Watchlist Manager

Watchlist

Price: 52.36 INR 4.2%

Market Cap: ₹718.6B

	Suzlon Energy Ltd NSE:SUZLON	IN

Income Statement

Currency: INR

	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	Mar-2010	Jun-2010	Sep-2010	Dec-2010	Mar-2011	Jun-2011	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	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
Revenue
Interest Expense	648	899	1 298	1 824	2 763	3 132	3 798	4 725	5 969	0	0	0	10 539	0	0	0	14 580	0	0	0	11 774	0	0	0	13 791	0	0	0	15 184	0	0	0	17 925	0	0	0	17 463	0	0	0	11 263	0	0	0	0	0	0	0	11 015	0	0	0	11 740	0	0	0	12 858	0	0	0	9 634	0	0	0	7 021	0	0	0	3 822	0	0	0	1 047	0	0	0	1 057	0	0	0
Revenue	39 155 N/A	46 646 +19%	56 303 +21%	66 612 +18%	80 822 +21%	84 990 +5%	95 409 +12%	108 439 +14%	137 145 +26%	155 747 +14%	194 166 +25%	231 168 +19%	263 536 +14%	273 012 +4%	251 570 -8%	238 229 -5%	207 792 -13%	189 316 -9%	179 157 -5%	168 017 -6%	180 902 +8%	200 655 +11%	213 771 +7%	219 162 +3%	213 592 -3%	217 503 +2%	223 781 +3%	213 923 -4%	189 135 -12%	180 395 -5%	170 897 -5%	180 942 +6%	204 029 +13%	211 782 +4%	217 482 +3%	216 732 0%	199 544 -8%	178 916 -10%	142 617 -20%	111 691 -22%	94 835 -15%	85 278 -10%	95 208 +12%	109 558 +15%	127 144 +16%	136 429 +7%	120 582 -12%	109 415 -9%	81 162 -26%	68 117 -16%	68 593 +1%	57 539 -16%	50 247 -13%	45 905 -9%	41 946 -9%	37 626 -10%	29 729 -21%	26 525 -11%	25 753 -3%	28 648 +11%	33 457 +17%	39 646 +18%	45 884 +16%	52 433 +14%	65 818 +26%	68 207 +4%	69 029 +1%	67 510 -2%	59 468 -12%	59 409 0%	59 245 0%	60 194 +2%	64 968 +8%	71 695 +10%	78 411 +9%	92 570 +18%	108 513 +17%	119 527 +10%	137 252 +15%	149 846 +9%
Gross Profit
Cost of Revenue	(24 495)	(29 199)	(36 764)	(43 949)	(54 564)	(59 035)	(66 542)	(77 038)	(99 132)	(109 980)	(139 576)	(164 927)	(194 158)	(203 137)	(189 132)	(182 381)	(160 376)	(149 257)	(140 621)	(132 905)	(142 775)	(152 354)	(160 789)	(164 961)	(162 806)	(168 955)	(178 743)	(172 379)	(159 056)	(149 649)	(142 833)	(150 708)	(166 995)	(170 520)	(171 663)	(171 078)	(158 703)	(140 630)	(110 027)	(82 725)	(66 298)	(58 539)	(64 394)	(73 268)	(85 894)	(91 757)	(82 886)	(78 883)	(60 103)	(51 327)	(51 635)	(42 772)	(39 227)	(35 005)	(35 106)	(32 561)	(26 882)	(23 809)	(19 775)	(20 176)	(21 468)	(25 834)	(30 594)	(36 104)	(49 402)	(51 393)	(52 118)	(51 180)	(44 509)	(43 334)	(43 258)	(43 840)	(47 378)	(51 610)	(56 904)	(67 148)	(79 236)	(85 477)	(97 198)	(106 181)
