Weizmann Ltd
NSE: WEIZMANIND BSE: 523011
₹81.59
(0.84%)
Mon, 16 Mar 2026, 09:18 pm
Market Cap1.24B
PE Ratio0
Dividend0.60
Weizmann 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 | 7.96B | 10.29B | 13.06B | 17.78B | 21.87B | 632.07M | 468.45M | 516.28M | 591.43M | 504.40M | 540.35M | 838.78M | 868.56M | 1.05B | 963.50M | 976.16M | 998.37M | 1.35B | 1.23B | 1.17B |
| Gross profit | — | — | — | — | — | 622.13M | 35.17M | 31.49M | 71.09M | 58.29M | 61.93M | 72.75M | 79.24M | 201.28M | 176.09M | 139.81M | 83.50M | 177.82M | 187.71M | 187.75M |
| Operating expenses (excl. COGS) | -7.61B | -10.12B | -13.18B | -17.42B | -21.58B | -537.89M | -36.28M | -36.73M | -39.68M | -42.79M | -52.03M | -35.70M | -54.51M | -105.08M | -100.26M | -55.06M | -56.14M | -79.89M | -61.43M | -65.98M |
| Selling/general/admin expenses, total | — | — | — | — | — | — | -36.28M | -36.73M | -41.03M | -42.79M | -52.03M | -32.01M | -52.31M | -100.73M | -99.37M | -54.13M | -55.20M | -80.78M | -62.69M | -64.67M |
| Research & development | — | — | — | — | — | — | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — |
| Selling/general/admin expenses, other | — | — | — | — | — | — | -36.28M | -36.73M | -41.03M | -42.79M | -52.03M | -32.01M | -52.31M | -100.73M | -99.37M | -54.13M | -55.20M | -80.78M | -62.69M | -64.67M |
| Other operating expenses, total | -7.61B | -10.12B | -13.18B | -17.42B | -21.58B | -537.89M | 0 | 0 | 1.35M | 0 | 0 | -3.70M | -2.20M | -4.35M | -890.00K | -936.00K | -943.00K | 889.00K | 1.26M | -1.31M |
| Operating income | 66.83M | 91.67M | -223.63M | 277.86M | 201.54M | 11.89M | -1.11M | -5.24M | 31.41M | 15.51M | 9.90M | 37.04M | 24.73M | 96.21M | 75.83M | 84.75M | 27.36M | 97.93M | 126.29M | 121.78M |
| Non-operating income, total | -17.16M | 0 | 0 | 0 | 0 | 2.67M | 35.24M | 27.50M | -3.97M | 19.04M | 33.34M | 21.52M | 22.93M | 15.55M | -15.62M | -8.89M | 20.16M | -9.27M | -6.93M | -9.64M |
| Interest expense, net of interest capitalized | -114.13M | -373.90M | -165.33M | -111.14M | -117.58M | -28.57M | -15.54M | -11.08M | -12.03M | -3.45M | -1.13M | -495.00K | -680.00K | -842.00K | -4.55M | -12.79M | -2.76M | -9.48M | -6.39M | -6.94M |
| Interest capitalized | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-operating income, excl. interest expenses | 96.97M | 373.90M | 165.33M | 111.14M | 117.58M | 31.24M | 50.79M | 38.49M | 7.82M | 22.49M | 34.43M | 20.08M | 23.00M | 16.34M | -5.93M | 9.13M | 22.91M | 218.00K | -535.00K | -2.88M |
| Non-operating interest income | — | — | — | — | — | — | 22.47M | 18.02M | 696.00K | 5.11M | 30.48M | 22.11M | 24.11M | 14.66M | 1.76M | 726.00K | 4.04M | 952.00K | 841.00K | 1.09M |
| Miscellaneous non-operating expense | 96.97M | 373.90M | 165.33M | 111.14M | 117.58M | 31.24M | 28.32M | 20.46M | 7.13M | 17.39M | 3.95M | -2.03M | -1.10M | 1.68M | -7.69M | 8.40M | 18.86M | -734.00K | -1.38M | -3.98M |
| Unusual income/expense | — | — | — | — | — | — | — | 90.00K | 235.00K | — | 42.00K | 1.94M | 608.00K | 54.00K | -5.14M | -5.23M | 12.00K | -9.00K | -1.00K | 183.00K |
| Pretax income | 49.45M | 91.67M | 202.95M | 277.86M | 201.54M | 14.56M | 34.14M | 22.27M | 27.44M | 34.55M | 43.24M | 58.56M | 47.67M | 111.76M | 60.21M | 75.86M | 47.52M | 88.66M | 119.36M | 112.13M |
