SML
SMLISUZU.NSSML Isuzu Price (SMLISUZU.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
14,471,646
(0)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
SML Isuzu 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 |
5,875,953,000.00
+0% |
6,102,226,000.00
+4% |
6,005,833,000.00
-2% |
6,654,345,000.00
+11% |
5,408,523,000.00
-19% |
7,167,594,000.00
+33% |
9,727,752,000.00
+36% |
10,358,311,000.00
+6% |
10,021,016,000.00
-3% |
8,812,680,000.00
-12% |
11,055,459,000.00
+25% |
11,643,021,000.00
+5% |
13,606,324,000.00
+17% |
11,285,563,000.00
-17% |
13,995,822,000.00
+24% |
11,456,873,000.00
-18% |
5,849,826,000.00
-49% |
9,170,905,000.00
+57% |
18,215,900,000.00
+99% |
21,959,338,000.00
+21% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 8,005,921,000.00 | 7,620,890,000.00 | 6,676,040,000.00 | 8,106,265,000.00 | 8,501,593,000.00 | 10,155,989,000.00 | 8,540,485,000.00 | 10,762,526,000.00 | 9,153,800,000.00 | 4,793,661,000.00 | 7,691,340,000.00 | 14,611,900,000.00 | 17,053,163,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
5,875,953,000.00
+0% |
6,102,226,000.00
+4% |
6,005,833,000.00
-2% |
6,654,345,000.00
+11% |
5,408,523,000.00
-19% |
7,167,594,000.00
+33% |
9,727,752,000.00
+36% |
2,352,390,000.00
-76% |
2,400,126,000.00
+2% |
2,136,640,000.00
-11% |
2,949,194,000.00
+38% |
3,141,428,000.00
+7% |
3,450,335,000.00
+10% |
2,745,078,000.00
-20% |
3,233,296,000.00
+18% |
2,303,073,000.00
-29% |
1,056,165,000.00
-54% |
1,479,565,000.00
+40% |
3,604,000,000.00
+144% |
4,906,175,000.00
+36% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (0.23%) | (0.24%) | (0.24%) | (0.27%) | (0.27%) | (0.25%) | (0.24%) | (0.23%) | (0.20%) | (0.18%) | (0.16%) | (0.20%) | (0.22%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 129,658,999.00 | 113,996,000.00 | 143,914,000.00 | 156,434,000.00 | 166,057,000.00 | 181,687,000.00 | 180,505,000.00 | 197,444,000.00 | 262,410,000.00 | 242,122,000.00 | 219,857,000.00 | 353,017,000.00 | |
| General and Administrative | 5,456,325,000.00 | 5,772,766,000.00 | 5,679,726,000.00 | 6,176,844,000.00 | 5,188,894,000.00 | 6,643,000,000.00 | 8,235,466,000.00 | 440,475,000.00 | 35,359,000.00 | 41,143,000.00 | 0.00 | 46,323,000.00 | 39,959,000.00 | 39,421,000.00 | 38,675,000.00 | 36,434,000.00 | 31,508,000.00 | 37,089,000.00 | 48,104,000.00 | 1,973,212,000.00 | |
| Selling, General & Admin... | 5,456,325,000.00 | 5,772,766,000.00 | 5,679,726,000.00 | 6,176,844,000.00 | 5,188,894,000.00 | 6,643,000,000.00 | 8,235,466,000.00 | 795,419,000.00 | 1,542,484,000.00 | 1,609,472,000.00 | 1,233,868,000.00 | 685,390,000.00 | 255,473,000.00 | 136,270,000.00 | 101,037,000.00 | 141,359,000.00 | 82,040,000.00 | 87,309,000.00 | 550,219,000.00 | 2,707,212,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 354,944,000.00 | 557,495,000.00 | 466,435,000.00 | 0.00 | 639,067,000.00 | 215,514,000.00 | 96,849,000.00 | 62,362,000.00 | 104,925,000.00 | 50,532,000.00 | 50,220,000.00 | 502,115,000.00 | 734,000,000.00 | |