Gross Profit	14 660 N/A	17 447 +19%	19 539 +12%	22 664 +16%	26 258 +16%	25 955 -1%	28 866 +11%	31 400 +9%	38 013 +21%	45 766 +20%	54 590 +19%	66 241 +21%	69 378 +5%	69 876 +1%	62 440 -11%	55 850 -11%	47 416 -15%	40 061 -16%	38 538 -4%	35 114 -9%	38 127 +9%	48 302 +27%	52 982 +10%	54 201 +2%	50 787 -6%	48 547 -4%	45 037 -7%	41 543 -8%	30 079 -28%	30 747 +2%	28 065 -9%	30 235 +8%	37 034 +22%	41 262 +11%	45 819 +11%	45 654 0%	40 842 -11%	38 285 -6%	32 590 -15%	28 967 -11%	28 536 -1%	26 740 -6%	30 815 +15%	36 290 +18%	41 250 +14%	44 673 +8%	37 696 -16%	30 531 -19%	21 059 -31%	16 789 -20%	16 957 +1%	14 767 -13%	11 020 -25%	10 900 -1%	6 840 -37%	5 066 -26%	2 847 -44%	2 718 -5%	5 980 +120%	8 473 +42%	11 989 +41%	13 812 +15%	15 290 +11%	16 330 +7%	16 416 +1%	16 815 +2%	16 912 +1%	16 330 -3%	14 960 -8%	16 075 +7%	15 987 -1%	16 354 +2%	17 590 +8%	20 085 +14%	21 507 +7%	25 422 +18%	29 277 +15%	34 050 +16%	40 055 +18%	43 665 +9%
Operating Income
Operating Expenses	(5 839)	(7 542)	(8 827)	(11 108)	(13 381)	(14 116)	(14 831)	(16 611)	(20 224)	(22 044)	(30 822)	(39 998)	(43 894)	(53 139)	(52 819)	(50 758)	(42 501)	(38 306)	(35 179)	(30 149)	(34 693)	(35 079)	(35 801)	(37 436)	(37 336)	(40 299)	(43 495)	(47 692)	(45 509)	(49 307)	(45 457)	(45 255)	(41 958)	(44 534)	(47 285)	(44 103)	(40 842)	(35 494)	(27 863)	(22 595)	(18 970)	(17 455)	(19 337)	(20 778)	(23 115)	(23 565)	(20 979)	(18 514)	(13 198)	(12 722)	(12 897)	(12 486)	(11 757)	(10 639)	(10 037)	(10 634)	(9 336)	(10 550)	(9 962)	(8 795)	(913)	(10 051)	(10 883)	(11 300)	(10 435)	(11 285)	(11 238)	(10 921)	(9 139)	(10 023)	(9 657)	(9 494)	(9 006)	(9 908)	(10 680)	(12 288)	(13 524)	(16 262)	(18 126)	(19 509)
Selling, General & Administrative	(5 123)	0	0	0	(11 546)	0	0	0	(17 227)	0	0	0	(37 588)	0	0	0	(34 712)	0	0	0	(26 761)	0	0	0	(27 209)	0	0	0	(34 596)	0	0	0	(30 759)	0	0	0	(28 758)	0	0	0	(12 528)	0	0	0	0	0	0	0	(7 921)	0	0	0	(6 327)	0	0	0	(5 224)	0	0	0	(5 262)	0	0	0	(6 956)	0	0	0	(5 864)	0	0	0	(6 310)	0	0	0	(9 791)	0	0	0
Research & Development	0	0	0	0	(118)	0	0	0	(104)	0	0	0	(575)	0	0	0	(1 159)	0	0	0	(1 358)	0	0	0	(1 355)	0	0	0	(1 431)	0	0	0	(2 083)	0	0	0	(1 548)	0	0	0	(789)	0	0	0	0	0	0	0	(1)	0	0	0	(283)	0	0	0	(18)	0	0	0	(60)	0	0	0	(41)	0	0	0	(72)	0	0	0	(102)	0	0	0	(55)	0	0	0
