Cera Sanitaryware Limited
NSE:CERA.NS
7134.45 (INR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q1 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 4,007.118 | 5,487.97 | 4,389.237 | 4,637.069 | 4,289.07 | 5,325.344 | 4,578.245 | 4,159.404 | 3,972.031 | 4,062.109 | 4,044.608 | 4,032.504 | 2,282.063 | 4,321.927 | 3,157.779 | 3,240.919 | 1,460.341 | 2,860.374 | 3,252.347 | 3,294.17 | 2,711.893 | 4,098.111 | 3,203.469 | 3,324.178 | 2,818.186 | 0 | 2,135.627 | 2,805.902 | 2,335.329 | 2,253.007 | 1,942.632 | 2,504.423 | 2,092.942 | 1,995.983 | 1,623.329 | 2,181.938 | 1,601.469 | 1,587.632 | 1,265.885 | 1,579.545 | 1,280.198 | 1,113.804 | 905.124 |
Cost of Revenue
| 2,490.286 | 3,379.222 | 2,003.612 | 2,185.882 | 1,937.189 | 2,479.922 | 2,081.792 | 1,837.648 | 1,847.021 | 2,180.577 | 1,838.534 | 1,880.991 | 935.74 | 2,163.755 | 1,694.343 | 1,644.688 | 765.209 | 1,324.688 | 1,541.746 | 1,490.551 | 1,145.574 | 1,992.755 | 1,408.982 | 1,479.267 | 1,180.657 | 0 | 935.093 | 1,380.429 | 1,073.314 | 1,076.552 | 877.092 | 1,257.576 | 964.839 | 941.267 | 679.174 | 1,030.86 | 705.143 | 768.707 | 550.173 | 626.516 | 599.527 | 526.803 | 385.697 |
Gross Profit
| 1,516.832 | 2,108.748 | 2,385.625 | 2,451.187 | 2,351.881 | 2,845.422 | 2,496.453 | 2,321.756 | 2,125.01 | 1,881.532 | 2,206.074 | 2,151.513 | 1,346.323 | 2,158.172 | 1,463.436 | 1,596.231 | 695.132 | 1,535.686 | 1,710.601 | 1,803.619 | 1,566.319 | 2,105.356 | 1,794.487 | 1,844.911 | 1,637.529 | 0 | 1,200.534 | 1,425.472 | 1,262.015 | 1,176.455 | 1,065.54 | 1,246.847 | 1,128.103 | 1,054.716 | 944.155 | 1,151.078 | 896.326 | 818.925 | 715.712 | 953.029 | 680.671 | 587.001 | 519.427 |
Gross Profit Ratio
| 0.379 | 0.384 | 0.544 | 0.529 | 0.548 | 0.534 | 0.545 | 0.558 | 0.535 | 0.463 | 0.545 | 0.534 | 0.59 | 0.499 | 0.463 | 0.493 | 0.476 | 0.537 | 0.526 | 0.548 | 0.578 | 0.514 | 0.56 | 0.555 | 0.581 | 0 | 0.562 | 0.508 | 0.54 | 0.522 | 0.549 | 0.498 | 0.539 | 0.528 | 0.582 | 0.528 | 0.56 | 0.516 | 0.565 | 0.603 | 0.532 | 0.527 | 0.574 |
Reseach & Development Expenses
| 0 | 14.995 | 0 | 0 | 0 | 14.559 | 0 | 0 | 0 | 18.894 | 0 | 0 | 0 | 12.342 | 0 | 0 | 0 | 16.636 | 0 | 0 | 0 | 12.971 | 0 | 0 | 0 | 0 | 0 | 9.812 | 0 | 0 | 0 | 10.175 | 0 | 0 | 0 | 8.662 | 0 | 0 | 0 | 6.196 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | -539.47 | 0 | 0 | 0 | -131.23 | 0 | 0 | 0 | 515.054 | 0 | 0 | 0 | 283.955 | 0 | 0 | 0 | 474.081 | 0 | 0 | 0 | 532.552 | 0 | 0 | 0 | 0 | 0 | 347.87 | 0 | 0 | 0 | 251.485 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 1,795.328 | 0 | 0 | 0 | 1,550.273 | 0 | 0 | 0 | 982.897 | 0 | 0 | 0 | 752.312 | 0 | 0 | 0 | 992.059 | 0 | 0 | 0 | 1,323.227 | 0 | 0 | 0 | 0 | 0 | 256.909 | 0 | 0 | 0 | 331.439 | 0 | 0 | 0 | 985.562 | 0 | 0 | 0 | 703.26 | 0 | 0 | 0 |
SG&A
