V Guard Industries Ltd
NSE:VGUARD
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
V Guard Industries Ltd
NSE:VGUARD
|
IN |
|
Grupo Ortiz Properties SOCIMI SA
MAD:YGOP
|
ES |
Income Statement
Earnings Waterfall
V Guard Industries Ltd
Income Statement
V Guard Industries Ltd
| 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-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 |
52
|
47
|
44
|
40
|
41
|
51
|
66
|
83
|
97
|
113
|
130
|
146
|
162
|
159
|
0
|
0
|
0
|
190
|
0
|
0
|
0
|
200
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
73
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
363
|
0
|
0
|
0
|
208
|
0
|
0
|
0
|
|
| Revenue |
3 137
N/A
|
3 168
+1%
|
3 246
+2%
|
3 476
+7%
|
3 980
+14%
|
4 541
+14%
|
5 365
+18%
|
5 891
+10%
|
6 463
+10%
|
7 266
+12%
|
7 915
+9%
|
8 442
+7%
|
9 140
+8%
|
9 646
+6%
|
10 506
+9%
|
11 526
+10%
|
12 549
+9%
|
13 602
+8%
|
14 494
+7%
|
14 699
+1%
|
14 738
+0%
|
15 176
+3%
|
15 870
+5%
|
16 843
+6%
|
17 268
+3%
|
17 459
+1%
|
17 676
+1%
|
17 697
+0%
|
17 906
+1%
|
18 623
+4%
|
19 357
+4%
|
19 974
+3%
|
20 407
+2%
|
21 142
+4%
|
6 424
-70%
|
12 469
+94%
|
18 482
+48%
|
25 940
+40%
|
26 582
+2%
|
26 770
+1%
|
27 076
+1%
|
25 029
-8%
|
22 043
-12%
|
22 040
0%
|
24 071
+9%
|
27 212
+13%
|
28 784
+6%
|
31 628
+10%
|
32 952
+4%
|
34 982
+6%
|
39 513
+13%
|
40 300
+2%
|
40 434
+0%
|
41 260
+2%
|
43 218
+5%
|
44 695
+3%
|
46 540
+4%
|
48 567
+4%
|
51 190
+5%
|
52 793
+3%
|
53 825
+2%
|
55 778
+4%
|
55 668
0%
|
56 137
+1%
|
57 486
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 143)
|
(2 168)
|
(2 206)
|
(2 319)
|
(2 606)
|
(3 077)
|
(3 698)
|
(4 146)
|
(4 592)
|
(5 176)
|
(5 600)
|
(5 991)
|
(6 665)
|
(7 213)
|
(7 668)
|
(8 531)
|
(9 230)
|
(10 407)
|
(10 828)
|
(10 890)
|
(10 884)
|
(11 554)
|
(11 841)
|
(12 525)
|
(12 825)
|
(13 162)
|
(12 965)
|
(12 953)
|
(12 949)
|
(13 379)
|
(13 480)
|
(13 722)
|
(13 898)
|
(15 411)
|
(4 443)
|
(8 671)
|
(12 854)
|
(18 477)
|
(18 371)
|
(18 237)
|
(18 244)
|
(17 054)
|
(14 741)
|
(14 877)
|
(16 274)
|
(18 955)
|
(19 402)
|
(21 402)
|
(22 475)
|
(24 948)
|
(27 518)
|
(28 265)
|
(28 512)
|
(29 728)
|
(29 914)
|
(30 446)
|
(31 245)
|
(33 280)
|
(33 449)
|
(34 242)
|
(34 636)
|
(36 753)
|
(35 403)
|
(35 472)
|
(36 365)
|
|
| Gross Profit |
994
N/A
|
1 000
+1%
|
1 039
+4%
|
1 156
+11%
|
1 374
+19%
|
1 464
+7%
|
1 667
+14%
|
1 745
+5%
|
1 871
+7%
|
2 090
+12%
|
2 314
+11%
|
2 450
+6%
|
2 474
+1%
|
2 434
-2%
|
2 838
+17%
|
2 995
+6%
|
3 319
+11%
|
3 195
-4%
|
3 666
+15%
|
3 809
+4%
|
3 855
+1%
|
3 622
-6%
|
4 030
+11%
|
4 318
+7%
|
4 442
+3%
|
4 297
-3%
|
4 710
+10%
|
4 744
+1%
|
4 957
+4%
|
5 244
+6%
|
5 877
+12%
|
6 252
+6%
|
6 509
+4%
|
5 731
-12%
|
1 981
-65%
|
3 798
+92%
|
5 628
+48%
|
7 463
+33%
|
8 211
+10%
|
8 532
+4%
|
8 831
+4%
|
7 975
-10%
|
7 301
-8%
|
7 163
-2%
|
7 798
+9%
|
8 258
+6%
|
9 382
+14%
|
10 226
+9%
|
10 476
+2%
|
10 034
-4%
|
11 995
+20%
|
12 035
+0%
|
11 922
-1%
|
11 532
-3%
|
13 304
+15%
|
14 248
+7%
|
15 295
+7%
|
15 287
0%
|
17 741
+16%
|
18 550
+5%
|
19 189
+3%
|
19 026
-1%
|
20 265
+7%
|
20 665
+2%
|
21 121
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(733)
|
(726)
|
(729)
|
(806)
|
(957)
|
(1 031)
|
(1 167)
|
(1 209)
|
(1 283)
|