Depreciation & Amortization	(716)	(930)	(1 215)	(1 395)	(1 718)	(1 699)	(1 655)	(2 059)	(2 894)	(3 552)	(4 437)	(5 158)	(5 731)	(6 372)	(6 983)	(7 188)	(6 630)	(6 269)	(5 762)	(5 514)	(6 574)	(6 721)	(6 827)	(7 106)	(6 612)	(4 660)	(4 863)	(5 190)	(7 405)	(7 428)	(7 725)	(7 557)	(7 769)	(7 755)	(7 558)	(8 357)	(8 088)	(7 361)	(6 345)	(4 659)	(3 885)	(3 670)	(3 826)	(3 919)	(3 890)	(3 898)	(3 768)	(3 489)	(3 375)	(3 436)	(3 525)	(3 560)	(3 385)	(3 313)	(3 190)	(3 918)	(2 789)	(4 160)	(4 091)	(3 104)	(2 564)	(2 455)	(2 379)	(2 445)	(2 582)	(2 605)	(2 621)	(2 565)	(2 580)	(2 557)	(2 439)	(2 258)	(1 881)	(1 809)	(1 841)	(2 108)	(2 578)	(2 836)	(3 044)	(3 182)
Other Operating Expenses	0	(6 613)	(7 613)	(9 713)	0	(12 417)	(13 176)	(14 552)	0	(18 492)	(26 385)	(34 840)	0	(46 767)	(45 837)	(43 570)	0	(32 038)	(29 417)	(24 636)	0	(28 359)	(28 976)	(30 330)	(2 162)	(35 640)	(38 632)	(42 501)	(2 078)	(41 879)	(37 732)	(37 699)	(1 348)	(36 780)	(39 728)	(35 746)	(2 450)	(28 132)	(21 518)	(17 936)	(1 767)	(13 785)	(15 513)	(16 861)	(19 225)	(19 667)	(17 211)	(15 025)	(1 902)	(9 286)	(9 373)	(8 927)	(1 762)	(7 328)	(6 847)	(6 717)	(1 306)	(6 391)	(5 873)	(5 692)	6 972	(7 596)	(8 504)	(8 855)	(855)	(8 679)	(8 617)	(8 357)	(622)	(7 466)	(7 218)	(7 236)	(714)	(8 099)	(8 839)	(10 180)	(1 100)	(13 426)	(15 082)	(16 327)
Operating Income	8 821 N/A	9 904 +12%	10 711 +8%	11 555 +8%	12 877 +11%	11 839 -8%	14 035 +19%	14 789 +5%	17 789 +20%	23 722 +33%	23 768 +0%	26 243 +10%	25 484 -3%	16 736 -34%	9 619 -43%	5 091 -47%	4 916 -3%	1 754 -64%	3 359 +92%	4 964 +48%	3 435 -31%	13 223 +285%	17 181 +30%	16 765 -2%	13 450 -20%	8 249 -39%	1 543 -81%	(6 148) N/A	(15 430) -151%	(18 561) -20%	(17 393) +6%	(15 021) +14%	(4 924) +67%	(3 272) +34%	(1 466) +55%	1 551 N/A	(1) N/A	2 791 N/A	4 726 +69%	6 371 +35%	9 567 +50%	9 284 -3%	11 477 +24%	15 511 +35%	18 135 +17%	21 107 +16%	16 718 -21%	12 019 -28%	7 861 -35%	4 069 -48%	4 060 0%	2 280 -44%	(737) N/A	260 N/A	(3 196) N/A	(5 568) -74%	(6 489) -17%	(7 833) -21%	(3 984) +49%	(323) +92%	11 076 N/A	3 761 -66%	4 407 +17%	5 030 +14%	5 981 +19%	5 530 -8%	5 673 +3%	5 408 -5%	5 821 +8%	6 051 +4%	6 330 +5%	6 860 +8%	8 584 +25%	10 178 +19%	10 827 +6%	13 134 +21%	15 753 +20%	17 788 +13%	21 929 +23%	24 156 +10%
Pre-Tax Income
