Watchlist Manager

Watchlist

Price: 189.94 PKR 1.53% Market Closed

Market Cap: Rs253.6B

E	Engro Fertilizers Ltd KAR:EFERT	PK
	Schrodinger Inc F:43Z	US
A	AngioDynamics Inc F:UG2	US
A	Aspocomp Group Oyj SWB:ACN	FI
F	Fiserv Inc XETRA:FIV	US

Income Statement

Currency: PKR

	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025	Mar-2026
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1 525	0	0	0	2 435	0	0	0	1 848	0	0	0	4 156	0	0	0	6 171	0
Revenue	30 627 N/A	37 140 +21%	38 341 +3%	45 738 +19%	50 129 +10%	55 308 +10%	57 266 +4%	59 399 +4%	61 425 +3%	64 203 +5%	72 070 +12%	70 010 -3%	88 033 +26%	82 238 -7%	72 007 -12%	76 666 +6%	69 537 -9%	67 721 -3%	74 571 +10%	77 100 +3%	77 129 +0%	85 284 +11%	90 935 +7%	97 871 +8%	109 197 +12%	114 630 +5%	118 723 +4%	117 731 -1%	121 355 +3%	108 494 -11%	111 415 +3%	121 744 +9%	105 846 -13%	124 498 +18%	120 503 -3%	120 450 0%	132 363 +10%	139 732 +6%	152 140 +9%	150 497 -1%	157 017 +4%	164 195 +5%	164 247 +0%	194 672 +19%	223 705 +15%	253 497 +13%	254 543 +0%	247 019 -3%	256 675 +4%	213 177 -17%	224 160 +5%	220 284 -2%	237 131 +8%	244 635 +3%
Gross Profit
Cost of Revenue	(20 766)	(23 967)	(24 502)	(27 017)	(28 748)	(31 747)	(33 755)	(36 206)	(39 701)	(40 482)	(45 211)	(42 571)	(56 653)	(52 486)	(47 196)	(53 557)	(56 099)	(51 004)	(55 019)	(56 303)	(58 566)	(58 250)	(62 464)	(65 690)	(78 636)	(79 046)	(81 312)	(81 355)	(86 920)	(72 918)	(73 965)	(82 291)	(76 260)	(81 691)	(78 234)	(79 410)	(92 846)	(96 355)	(106 923)	(105 142)	(119 437)	(121 434)	(121 752)	(140 941)	(151 407)	(174 777)	(180 113)	(175 268)	(184 391)	(147 409)	(149 681)	(146 274)	(172 591)	(171 033)
Gross Profit	9 861 N/A	13 174 +34%	13 839 +5%	18 720 +35%	21 381 +14%	23 561 +10%	23 511 0%	23 193 -1%	21 724 -6%	23 721 +9%	26 859 +13%	27 438 +2%	31 380 +14%	29 752 -5%	24 811 -17%	23 109 -7%	13 438 -42%	16 717 +24%	19 552 +17%	20 797 +6%	18 563 -11%	27 034 +46%	28 470 +5%	32 181 +13%	30 560 -5%	35 585 +16%	37 411 +5%	36 375 -3%	34 435 -5%	35 576 +3%	37 450 +5%	39 453 +5%	29 586 -25%	42 807 +45%	42 268 -1%	41 041 -3%	39 517 -4%	43 377 +10%	45 217 +4%	45 354 +0%	37 580 -17%	42 761 +14%	42 495 -1%	53 731 +26%	72 297 +35%	78 720 +9%	74 430 -5%	71 751 -4%	72 285 +1%	65 768 -9%	74 479 +13%	74 011 -1%	64 540 -13%	73 602 +14%
Operating Income
Operating Expenses	(3 095)	(3 663)	(3 730)	(4 184)	(3 939)	(6 134)	(6 020)	(5 756)	(4 959)	(3 879)	(4 554)	(5 082)	(7 020)	(6 909)	(4 788)	(3 266)	(4 650)	(1 938)	(4 238)	(6 604)	(5 015)	(9 306)	(8 506)	(8 854)	(4 850)	(10 552)	(10 464)	(10 580)	(6 400)	(10 764)	(13 136)	(13 905)	(7 386)	(14 980)	(14 019)	(13 654)	(8 263)	(12 927)	(14 035)	(13 771)	(8 541)	(14 842)	(14 779)	(17 162)	(21 224)	(23 781)	(24 207)	(22 724)	(26 510)	(25 436)	(27 541)	(31 034)	(20 835)	(29 475)