| Depreciation and Amortiz... | 25,388,000.00 | 27,142,000.00 | 28,911,000.00 | 33,007,000.00 | 58,392,000.00 | 86,415,000.00 | 89,112,000.00 | 104,447,000.00 | 121,781,000.00 | 128,038,000.00 | 197,765,000.00 | 195,535,000.00 | 238,219,000.00 | 283,968,000.00 | 384,390,000.00 | 407,171,000.00 | 461,674,000.00 | 435,258,000.00 | 424,318,000.00 | 475,165,000.00 | |
| Other Expenses | 2,044,000.00 | 3,711,000.00 | 543,000.00 | -26,868,000.00 | -2,609,000.00 | 31,714,000.00 | 9,961,000.00 | 1,109,000.00 | 896,000.00 | 1,594,000.00 | 1,025,000.00 | 1,769,000.00 | 4,811,000.00 | 7,037,000.00 | 7,713,000.00 | 10,262,000.00 | 22,325,000.00 | 4,602,000.00 | 31,200,000.00 | 0.00 | |
| Total Operating Expenses | 5,458,369,000.00 | 5,776,477,000.00 | 5,680,269,000.00 | 6,149,976,000.00 | 5,186,285,000.00 | 6,674,714,000.00 | 8,245,427,000.00 | 1,655,625,000.00 | 1,818,636,000.00 | 1,911,885,000.00 | 2,474,097,000.00 | 2,465,403,000.00 | 2,598,695,000.00 | 2,563,298,000.00 | 2,870,538,000.00 | 2,585,095,000.00 | 2,199,430,000.00 | 2,318,820,000.00 | 3,211,900,000.00 | 3,060,229,000.00 | |
| Cost and Exponses | 5,458,369,000.00 | 5,776,477,000.00 | 5,680,269,000.00 | 6,149,976,000.00 | 5,186,285,000.00 | 6,674,714,000.00 | 8,245,427,000.00 | 9,661,546,000.00 | 9,439,526,000.00 | 8,587,925,000.00 | 10,580,362,000.00 | 10,966,996,000.00 | 12,754,684,000.00 | 11,103,783,000.00 | 13,633,064,000.00 | 11,738,895,000.00 | 6,993,091,000.00 | 10,010,160,000.00 | 17,823,800,000.00 | 20,113,392,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
417,584,000.00
+0% |
325,749,000.00
-22% |
325,564,000.00
0% |
504,369,000.00
+55% |
222,238,000.00
-56% |
492,880,000.00
+122% |
1,482,325,000.00
+201% |
696,765,000.00
-53% |
581,490,000.00
-17% |
224,755,000.00
-61% |
475,097,000.00
+111% |
676,025,000.00
+42% |
851,640,000.00
+26% |
181,780,000.00
-79% |
362,758,000.00
+100% |
-290,416,000.00
-180% |
-1,153,607,000.00
+297% |
-843,341,000.00
-27% |
389,772,000.00
-146% |
1,845,946,000.00
+374% |
|
| Operating Income Ratio | (0.07%) | (0.05%) | (0.05%) | (0.08%) | (0.04%) | (0.07%) | (0.15%) | (0.07%) | (0.06%) | (0.03%) | (0.04%) | (0.06%) | (0.06%) | (0.02%) | (0.03%) | (-0.03%) | (-0.20%) | (-0.09%) | (0.02%) | (0.08%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | -7,022,000.00 | 1,230,000.00 | -6,319,000.00 | -873,000.00 | 0.00 | 1,722,000.00 | 40,950,000.00 | 58,026,000.00 | 9,743,000.00 | 69,062,000.00 | 60,311,000.00 | 36,623,000.00 | 15,884,000.00 | 35,736,000.00 | 39,297,000.00 | 20,753,000.00 | 42,100,000.00 | 16,342,000.00 | 18,253,000.00 | |
| Interest Expenses | 0.00 | 65,905,000.00 | 94,583,000.00 | 111,023,000.00 | 180,004,000.00 | 188,567,000.00 | 91,672,000.00 | 98,031,000.00 | 186,141,000.00 | 58,949,000.00 | 51,027,000.00 | 34,890,000.00 | 33,738,000.00 | 89,187,000.00 | 151,943,000.00 | 134,028,000.00 | 222,979,000.00 | 203,686,000.00 | 250,500,000.00 | 303,500,000.00 | |