| 1,025.872 | 1,255.858 | 1,204.286 | 1,101.506 | 576.153 | 1,419.043 | 1,207.315 | 1,086.257 | 496.977 | 1,497.951 | 498.595 | 490.843 | 691.984 | 1,036.267 | 356.971 | 374.278 | 322.198 | 1,466.14 | 424.478 | 420.958 | 411.285 | 1,855.779 | 407.158 | 405.826 | 398.199 | 0 | 0 | 604.779 | 279.534 | 275.688 | 258.611 | 582.924 | 243.459 | 239.223 | 227.915 | 1,234.847 | 194.77 | 180.467 | 166.492 | 906.258 | 147.134 | 138.364 | 0 |
Other Expenses
| 159.055 | 157.259 | 159.7 | 125.321 | 152.777 | 123.859 | 132.398 | 105.716 | -6.269 | -196.108 | 53.293 | 79.305 | 65.466 | -195.631 | 94.038 | 44.543 | 70.065 | -126.871 | 50.286 | 47.046 | 32.556 | -112.306 | 48.861 | 46.268 | 23.353 | 0 | 12.719 | -40.314 | 16.202 | 35.474 | 11.939 | -6.132 | 14.899 | 15.018 | 13.759 | -17.362 | 11.535 | 16.828 | 13.909 | 597 | 480.926 | 406.174 | 368.992 |
Operating Expenses
| 1,025.872 | 1,255.858 | 1,867.734 | 1,775.546 | 1,731.096 | 2,056.753 | 1,831.527 | 1,724.952 | 1,571.778 | 1,130.13 | 1,635.347 | 1,627.887 | 1,226.701 | 1,535.009 | 1,131.599 | 1,285.057 | 753.858 | 1,194.988 | 1,357.81 | 1,468.275 | 1,304.901 | 1,510.152 | 1,396.956 | 1,435.498 | 1,326.701 | 0 | 878.182 | 981.427 | 948.96 | 924.344 | 819.955 | 914.866 | 873.402 | 812.791 | 736.191 | 823.25 | 724.815 | 657.344 | 544.688 | 817.107 | 480.926 | 406.174 | 368.992 |
Operating Income
| 490.96 | 852.89 | 677.591 | 800.962 | 620.785 | 912.528 | 797.324 | 702.52 | 553.232 | 752.104 | 570.727 | 523.626 | 558.593 | 623.163 | 331.837 | 311.174 | -58.726 | 340.698 | 352.791 | 335.344 | 261.418 | 595.204 | 397.531 | 409.413 | 310.828 | 0 | 322.352 | 444.045 | 313.055 | 252.111 | 245.585 | 331.98 | 254.701 | 241.925 | 207.964 | 327.828 | 171.511 | 161.581 | 171.024 | 135.923 | 199.745 | 180.827 | 150.435 |
Operating Income Ratio
| 0.123 | 0.155 | 0.154 | 0.173 | 0.145 | 0.171 | 0.174 | 0.169 | 0.139 | 0.185 | 0.141 | 0.13 | 0.245 | 0.144 | 0.105 | 0.096 | -0.04 | 0.119 | 0.108 | 0.102 | 0.096 | 0.145 | 0.124 | 0.123 | 0.11 | 0 | 0.151 | 0.158 | 0.134 | 0.112 | 0.126 | 0.133 | 0.122 | 0.121 | 0.128 | 0.15 | 0.107 | 0.102 | 0.135 | 0.086 | 0.156 | 0.162 | 0.166 |
Total Other Income Expenses Net
| 146.459 | 141.802 | -15.721 | -29.262 | 139.451 | -71.111 | -14.345 | -14.032 | -17.264 | -11.565 | 31.204 | 59.612 | -394.823 | -7.659 | 71.089 | 21.495 | 46.824 | 2.594 | 25.469 | 22.962 | 7.472 | 25.842 | 30.028 | 28.685 | 5.35 | 0 | 5.264 | 16.614 | 5.23 | 23.624 | -5.62 | -18.231 | -6.92 | -1.996 | -0.161 | -2.685 | -5.592 | 0.683 | -0.355 | 60.095 | -20.134 | -16.365 | -12.426 |
Income Before Tax
| 637.419 | 994.692 | 661.87 | 771.7 | 760.236 | 841.417 | 782.979 | 688.488 | 535.968 | 738.043 | 604.558 | 583.16 | 163.77 | 615.504 | 402.926 | 332.669 | -11.902 | 343.298 | 378.26 | 358.306 | 268.89 | 621.046 | 427.559 | 438.098 | 316.178 | 0 | 327.616 | 460.659 | 318.285 | 275.733 | 239.965 | 313.749 | 247.781 | 239.929 | 207.803 | 325.143 | 165.919 | 162.264 | 170.669 | 196.018 | 179.611 | 164.462 | 138.009 |
Income Before Tax Ratio