Selling, General & Administrative	(3 013)	(3 458)	(3 493)	(3 917)	(3 332)	(4 528)	(4 673)	(4 801)	(4 298)	(5 247)	(5 500)	(5 490)	(6 968)	(6 151)	(5 942)	(6 562)	(4 571)	(8 046)	(8 999)	(9 184)	(4 950)	(8 911)	(8 722)	(8 895)	(5 946)	(9 493)	(8 680)	(8 821)	(5 643)	(8 482)	(10 160)	(10 873)	(6 708)	(11 009)	(10 807)	(10 316)	(7 479)	(10 655)	(10 833)	(10 982)	(7 755)	(12 661)	(12 994)	(14 448)	(17 352)	(19 531)	(19 916)	(18 543)	(22 186)	(21 550)	(23 274)	(27 057)	(16 195)	(25 481)
R&D	(20)	0	0	0	(40)	0	0	0	(54)	0	0	0	(99)	0	0	0	(69)	0	0	0	(31)	0	0	0	(0)	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation & Amortization	(70)	0	0	0	(51)	0	0	0	(46)	0	0	0	(44)	0	0	0	(55)	0	0	0	(58)	0	0	0	(92)	0	0	0	(183)	0	0	0	(212)	0	0	0	(319)	0	0	0	(495)	0	0	0	(600)	0	0	0	(721)	0	0	0	(737)	0
Other Operating Expenses	8	(205)	(237)	(267)	(516)	(1 606)	(1 346)	(955)	(561)	1 369	947	408	91	(759)	1 154	3 296	45	6 108	4 761	2 581	25	(395)	216	41	1 188	(1 059)	(1 784)	(1 759)	(574)	(2 282)	(2 975)	(3 032)	(466)	(3 971)	(3 212)	(3 339)	(465)	(2 272)	(3 201)	(2 789)	(292)	(2 181)	(1 784)	(2 715)	(3 272)	(4 250)	(4 291)	(4 181)	(3 604)	(3 885)	(4 267)	(3 977)	(3 903)	(3 994)
Operating Income	6 766 N/A	9 511 +41%	10 110 +6%	14 536 +44%	17 442 +20%	17 427 0%	17 491 +0%	17 437 0%	16 765 -4%	19 842 +18%	22 306 +12%	22 356 +0%	24 360 +9%	22 843 -6%	20 023 -12%	19 843 -1%	8 788 -56%	14 780 +68%	15 313 +4%	14 193 -7%	13 548 -5%	17 728 +31%	19 964 +13%	23 327 +17%	25 710 +10%	25 033 -3%	26 947 +8%	25 795 -4%	28 035 +9%	24 812 -11%	24 314 -2%	25 548 +5%	22 200 -13%	27 827 +25%	28 249 +2%	27 386 -3%	31 254 +14%	30 450 -3%	31 183 +2%	31 583 +1%	29 039 -8%	27 920 -4%	27 716 -1%	36 569 +32%	51 074 +40%	54 939 +8%	50 223 -9%	49 027 -2%	45 774 -7%	40 332 -12%	46 939 +16%	42 976 -8%	43 705 +2%	44 127 +1%
Pre-Tax Income
Interest Income Expense	(10 716)	(10 279)	(9 665)	(9 558)	(9 057)	(7 876)	(6 256)	(5 679)	(4 388)	(5 521)	(5 965)	(5 249)	(3 285)	(3 285)	(3 805)	(3 428)	4 745	(1 978)	298	1 358	2 468	1 599	(27)	(735)	(1 449)	(1 564)	(2 229)	(1 933)	(2 155)	(2 605)	(2 413)	(2 416)	(1 797)	324	890	1 031	29	(131)	(69)	(482)	(1 428)	(557)	(873)	(359)	1 435	2 195	1 917	822	(1 631)	(3 539)	(4 486)	(4 534)	(5 368)	(5 553)
Non-Recurring Items	0	0	0	0	(1)	0	0	0	(271)	0	0	0	22	0	0	0	1	4	4	4	676	671	679	679	21	715	708	712	1 518	824	824	820	13	0	18	38	(92)	0	0	0	314	0	393	403	163	163	83	73	(191)	26	1 025	1 044	1 070	1 606
Total Other Income	(1)	0	0	0	0	0	0	0	(211)	0	0	0	(29)	0	0	0	100	0	0	0	(28)	0	0	0	(1)	0	0	0	(1)	0	0	0	882	686	531	369	(1 301)	(1 416)	(1 695)	(1 803)	(1 363)	(1 684)	(1 578)	(1 388)	(2 978)	(2 287)	(1 782)	(1 237)	1 203	1 156	1 161	698	625	485
