Sintercom
SINTERCOM.NSSintercom India Limited Price (SINTERCOM.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
27,527,822
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Sintercom India LimitedCurrency: INR
| YEAR | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
435,403,000.00
+0% |
455,397,000.00
+5% |
491,880,000.00
+8% |
631,882,000.00
+28% |
653,393,000.00
+3% |
743,462,321.00
+14% |
822,322,195.00
+11% |
532,563,181.00
-35% |
470,299,298.00
-12% |
594,566,993.00
+26% |
822,109,000.00
+38% |
877,105,000.00
+7% |
|||||||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 162,270,000.00 | 173,925,000.00 | 154,465,000.00 | 192,083,000.00 | 185,721,000.00 | 255,567,644.00 | 425,173,558.00 | 292,807,732.00 | 283,142,923.00 | 357,708,655.00 | 520,717,000.00 | 734,697,000.00 | |||||||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
273,133,000.00
+0% |
281,472,000.00
+3% |
337,415,000.00
+20% |
439,799,000.00
+30% |
467,672,000.00
+6% |
487,894,677.00
+4% |
397,148,637.00
-19% |
239,755,449.00
-40% |
187,156,375.00
-22% |
236,858,338.00
+27% |
301,392,000.00
+27% |
142,408,000.00
-53% |
|||||||
| Gross Profit Ratio | (0.63%) | (0.62%) | (0.69%) | (0.70%) | (0.72%) | (0.66%) | (0.48%) | (0.45%) | (0.40%) | (0.40%) | (0.37%) | (0.16%) | |||||||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 1,613,000.00 | 1,402,000.00 | 999,000.00 | 3,537,000.00 | 6,554,400.00 | 1,004,037.00 | 5,235,515.00 | 1,718,871.00 | 918,444.00 | 1,378,940.00 | 536,000.00 | 197,000.00 | |||||||
| General and Administrative | 3,609,000.00 | 5,457,000.00 | 7,792,000.00 | 5,467,000.00 | 5,937,000.00 | 3,842,528.00 | 11,149,021.00 | 6,677,819.00 | 6,402,006.00 | 7,431,333.00 | 8,185,000.00 | 9,327,000.00 | |||||||
| Selling, General & Admin... | 18,759,000.00 | 25,095,000.00 | 49,410,000.00 | 32,680,000.00 | 25,558,000.00 | 29,310,362.00 | 47,012,746.00 | 35,142,869.00 | 32,936,101.00 | 29,091,776.00 | 32,960,000.00 | 81,941,800.00 | |||||||
| Selling & Marketing Exp... | 15,150,000.00 | 19,638,000.00 | 41,618,000.00 | 27,213,000.00 | 19,621,000.00 | 25,467,834.00 | 35,863,725.00 | 28,465,050.00 | 26,534,095.00 | 21,660,443.00 | 24,775,000.00 | 21,559,000.00 | |||||||
| Depreciation and Amortiz... | 31,159,000.00 | 33,374,000.00 | 37,856,000.00 | 48,952,000.00 | 55,997,637.00 | 60,214,855.00 | 70,016,406.00 | 68,097,746.00 | 62,300,254.00 | 70,780,871.00 | 78,882,000.00 | 86,401,000.00 | |||||||
| Other Expenses | 960,000.00 | 482,000.00 | 679,000.00 | 49,000.00 | 78,000.00 | 36,653.00 | 228,568,531.00 | 194,994,910.00 | 4,759,198.00 | 2,211,763.00 | 862,000.00 | 1,197,000.00 | |||||||
| Total Operating Expenses | 224,958,000.00 | 234,044,000.00 | 284,211,000.00 | 343,254,000.00 | 373,105,000.00 | 365,321,163.00 | 280,816,792.00 | 231,856,650.00 | 209,454,297.00 | 248,141,389.00 | 266,963,000.00 | 82,139,000.00 | |||||||
| Cost and Exponses | 387,228,000.00 | 407,969,000.00 | 438,676,000.00 | 535,337,000.00 | 558,826,000.00 | 620,888,807.00 | 705,990,350.00 | 524,664,382.00 | 492,597,220.00 | 605,850,044.00 | 787,680,000.00 | 817,051,000.00 | |||||||
| Operating Income | |||||||||||||||||||
| Operating Income |
