F

RATING

RECOMMENDATION

Buy

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

  • Home

  • Menu

    • Snapshot
    • Key Ratio
    • Peers
    • Financials
    • Ownership
    • News
    • Event
    • RATING

      RECOMMENDATION

      Strong Buy

      Business Type

      Emerging Leader

  • Discover

  • Market Place

RATING

RECOMMENDATION

Buy

Business Type

Near Leader

ESDS Profit and Loss

  • Revenue Growth

    Over the last 5 years, revenue has grown at a yearly rate of 27.7%, vs industry average of 7.36%.

  • Operating Profit

    Operating profit of the company grew with a 3 year CAGR of 13.5%

  • Net Income

    Net income of the company declined with a 3 year CAGR of -20.5%.

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2016

50.68

-

50.68

9.49

1.16

16.52

3.65

12.25

7.61

5.21

2.4

1.49

2.48

-

1.41

0.94

0.46

-

-

-

-

FY 2017

71.59

-

71.59

7.9

3.08

19.11

3.76

18.41

19.33

8.48

10.84

1.5

2.98

-

9.36

2.61

6.75

-

-

-

-

FY 2018

99.53

-

99.53

16.04

3.73

22.34

4.33

21.52

31.57

13.5

18.07

2.41

4.67

-

15.81

4.9

10.92

-

-

-

-

FY 2019

137.54

-

137.54

0.33

-

27.48

-

62.59

47.15

17.3

29.84

-

11.84

-

18

4.19

13.81

2.49

2.39

-

-

FY 2020

160.53

-

160.53

4.24

-

48.32

-

56.26

51.72

36.93

14.79

-

11.32

-

3.48

2.54

0.94

0.04

0.04

-

-

FY 2021

174.1

-

174.1

-

-

59.03

-

51.27

63.81

37.39

26.41

-

17.65

-

8.77

3.28

5.49

1.03

0.96

-

-

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Cr

* denotes current year's data