Pre-Tax Income	(3 952) N/A	(768) +81%	444 N/A	4 979 +1 020%	8 384 +68%	9 551 +14%	11 235 +18%	11 758 +5%	11 895 +1%	14 321 +20%	16 341 +14%	17 107 +5%	21 068 +23%	19 558 -7%	16 218 -17%	16 415 +1%	13 634 -17%	12 806 -6%	15 616 +22%	15 556 0%	16 665 +7%	19 998 +20%	20 616 +3%	23 271 +13%	24 282 +4%	24 184 0%	25 426 +5%	24 574 -3%	27 398 +11%	23 031 -16%	22 725 -1%	23 952 +5%	21 298 -11%	28 837 +35%	29 688 +3%	28 824 -3%	29 890 +4%	28 903 -3%	29 419 +2%	29 299 0%	26 562 -9%	25 679 -3%	25 659 0%	35 225 +37%	49 693 +41%	55 010 +11%	50 441 -8%	48 685 -3%	45 156 -7%	37 975 -16%	44 638 +18%	40 184 -10%	40 031 0%	40 665 +2%
Net Income
Tax Provision	1 017	(100)	(222)	(1 702)	(2 887)	(3 263)	(3 789)	(3 983)	(3 687)	(4 492)	(4 652)	(4 820)	(6 249)	(5 676)	(5 436)	(5 441)	(4 351)	(4 006)	(5 033)	(5 093)	(5 509)	(6 590)	(6 427)	(6 791)	(6 869)	(6 653)	(7 978)	(8 899)	(10 526)	(9 596)	(8 581)	(6 101)	(3 165)	(5 533)	(5 503)	(7 261)	(8 798)	(8 040)	(13 422)	(13 532)	(10 558)	(10 783)	(9 604)	(13 772)	(23 502)	(25 463)	(20 287)	(19 558)	(16 896)	(14 577)	(17 340)	(15 630)	(17 403)	(17 617)
Income from Continuing Operations	(2 935)	(868)	222	3 277	5 497	6 288	7 446	7 775	8 208	9 830	11 688	12 287	14 819	13 882	10 781	10 974	9 283	8 800	10 583	10 462	11 156	13 408	14 189	16 481	17 414	17 531	17 448	15 675	16 871	13 435	14 144	17 851	18 133	23 304	24 186	21 563	21 093	20 863	15 997	15 767	16 003	14 896	16 054	21 453	26 191	29 547	30 153	29 127	28 260	23 398	27 298	24 554	22 628	23 048
Net Income	(2 935) N/A	(868) +70%	222 N/A	3 277 +1 375%	5 497 +68%	6 288 +14%	7 446 +18%	7 775 +4%	8 208 +6%	9 830 +20%	11 688 +19%	12 287 +5%	14 819 +21%	13 882 -6%	10 781 -22%	10 974 +2%	9 283 -15%	8 800 -5%	10 583 +20%	10 462 -1%	11 156 +7%	13 403 +20%	14 179 +6%	16 465 +16%	17 396 +6%	17 507 +1%	17 404 -1%	15 637 -10%	16 835 +8%	13 410 -20%	14 144 +5%	17 851 +26%	18 133 +2%	23 304 +29%	24 186 +4%	21 563 -11%	21 093 -2%	20 863 -1%	15 997 -23%	15 767 -1%	16 003 +2%	14 896 -7%	16 054 +8%	21 453 +34%	26 191 +22%	29 547 +13%	30 153 +2%	29 127 -3%	28 260 -3%	23 398 -17%	27 298 +17%	24 554 -10%	22 628 -8%	23 048 +2%
EPS (Diluted)	-2.74 N/A	-0.76 +72%	0.19 N/A	2.67 +1 305%	4.66 +75%	4.9 +5%	5.63 +15%	5.86 +4%	6.29 +7%	7.4 +18%	8.76 +18%	9.2 +5%	11.11 +21%	10.4 -6%	8.08 -22%	8.22 +2%	6.96 -15%	6.6 -5%	7.89 +20%	7.86 0%	8.36 +6%	10.05 +20%	10.64 +6%	12.35 +16%	13.04 +6%	13.19 +1%	13.14 0%	11.7 -11%	12.6 +8%	10.1 -20%	10.59 +5%	13.37 +26%	13.58 +2%	17.45 +28%	18.11 +4%	16.14 -11%	15.8 -2%	15.63 -1%	11.38 -27%	11.82 +4%	11.98 +1%	11.16 -7%	11.96 +7%	16.06 +34%	19.61 +22%	22.11 +13%	22.62 +2%	21.81 -4%	21.16 -3%	17.52 -17%	20.44 +17%	18.38 -10%	16.95 -8%	17.29 +2%