| 0.159 | 0.181 | 0.151 | 0.166 | 0.177 | 0.158 | 0.171 | 0.166 | 0.135 | 0.182 | 0.149 | 0.145 | 0.072 | 0.142 | 0.128 | 0.103 | -0.008 | 0.12 | 0.116 | 0.109 | 0.099 | 0.152 | 0.133 | 0.132 | 0.112 | 0 | 0.153 | 0.164 | 0.136 | 0.122 | 0.124 | 0.125 | 0.118 | 0.12 | 0.128 | 0.149 | 0.104 | 0.102 | 0.135 | 0.124 | 0.14 | 0.148 | 0.152 |
Income Tax Expense
| 162.841 | 237.689 | 146.629 | 197.787 | 193.22 | 209.816 | 214.091 | 177.124 | 137.312 | 211.519 | 157.058 | 143.229 | 48.277 | 138.767 | 96.054 | 100.468 | 4.841 | -13.292 | 95.994 | 63.391 | 97.295 | 234.341 | 155.999 | 149.3 | 112.237 | 0 | 113.641 | 162.6 | 117.198 | 96.897 | 83.305 | 92.566 | 86.167 | 82.403 | 71.481 | 131.757 | 58.3 | 56.023 | 58.859 | 56.681 | 59.599 | 54.168 | 45.593 |
Net Income
| 470.566 | 749.334 | 508.832 | 569.04 | 562.812 | 627.519 | 564.153 | 507.484 | 394.892 | 525.947 | 432.492 | 430.44 | 122.079 | 457.697 | 299.259 | 246.173 | 4.605 | 372.397 | 283.625 | 295.502 | 181.014 | 383.881 | 277.576 | 285.254 | 204.516 | 0 | 213.975 | 298.059 | 201.087 | 178.836 | 156.66 | 221.183 | 161.614 | 157.526 | 136.322 | 193.386 | 107.619 | 106.241 | 111.81 | 139.337 | 120.012 | 110.294 | 92.416 |
Net Income Ratio
| 0.117 | 0.137 | 0.116 | 0.123 | 0.131 | 0.118 | 0.123 | 0.122 | 0.099 | 0.129 | 0.107 | 0.107 | 0.053 | 0.106 | 0.095 | 0.076 | 0.003 | 0.13 | 0.087 | 0.09 | 0.067 | 0.094 | 0.087 | 0.086 | 0.073 | 0 | 0.1 | 0.106 | 0.086 | 0.079 | 0.081 | 0.088 | 0.077 | 0.079 | 0.084 | 0.089 | 0.067 | 0.067 | 0.088 | 0.088 | 0.094 | 0.099 | 0.102 |
EPS
| 36.18 | 57.62 | 39.12 | 43.75 | 43.27 | 48.25 | 43.38 | 39.02 | 30.36 | 40.44 | 32.62 | 32.69 | 9.39 | 35.19 | 23.01 | 18.93 | 0.35 | 28.64 | 21.81 | 22.72 | 13.92 | 29.52 | 21.34 | 21.93 | 15.72 | 14.83 | 16.45 | 22.92 | 15.46 | 13.75 | 12.05 | 17.01 | 12.77 | 12.45 | 10.77 | 14.87 | 8.5 | 8.4 | 8.84 | 10.71 | 9.48 | 8.72 | 7.3 |
EPS Diluted
| 36.18 | 57.62 | 39.12 | 43.75 | 43.27 | 48.25 | 43.38 | 39.02 | 30.36 | 40.44 | 32.62 | 32.69 | 9.39 | 35.19 | 23.01 | 18.93 | 0.35 | 28.64 | 21.81 | 22.72 | 13.92 | 29.52 | 21.34 | 21.93 | 15.72 | 14.83 | 16.45 | 22.92 | 15.46 | 13.75 | 12.05 | 17.01 | 12.77 | 12.45 | 10.77 | 14.87 | 8.5 | 8.4 | 8.84 | 10.71 | 9.48 | 8.72 | 7.3 |
EBITDA
| 580.613 | 949.539 | 774.162 | 890.022 | 856.765 | 995.941 | 882.497 | 784.921 | 622.05 | 776.998 | 718.934 | 695.4 | 273.741 | 554.33 | 525.688 | 454.75 | 107.915 | 342.665 | 498.974 | 477.552 | 385.058 | 586.147 | 515.217 | 524.522 | 396.541 | 0 | 374.85 | 486.162 | 373.761 | 327.039 | 294.337 | 385.885 | 311.528 | 291.38 | 255.196 | 365.588 | 217.556 | 209.354 | 213.028 | 244.872 | 225.381 | 200.888 | 172.106 |
EBITDA Ratio
| 0.145 | 0.173 | 0.176 | 0.192 | 0.2 | 0.187 | 0.193 | 0.189 | 0.157 | 0.191 | 0.178 | 0.172 | 0.12 | 0.128 | 0.166 | 0.14 | 0.074 | 0.12 | 0.153 | 0.145 | 0.142 | 0.143 | 0.161 | 0.158 | 0.141 | 0 | 0.176 | 0.173 | 0.16 | 0.145 | 0.152 | 0.154 | 0.149 | 0.146 | 0.157 | 0.168 | 0.136 | 0.132 | 0.168 | 0.155 | 0.176 | 0.18 | 0.19 |