Igarashi Motors India Ltd
NSE: IGARASHI BSE: 517380
₹359.40
(-1.37%)
Sun, 01 Mar 2026, 10:56 pm
Market Cap11.32B
PE Ratio83.10
Dividend0.70
Igarashi Motors India Income Statement
| Particulars | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total revenue | 1.76B | 2.46B | 2.74B | 2.58B | 1.59B | 1.97B | 2.69B | 2.91B | 3.61B | 3.85B | 4.45B | 5.16B | 6.71B | 6.06B | 5.34B | 5.33B | 5.56B | 6.56B | 7.25B | 8.37B |
| Gross profit | -11.45M | 40.03M | -94.34M | -198.44M | 188.20M | 245.26M | 408.90M | 543.85M | 735.26M | 791.93M | 1.12B | 1.27B | 1.61B | 1.21B | 780.19M | 749.82M | 408.81M | 565.56M | 666.00M | 1.01B |
| Operating expenses (excl. COGS) | -3.12M | -2.00M | -5.43M | -1.98M | -70.89M | -78.29M | -104.83M | -153.76M | -219.71M | -175.66M | -227.38M | -248.57M | -383.11M | -405.29M | -401.97M | -437.10M | -372.36M | -377.08M | -399.37M | -557.64M |
| Selling/general/admin expenses, total | — | — | — | — | -69.49M | -76.08M | -97.92M | -133.47M | -186.95M | -149.80M | -195.03M | -244.96M | -371.55M | -396.53M | -391.10M | -431.32M | -366.67M | -369.56M | -390.46M | -539.73M |
| Research & development | — | — | — | — | 0 | 0 | 0 | 0 | — | — | — | — | -39.69M | -39.16M | -41.26M | 0 | — | — | -39.30M | -21.80M |
| Selling/general/admin expenses, other | — | — | — | — | -69.49M | -76.08M | -97.92M | -133.47M | -186.95M | -149.80M | -195.03M | -244.96M | -331.86M | -357.37M | -349.84M | -431.32M | -366.67M | -369.56M | -351.16M | -517.93M |
| Other operating expenses, total | -3.12M | -2.00M | -5.43M | -1.98M | -1.39M | -2.21M | -6.92M | -20.30M | -32.76M | -25.86M | -32.34M | -3.61M | -11.56M | -8.76M | -10.88M | -5.78M | -5.69M | -7.52M | -8.90M | -17.91M |
| Operating income | -14.57M | 38.03M | -99.77M | -200.41M | 117.32M | 166.97M | 304.07M | 390.09M | 515.55M | 616.27M | 893.82M | 1.03B | 1.23B | 802.61M | 378.22M | 312.72M | 36.45M | 188.48M | 266.63M | 448.94M |
| Non-operating income, total | 28.70M | 45.69M | 220.65M | -387.66M | -79.69M | -96.30M | -126.41M | -96.51M | 68.36M | 100.21M | 79.77M | 110.62M | 178.45M | 56.67M | -53.66M | 11.78M | -13.31M | -97.47M | -127.84M | -123.88M |
| Interest expense, net of interest capitalized | -42.82M | -84.78M | -115.97M | -143.58M | -85.12M | -100.38M | -117.96M | -120.38M | -110.80M | -70.82M | -62.63M | -35.51M | -129.09M | -134.27M | -108.45M | -75.59M | -66.77M | -96.55M | -122.94M | -135.40M |
| Interest capitalized | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 71.52M | 115.09M | 336.61M | -244.08M | 5.42M | 4.08M | -8.45M | 23.87M | 179.15M | 171.03M | 142.39M | 112.20M | 265.76M | 165.20M | 39.40M | 82.37M | 13.77M | -71.49M | -18.27M | -8.96M |
| Non-operating interest income | 1.50M | 5.67M | 3.77M | 15.10M | 296.48K | 1.49M | 5.31M | 14.04M | 73.08M | 113.26M | 113.33M | 61.36M | 47.45M | 29.90M | 2.73M | 5.22M | 1.79M | 1.81M | 2.38M | 2.62M |
| Miscellaneous non-operating expense | 70.02M | 109.42M | 332.84M | -259.17M | 5.13M | 2.60M | -13.76M | 9.83M | 106.08M | 57.77M | 29.07M | 50.84M | 218.31M | 135.30M | 36.66M | 77.15M | 11.98M | -73.30M | -20.65M | -11.57M |
| Unusual income/expense | — | 15.39M | — | — | — | — | — | — | — | — | — | 33.93M | 41.78M | 25.74M | 15.38M | 5.00M | 39.69M | 70.57M | 13.37M | 20.48M |