| Taxes | -52.76M | -28.86M | -36.58M | -108.00M | -56.00M | -11.57M | -9.87M | -4.69M | -12.47M | -15.22M | -12.81M | -24.32M | -17.53M | -26.06M | -17.00M | -26.63M | -18.73M | -27.44M | -23.59M | -32.04M |
| Non-controlling/minority interest | 3.09M | -2.70M | -9.38M | -57.28M | 317.00K | 2.44M | 3.17M | 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 | 14.54M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net income before discontinued operations | -80.00K | 60.23M | 166.20M | 123.53M | 155.29M | 18.14M | 27.44M | -42.10M | 38.45M | 35.09M | 38.87M | 35.13M | 30.63M | 63.27M | 29.84M | 51.87M | 34.66M | 42.60M | 89.61M | -35.96M |
| Net income | -80.00K | 60.23M | 166.20M | 123.53M | 155.29M | 18.14M | 27.44M | -42.10M | 38.45M | 35.09M | 38.87M | 35.13M | 30.63M | 63.27M | 29.84M | 51.87M | 34.66M | 42.60M | 89.61M | -35.96M |
| Dilution adjustment | 0 | 0 | 0 | 10.94M | 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 | -80.00K | 60.23M | 166.20M | 134.47M | 155.29M | 18.14M | 27.44M | -42.10M | 38.45M | 35.09M | 38.87M | 35.13M | 30.63M | 63.27M | 29.84M | 51.87M | 34.66M | 42.60M | 89.61M | -35.96M |
| Basic earnings per share (Basic EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Diluted earnings per share (Diluted EPS) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 142.20M | 174.54M | -114.52M | 362.77M | 293.62M | 20.41M | 6.10M | 3.09M | 40.90M | 27.13M | 19.23M | 48.75M | 38.30M | 113.41M | 99.92M | 115.86M | 61.18M | 129.70M | 153.60M | 155.38M |
| EBIT | 66.83M | 91.67M | -223.63M | 277.86M | 201.54M | 11.89M | -1.11M | -5.24M | 31.41M | 15.51M | 9.90M | 37.04M | 24.73M | 96.21M | 75.83M | 84.75M | 27.36M | 97.93M | 126.29M | 121.78M |
| Total operating expenses | -7.89B | -10.20B | -13.29B | -17.50B | -21.67B | -620.18M | -469.56M | -521.52M | -560.02M | -488.90M | -530.45M | -801.74M | -843.83M | -951.05M | -887.67M | -891.41M | -971.01M | -1.25B | -1.10B | -1.05B |
| Prepaid expenses | — | — | — | — | — | — | 452.00K | 499.00K | 843.00K | 848.00K | 644.00K | 570.00K | 448.00K | 40.89M | 2.52M | 2.29M | 2.81M | 2.30M | 1.73M | 1.71M |
| Deferred income, current | — | — | — | — | — | — | — | — | 76.55M | — | — | — | 31.40M | 31.42M | 6.86M | 34.27M | 6.01M | 13.19M | 189.00K | 1.12M |
| Capital and operating lease obligations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254.00K | 0 | 0 | 0 |
| Operating lease liabilities | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred tax liabilities | 307.96M | 291.51M | 267.92M | 247.62M | 262.98M | 8.36M | 7.68M | 3.12M | 10.11M | 9.73M | 11.10M | 16.32M | 37.11M | 6.38M | 15.65M | 16.04M | 20.36M | 17.21M | 16.95M | 16.15M |
| Deferred income, non-current | — | 0 | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — |
| Minority interest | 196.84M | 169.72M | 108.28M | 100.06M | 0 | -6.12M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in accrued expenses | — | — | — | — | 0 | — | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — |
| Common dividends paid | -6.61M | -6.32M | -6.26M | -6.37M | -6.48M | -8.63M | -8.74M | -8.64M | -10.04M | -10.10M | -20.79M | 0 | -10.38M | -10.41M | -218.63M | 0 | -8.64M | -7.93M | -7.93M | -7.93M |
| Preferred dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | -8.74M | 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