| Total Other Income/Exp... | -39,548,000.00 | -72,927,000.00 | -93,353,000.00 | -117,342,000.00 | -180,877,000.00 | -188,567,000.00 | -75,983,000.00 | -791,212,000.00 | -74,980,000.00 | -56,517,000.00 | -29,024,000.00 | 7,222,000.00 | -23,456,000.00 | -87,200,000.00 | -119,457,000.00 | -92,652,000.00 | -621,044,000.00 | -629,055,000.00 | -219,300,000.00 | -781,438,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 442,972,000.00 | 352,891,000.00 | 354,475,000.00 | 537,376,000.00 | 280,630,000.00 | 567,424,000.00 | 697,689,000.00 | 1,496,414,000.00 | 681,676,000.00 | 316,662,000.00 | 689,597,000.00 | 850,810,000.00 | 1,120,700,000.00 | 464,798,000.00 | 771,787,000.00 | 156,242,000.00 | -646,295,000.00 | -355,932,000.00 | 844,271,000.00 | 1,834,570,000.00 | |
| EBITDA ratio | (0.08%) | (0.06%) | (0.06%) | (0.08%) | (0.05%) | (0.08%) | (0.07%) | (0.08%) | (0.07%) | (0.04%) | (0.07%) | (0.08%) | (0.08%) | (0.04%) | (0.06%) | (0.01%) | (-0.11%) | (-0.04%) | (0.05%) | (0.08%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 378,036,000.00 | 252,822,000.00 | 232,211,000.00 | 387,027,000.00 | 41,361,000.00 | 304,313,000.00 | 513,798,000.00 | 600,755,000.00 | 484,915,000.00 | 177,143,000.00 | 487,446,000.00 | 683,247,000.00 | 846,279,000.00 | 94,580,000.00 | 243,301,000.00 | -383,208,000.00 | -1,333,709,000.00 | -1,002,663,000.00 | 172,800,000.00 | 1,064,508,000.00 | |
| Income Before Tax Ratio | (0.06%) | (0.04%) | (0.04%) | (0.06%) | (0.01%) | (0.04%) | (0.05%) | (0.06%) | (0.05%) | (0.02%) | (0.04%) | (0.06%) | (0.06%) | (0.01%) | (0.02%) | (-0.03%) | (-0.23%) | (-0.11%) | (0.01%) | (0.05%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 135,500,000.00 | 85,000,000.00 | 71,317,000.00 | 135,000,000.00 | 6,515,000.00 | 89,700,000.00 | 148,225,000.00 | 182,045,000.00 | 120,586,000.00 | 3,133,000.00 | 118,050,000.00 | 171,611,000.00 | 218,184,000.00 | 9,610,000.00 | 47,564,000.00 | -172,587,000.00 | 1,193,000.00 | -5,058,000.00 | -25,500,000.00 | -14,272,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 242,536,000.00
+0% |
167,822,000.00
-31% |
160,894,000.00
-4% |
252,027,000.00
+57% |
47,876,000.00
-81% |
214,613,000.00
+348% |
365,573,000.00
+70% |
418,710,000.00
+15% |
364,329,000.00
-13% |
174,010,000.00
-52% |
369,396,000.00
+112% |
511,636,000.00
+39% |
628,095,000.00
+23% |
84,970,000.00
-86% |
195,737,000.00
+130% |
-210,621,000.00
-208% |
-1,334,902,000.00
+534% |
-997,605,000.00
-25% |
198,300,000.00
-120% |
1,078,780,000.00
+444% |
|
| Net Income Ratio | (0.04%) | (0.03%) | (0.03%) | (0.04%) | (0.01%) | (0.03%) | (0.04%) | (0.04%) | (0.04%) | (0.02%) | (0.03%) | (0.04%) | (0.05%) | (0.01%) | (0.01%) | (-0.02%) | (-0.23%) | (-0.11%) | (0.01%) | (0.05%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 21.25 | 14.70 | 14.09 | 22.07 | 4.39 | 19.44 | 25.26 | 28.93 | 25.18 | 12.02 | 25.53 | 35.35 | 43.54 | 5.87 | 13.53 | -14.55 | -92.24 | -68.94 | 13.71 | 74.54 | |
| Diluted EPS | 21.25 | 14.70 | 14.09 | 22.07 | 4.39 | 19.44 | 25.26 | 28.93 | 25.18 | 12.02 | 25.53 | 35.35 | 43.54 | 5.87 | 13.53 | -14.55 | -92.24 | -68.94 | 13.71 | 74.54 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 11,416,136.00 | 11,416,136.00 | 11,416,136.00 | 11,416,136.00 | 10,486,700.00 | 11,040,751.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,472,497.00 | |
| Diluted Share Outstanding | 11,416,136.00 | 11,416,136.00 | 11,416,136.00 | 11,416,136.00 | 10,486,700.00 | 11,040,751.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | 14,471,646.00 | |