Interest Income Expense	(648)	(899)	(1 298)	(1 824)	(3 179)	(3 111)	(3 516)	(4 443)	(3 097)	(8 481)	(12 139)	(15 070)	(14 203)	(15 139)	(12 712)	(11 934)	(15 082)	(16 637)	(17 003)	(18 487)	(10 479)	(12 156)	(14 736)	(14 292)	(13 458)	(19 979)	(19 271)	(19 552)	(17 203)	(19 215)	(20 334)	(21 313)	(19 864)	(21 818)	(22 366)	(21 250)	(21 845)	(25 365)	(23 942)	(22 652)	(15 500)	(16 850)	(14 534)	(14 482)	(9 907)	(9 786)	(11 675)	(10 396)	(11 903)	(19 545)	(22 031)	(20 296)	(13 521)	(13 318)	(10 828)	(15 277)	(17 068)	(19 149)	(17 123)	(14 472)	(9 649)	(7 941)	(7 230)	(6 334)	(6 204)	(5 682)	(5 537)	(4 922)	(3 711)	(3 758)	(2 835)	(2 141)	(784)	(1 453)	(1 566)	(2 174)	174	(2 895)	(3 514)	(3 937)
Non-Reccuring Items	0	0	0	0	0	(228)	(655)	0	(2 852)	(2 890)	(2 791)	(5 122)	(4 111)	(2 628)	(2 296)	2 555	3 742	2 151	2 147	(373)	(2 533)	(2 160)	32	112	2 272	2 719	513	(387)	(6 430)	(8 237)	(8 893)	(10 595)	(4 873)	(4 546)	(3 876)	(61 257)	(63 117)	(48 937)	(48 612)	11 291	13 470	0	0	0	0	0	4 548	4 496	4 496	4 496	(52)	0	(418)	(418)	(859)	(889)	(2 436)	(728)	7 930	7 960	(25)	9 034	817	817	656	24 691	24 691	24 691	26 649	2 597	2 247	2 247	(539)	(621)	(271)	(271)	0	0	0	0
Gain/Loss on Disposition of Assets	0	0	0	0	(16)	0	0	0	(36)	0	0	0	0	0	0	0	88	0	0	0	(67)	0	0	0	(99)	0	0	0	(232)	0	0	0	(266)	0	0	0	(75)	0	0	0	(16)	0	0	0	0	0	0	0	264	0	0	0	147	0	0	0	(40)	0	0	0	(24)	0	0	0	(105)	0	0	0	543	0	0	0	(83)	0	0	0	(62)	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	681	1 108	1 585	0	2 251	2 026	1 724	0	1 522	1 517	910	(1 672)	85	124	556	(2 447)	1 009	1 030	1 294	(2 892)	857	716	560	(2 679)	727	740	726	(3 123)	733	821	862	(1 681)	827	803	956	888	975	1 000	886	(4 625)	669	621	596	(901)	454	368	294	(807)	250	215	185	(329)	214	225	231	(324)	182	170	180	(386)	275	299	331	(584)	505	611	794	(1 399)	1 141	1 228	1 178
Pre-Tax Income	8 173 N/A	9 004 +10%	9 413 +5%	9 731 +3%	9 683 0%	8 501 -12%	9 866 +16%	10 348 +5%	11 804 +14%	13 032 +10%	9 945 -24%	7 635 -23%	7 170 -6%	1 220 -83%	(3 363) N/A	(2 564) +24%	(6 336) -147%	(11 209) -77%	(9 980) +11%	(12 986) -30%	(11 316) +13%	(1 008) +91%	2 601 N/A	3 141 +21%	(282) N/A	(8 004) -2 738%	(16 186) -102%	(24 794) -53%	(42 187) -70%	(45 156) -7%	(45 904) -2%	(46 369) -1%	(32 606) +30%	(28 908) +11%	(26 968) +7%	(80 231) -198%	(88 161) -10%	(70 779) +20%	(67 007) +5%	(4 128) +94%	5 840 