| Pretax income | 14.13M | 83.72M | 120.88M | -588.08M | 37.62M | 70.67M | 177.66M | 293.58M | 583.91M | 716.48M | 973.58M | 1.14B | 1.41B | 859.28M | 324.56M | 324.49M | 23.14M | 91.01M | 138.79M | 325.06M |
| Taxes | -2.61M | -22.98M | -24.61M | -14.80M | -10.35M | 5.17M | -12.25M | -80.02M | -122.47M | -226.96M | -337.17M | -382.66M | -456.04M | -285.13M | -25.47M | -68.29M | -11.24M | -38.63M | -43.06M | -83.38M |
| Non-controlling/minority interest | -779.95K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| After tax other income/expense | 0 | 0 | 0 | 0 | 0 | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | 11.94M | 60.75M | 96.27M | -602.88M | 27.27M | 75.84M | 165.41M | 213.56M | 461.44M | 489.52M | 636.41M | 753.17M | 952.58M | 574.15M | 299.09M | 256.20M | 11.90M | 52.38M | 95.73M | 241.68M |
| Net income | 11.94M | 60.75M | 96.27M | -602.88M | 27.27M | 75.84M | 165.41M | 213.56M | 461.44M | 489.52M | 636.41M | 753.17M | 952.58M | 574.15M | 299.09M | 256.20M | 11.90M | 52.38M | 95.73M | 241.68M |
| Dilution adjustment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Preferred dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted net income available to common stockholders | 11.94M | 60.75M | 96.27M | -602.88M | 27.27M | 75.84M | 165.41M | 213.56M | 461.44M | 489.52M | 636.41M | 753.17M | 952.58M | 574.15M | 299.09M | 256.20M | 11.90M | 52.38M | 95.73M | 241.68M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 47.44M | 125.50M | 6.31M | -116.93M | 182.12M | 272.29M | 416.01M | 523.75M | 671.69M | 804.25M | 1.08B | 1.25B | 1.61B | 1.20B | 803.57M | 759.53M | 481.17M | 660.04M | 757.44M | 964.34M |
| EBIT | -14.57M | 38.03M | -99.77M | -200.41M | 117.32M | 166.97M | 304.07M | 390.09M | 515.55M | 616.27M | 893.82M | 1.03B | 1.23B | 802.61M | 378.22M | 312.72M | 36.45M | 188.48M | 266.63M | 448.94M |
| Total operating expenses | -1.77B | -2.42B | -2.84B | -2.78B | -1.47B | -1.81B | -2.38B | -2.52B | -3.10B | -3.23B | -3.56B | -4.14B | -5.48B | -5.26B | -4.97B | -5.02B | -5.53B | -6.37B | -6.98B | -7.92B |
| Prepaid expenses | 0 | 0 | 0 | 0 | 0 | 0 | 23.37M | 68.20M | 144.36M | 250.16M | 384.15M | 14.07M | 34.47M | 29.22M | 22.55M | 28.34M | 39.25M | 38.91M | 49.34M | 59.72M |
| Deferred income, current | — | — | — | — | — | — | — | — | 58.30M | — | 10.45M | 42.44M | 14.27M | 3.43M | 13.38M | 15.87M | 38.30M | 86.15M | 63.50M | 44.63M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 46.66M | 36.72M | 25.82M | 12.82M | 0 | 0 | 0 | 0 | 68.76M | 20.68M | 161.67M | 248.16M | 209.18M | 156.81M |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 66.21M | 74.38M | 67.54M | 82.93M | 93.39M | 88.69M | 83.89M | 103.00M | 103.08M | 89.83M | 92.33M | 155.08M | 151.52M | 261.39M | 203.32M | 216.40M | 228.12M | 231.83M | 228.76M | 230.57M |
| Deferred income, non-current | 0 | 0 | — | — | 0 | — | — | — | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — |
| Minority interest | 6.73M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -21.62M | -23.73M | -24.35M | -24.35M | 0 | 0 | 0 | 0 | -30.45M | -71.62M | -310.43M | -54.32M | -242.40M | -220.43M | -184.66M | -37.52M | -47.27M | 0 | -31.48M | -31.48M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Open Your Free Demat Account Now!
Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800