48,175,000.00
+0% |
47,428,000.00
-2% |
53,204,000.00
+12% |
96,545,000.00
+81% |
94,567,000.00
-2% |
122,573,514.00
+30% |
115,610,070.00
-6% |
6,050,741.00
-95% |
-22,721,776.00
-476% |
-11,522,000.00
-49% |
38,339,000.00
-433% |
61,093,000.00
+59% |
|||||||
| Operating Income Ratio | (0.11%) | (0.10%) | (0.11%) | (0.15%) | (0.14%) | (0.16%) | (0.14%) | (0.01%) | (-0.05%) | (-0.02%) | (0.05%) | (0.07%) | |||||||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 2,274,000.00 | 2,297,000.00 | 1,460,000.00 | 1,421,000.00 | 1,945,000.00 | 3,051,872.00 | 3,078,396.00 | 909,694.00 | 616,884.00 | 2,211,763.00 | 862,000.00 | 159,000.00 | |||||||
| Interest Expenses | 55,796,000.00 | 52,927,000.00 | 54,716,000.00 | 59,860,000.00 | 60,894,000.00 | 53,757,053.00 | 28,770,547.00 | 26,338,338.00 | 35,734,727.00 | 26,818,996.00 | 32,700,000.00 | 43,403,000.00 | |||||||
| Total Other Income/Exp... | -46,414,000.00 | -45,868,000.00 | -52,147,000.00 | -88,213,000.00 | -54,178,079.00 | -56,622,528.00 | -39,943,705.00 | -41,974,387.00 | -34,323,244.00 | -34,861,343.00 | -32,370,000.00 | -42,390,000.00 | |||||||
| EBITDA | |||||||||||||||||||
| EBITDA | 88,691,000.00 | 80,802,000.00 | 93,629,000.00 | 145,497,000.00 | 137,778,630.00 | 178,243,617.00 | 186,504,545.00 | 60,087,143.00 | 36,111,549.00 | 52,025,000.00 | 115,956,000.00 | 138,279,000.00 | |||||||
| EBITDA ratio | (0.21%) | (0.19%) | (0.19%) | (0.23%) | (0.24%) | (0.24%) | (0.21%) | (0.11%) | (0.08%) | (0.09%) | (0.14%) | (0.16%) | |||||||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 1,761,000.00 | 1,560,000.00 | 1,057,000.00 | 8,332,000.00 | 20,886,000.00 | 65,951,006.00 | 76,388,140.00 | -34,075,589.00 | -61,923,429.00 | -45,573,530.00 | 2,591,000.00 | 18,703,000.00 | |||||||
| Income Before Tax Ratio | (0.00%) | (0.00%) | (0.00%) | (0.01%) | (0.03%) | (0.09%) | (0.09%) | (-0.06%) | (-0.13%) | (-0.08%) | (0.00%) | (0.02%) | |||||||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 807,000.00 | 262,000.00 | 111,000.00 | 1,472,000.00 | 4,565,000.00 | 11,409,202.00 | 21,395,520.00 | -5,572,619.00 | -14,877,536.00 | -7,165,293.00 | 2,672,000.00 | 7,155,000.00 | |||||||
| Net Income | |||||||||||||||||||
| Net Income | 954,000.00
+0% |
1,298,000.00
+36% |
946,000.00
-27% |
6,859,000.00
+625% |
16,321,000.00
+138% |
54,541,804.00
+234% |
54,992,620.00
+1% |
-28,502,971.00
-152% |
-47,045,896.00
+65% |
-38,408,237.00
-18% |
-81,000.00
-100% |
11,548,000.00
-14,357% |
|||||||
| Net Income Ratio | (0.00%) | (0.00%) | (0.00%) | (0.01%) | (0.02%) | (0.07%) | (0.07%) | (-0.05%) | (-0.10%) | (-0.06%) | (0.00%) | (0.01%) | |||||||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.04 | 0.05 | 0.04 | 0.28 | 0.66 | 2.25 | 2.27 | -1.18 | -1.94 | -1.45 | 0.00 | 0.42 | |||||||
| Diluted EPS | 0.04 | 0.05 | 0.04 | 0.28 | 0.66 | 2.25 | 2.27 | -1.18 | -1.94 | -1.45 | 0.00 | 0.42 | |||||||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,310,082.00 | 26,545,733.00 | 27,527,822.00 | 27,527,822.00 | |||||||
| Diluted Share Outstanding | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,202,822.00 | 24,310,082.00 | 26,545,733.00 | 27,527,822.00 | 27,527,822.00 | |||||||