N/A	(6 741) N/A	(2 256) +67%	1 984 N/A	9 116 +359%	12 297 +35%	10 591 -14%	7 005 -34%	(3 907) N/A	(10 312) -164%	(17 401) -69%	(17 419) 0%	(15 430) +11%	(13 022) +16%	(14 516) -11%	(21 441) -48%	(26 840) -25%	(27 459) -2%	(12 961) +53%	(6 649) +49%	1 050 N/A	5 069 +383%	(1 780) N/A	(256) +86%	4 N/A	24 719 +617 875%	24 995 +1%	25 356 +1%	28 917 +14%	5 164 -82%	6 042 +17%	7 297 +21%	6 595 -10%	8 609 +31%	9 601 +12%	11 483 +20%	14 466 +26%	16 034 +11%	19 643 +23%	21 397 +9%
Net Income
Tax Provision	(568)	(885)	(989)	(920)	(1 035)	(640)	(628)	(1 408)	(1 633)	(2 509)	(3 111)	(2 623)	(2 881)	(2 081)	(1 169)	(1 348)	(3 561)	(3 298)	(4 603)	(4 347)	(1 853)	(2 229)	(1 564)	(2 598)	(3 308)	(3 635)	(4 136)	(4 077)	(3 493)	(2 601)	(1 540)	(175)	(1 444)	(2 036)	(2 535)	(3 942)	(3 173)	(2 857)	(2 263)	(940)	236	47	40	31	(117)	(86)	(84)	(79)	16	51	85	201	119	77	54	(66)	(74)	(72)	(97)	(90)	(46)	(50)	(33)	(78)	(1 666)	(2 091)	(1 669)	(1 614)	(44)	392	(27)	(35)	9	8	(0)	(35)	6 250	4 903	12 082	10 903
Income from Continuing Operations	7 605	8 119	8 424	8 811	8 648	7 861	9 238	8 939	10 172	10 523	6 834	5 013	4 289	(862)	(4 533)	(3 913)	(9 897)	(14 508)	(14 584)	(17 334)	(13 169)	(3 237)	1 038	544	(3 590)	(11 638)	(20 322)	(28 871)	(45 680)	(47 758)	(47 444)	(46 544)	(34 050)	(30 943)	(29 503)	(84 173)	(91 334)	(73 636)	(69 269)	(5 067)	6 076	(6 692)	(2 215)	2 016	8 999	12 212	10 508	6 926	(3 892)	(10 262)	(17 317)	(17 218)	(15 311)	(12 945)	(14 462)	(21 506)	(26 914)	(27 529)	(13 056)	(6 737)	1 003	5 020	(1 811)	(332)	(1 662)	22 632	23 330	23 745	28 873	5 557	6 015	7 262	6 604	8 617	9 601	11 448	20 716	20 937	31 725	32 300
Income to Minority Interest	(10)	(24)	(52)	(44)	(8)	0	0	(6)	(428)	(883)	(1 170)	(1 420)	(1 947)	(1 393)	(1 049)	(919)	(90)	(6)	27	170	208	55	68	204	273	289	206	74	80	59	(2)	(110)	282	255	77	113	(243)	(227)	(5)	(3)	0	(15)	(18)	31	61	73	47	94	70	80	140	116	100	95	368	410	496	489	192	137	6	(265)	(256)	(266)	(230)	39	30	31	(383)	(390)	(400)	(401)	0	0	(4)	(12)	0	0	4	12
