
+66% |
1,422,500,000.00
-8% |
984,601,000.00
-31% |
|
| Net Income Ratio | (0.13%) | (0.13%) | (0.13%) | (0.00%) | (0.11%) | (0.11%) | (0.11%) | (0.08%) | (0.07%) | (0.08%) | (0.10%) | (0.08%) | (0.07%) | (0.04%) | (0.00%) | (0.02%) | (0.08%) | (0.10%) | (0.09%) | (0.06%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 3.27 | 3.20 | 4.69 | 0.00 | 3.41 | 4.57 | 5.55 | 5.03 | 4.64 | 6.29 | 8.99 | 8.89 | 8.36 | 4.47 | -0.32 | 2.62 | 10.10 | 16.80 | 15.44 | 10.51 | |
| Diluted EPS | 3.27 | 3.20 | 4.69 | 0.00 | 3.41 | 4.57 | 5.55 | 5.03 | 4.64 | 6.29 | 8.99 | 8.89 | 8.36 | 4.47 | -0.32 | 2.62 | 10.10 | 16.80 | 15.42 | 10.51 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 76,512,082.00 | 88,662,855.00 | 89,544,590.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 90,750,000.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 93,691,722.00 | |
| Diluted Share Outstanding | 76,512,082.00 | 88,662,855.00 | 89,544,590.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 90,750,000.00 | 92,150,355.00 | 92,150,355.00 | 92,150,355.00 | 92,256,663.00 | 93,691,722.00 | |