Equity Earnings Affiliates	0	0	0	0	0	0	0	95	558	581	581	486	23	0	0	40	161	93	(1)	(70)	(278)	(333)	(448)	(419)	(333)	(209)	0	0	0	0	0	0	0	0	0	0	0	(63)	(107)	(142)	(245)	(240)	(260)	(497)	(483)	(583)	(609)	(179)	52	192	266	93	(61)	(45)	(32)	(16)	(5)	(8)	44	(26)	33	41	1	80	(104)	(107)	(116)	(126)	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	7 576 N/A	8 075 +7%	8 352 +3%	8 747 +5%	8 617 -1%	7 838 -9%	9 232 +18%	9 005 -2%	10 299 +14%	10 218 -1%	6 242 -39%	4 076 -35%	2 365 -42%	(2 255) N/A	(5 582) -148%	(4 792) +14%	(9 828) -105%	(14 423) -47%	(14 560) -1%	(17 237) -18%	(13 242) +23%	(3 519) +73%	653 N/A	324 -50%	(4 789) N/A	(11 563) -141%	(20 120) -74%	(28 800) -43%	(47 243) -64%	(49 342) -4%	(49 089) +1%	(48 297) +2%	(35 203) +27%	(32 122) +9%	(30 860) +4%	(85 494) -177%	(91 580) -7%	(73 930) +19%	(69 385) +6%	(5 216) +92%	5 831 N/A	(6 946) N/A	(2 491) +64%	1 552 N/A	8 577 +453%	11 702 +36%	9 945 -15%	6 840 -31%	(3 770) N/A	(9 990) -165%	(16 911) -69%	(17 009) -1%	(15 272) +10%	(12 895) +16%	(14 127) -10%	(21 113) -49%	(26 422) -25%	(27 050) -2%	(12 820) +53%	(6 627) +48%	1 042 N/A	4 796 +360%	(2 068) N/A	(520) +75%	(1 996) -284%	22 561 N/A	23 241 +3%	23 648 +2%	28 490 +20%	5 166 -82%	5 615 +9%	6 861 +22%	6 604 -4%	8 617 +30%	9 597 +11%	11 435 +19%	20 716 +81%	20 937 +1%	31 729 +52%	32 313 +2%
EPS (Diluted)	5.08 N/A	5.12 +1%	5.3 +4%	5.55 +5%	5.49 -1%	4.95 -10%	5.74 +16%	5.5 -4%	6.33 +15%	6.05 -4%	3.76 -38%	2.48 -34%	1.4 -44%	-1.38 N/A	-3.33 -141%	-2.82 +15%	-5.87 -108%	-8.5 -45%	-7.74 +9%	-7.64 +1%	-7.13 +7%	-1.71 +76%	0.33 N/A	0.16 -52%	-2.47 N/A	-5.98 -142%	-10.4 -74%	-14.88 -43%	-24.4 -64%	-22.45 +8%	-21.72 +3%	-20.45 +6%	-14.43 +29%	-11.15 +23%	-10.01 +10%	-25.13 -151%	-28 -11%	-13.23 +53%	-13.26 0%	-0.98 +93%	0.93 N/A	-1.25 N/A	-0.46 +63%	0.29 N/A	1.47 +407%	2.18 +48%	1.47 -33%	1.12 -24%	-0.65 N/A	-1.74 -168%	-2.92 -68%	-2.89 +1%	-2.64 +9%	-2.23 +16%	-2.44 -9%	-3.65 -50%	-4.56 -25%	-4.55 +0%	-1.23 +73%	-0.72 +41%	0.13 N/A	0.58 +346%	-0.25 N/A	-0.06 +76%	-0.21 -250%	2.11 N/A	2.22 +5%	2.11 -5%	2.64 +25%	0.4 -85%	0.43 +7%	0.5 +16%	0.5 N/A	0.64 +28%	0.71 +11%	0.84 +18%	1.51 +80%	1.53 +1%	2.31 +51%	2.32 +0%

Income Statement Balance Sheet Cash Flow Statement

Suzlon Energy Ltd
NSE:SUZLON

Income Statement

Earnings Waterfall
Suzlon Energy Ltd

Income Statement
Suzlon Energy Ltd

See Also

Company

Help

Tools

Stocks

Suzlon Energy Ltd NSE:SUZLON

Income Statement

Earnings Waterfall Suzlon Energy Ltd

Income Statement Suzlon Energy Ltd

See Also

Company

Help

Tools

Stocks

Suzlon Energy Ltd
NSE:SUZLON

Earnings Waterfall
Suzlon Energy Ltd

Income Statement
Suzlon Energy Ltd