(1 436)
|
(1 639)
|
(1 800)
|
(1 766)
|
(1 586)
|
(1 889)
|
(1 903)
|
(2 201)
|
(2 209)
|
(2 715)
|
(2 887)
|
(2 901)
|
(2 508)
|
(2 839)
|
(3 051)
|
(3 257)
|
(3 115)
|
(3 506)
|
(3 532)
|
(3 615)
|
(3 597)
|
(4 048)
|
(4 256)
|
(4 477)
|
(3 785)
|
(1 561)
|
(2 930)
|
(4 360)
|
(5 421)
|
(5 967)
|
(6 020)
|
(6 182)
|
(5 634)
|
(5 651)
|
(5 552)
|
(5 666)
|
(5 493)
|
(6 321)
|
(7 005)
|
(7 583)
|
(7 135)
|
(8 763)
|
(9 063)
|
(9 188)
|
(8 975)
|
(10 589)
|
(11 384)
|
(12 098)
|
(11 788)
|
(13 792)
|
(14 447)
|
(15 119)
|
(14 810)
|
(16 457)
|
(16 916)
|
(17 196)
|
|
| Selling, General & Administrative |
(530)
|
(678)
|
(505)
|
(569)
|
(679)
|
(948)
|
(832)
|
(847)
|
(902)
|
(1 229)
|
(1 047)
|
(1 091)
|
(1 081)
|
(1 400)
|
(1 148)
|
(1 192)
|
(1 336)
|
(1 995)
|
(1 751)
|
(1 857)
|
(1 849)
|
(2 298)
|
(1 441)
|
(1 554)
|
(1 697)
|
(2 850)
|
(1 869)
|
(1 919)
|
(1 951)
|
(3 310)
|
(2 224)
|
(2 328)
|
(2 478)
|
(3 453)
|
(505)
|
(1 019)
|
(1 520)
|
(4 819)
|
(2 160)
|
(2 105)
|
(2 197)
|
(4 904)
|
(2 028)
|
(2 075)
|
(2 115)
|
(4 566)
|
(2 295)
|
(2 501)
|
(2 623)
|
(6 028)
|
(2 908)
|
(2 859)
|
(2 880)
|
(7 678)
|
(3 281)
|
(3 679)
|
(3 729)
|
(10 201)
|
(4 215)
|
(4 447)
|
(4 921)
|
(12 944)
|
(5 366)
|
(5 435)
|
(5 293)
|
|
| Research & Development |
0
|
(8)
|
0
|
0
|
0
|
(12)
|
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
|
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 |
(38)
|
(40)
|
(47)
|
(52)
|
(61)
|
(71)
|
(75)
|
(80)
|
(81)
|
(79)
|
(84)
|
(88)
|
(92)
|
(97)
|
(103)
|
(108)
|
(113)
|
(114)
|
(116)
|
(116)
|
(118)
|
(120)
|
(129)
|
(138)
|
(146)
|
(154)
|
(156)
|
(156)
|
(155)
|
(154)
|
(153)
|
(155)
|
(159)
|
(162)
|
(55)
|
(112)
|
(171)
|
(230)
|
(246)
|
(261)
|
(279)
|
(294)
|
(305)
|
(320)
|
(341)
|
(386)
|
(418)
|
(443)
|
(483)
|
(491)
|
(516)
|
(554)
|
(583)
|
(644)
|
(705)
|
(753)
|
(778)
|
(808)
|
(828)
|
(852)
|
(911)
|
(956)
|
(1 002)
|
(1 051)
|
(1 066)
|
|
| Other Operating Expenses |
(165)
|
0
|
(177)
|
(185)
|
(217)
|
0
|
(259)
|
(281)
|
(300)
|
(128)
|
(509)
|
(622)
|
(592)
|
(89)
|
(637)
|
(602)
|
(752)
|
(99)
|
(848)
|
(915)
|
(934)
|
(91)
|
(1 268)
|
(1 357)
|
(1 413)
|
(110)
|
(1 482)
|
(1 458)
|
(1 510)
|
(134)
|
(1 670)
|
(1 772)
|
(1 839)
|
(169)
|
(1 002)
|
(1 799)
|
(2 669)
|
(372)
|
(3 561)
|
(3 654)
|
(3 706)
|
(436)
|
(3 318)
|
(3 155)
|
(3 208)
|
(541)
|
(3 610)
|
(4 063)
|
(4 479)
|
(616)
|
(5 341)
|
(5 652)
|
(5 725)
|
(652)
|
(6 604)
|
(6 952)
|
(7 591)
|
(779)
|
(8 749)
|
(9 148)
|
(9 288)
|
(911)
|
(10 088)
|
(10 430)
|
(10 837)
|
|
| Operating Income |
261
N/A
|
274
+5%
|
310
+13%
|
350
+13%
|
416
+19%
|
433
+4%
|
499
+15%
|
535
+7%
|
587
+10%
|
654
+11%
|
676
+3%
|
650
-4%
|
708
+9%
|
847
+20%
|
948
+12%
|
1 092
+15%
|
1 118
+2%
|
986
-12%
|
951
-4%
|
922
-3%
|
954
+3%
|
1 113
+17%
|
1 192
+7%
|
1 268
+6%
|
1 186
-6%
|
1 182
0%
|
1 204
+2%
|
1 212
+1%
|
1 342
+11%
|
1 647
+23%
|
1 829
+11%
|
1 996
+9%
|
2 032
+2%
|
1 946
-4%
|
420
-78%
|
868
+107%
|
1 268
+46%
|
2 042
+61%
|
2 244
+10%
|
2 513
+12%
|
2 650
+5%
|
2 341
-12%
|
1 652
-29%
|
1 612
-2%
|
2 133
+32%
|
2 764
+30%
|
3 062
+11%
|
3 222
+5%
|
2 894
-10%
|
2 898
+0%
|
3 231
+11%
|
2 971
-8%
|
2 733
-8%
|
2 558
-6%
|
2 715
+6%
|
2 865
+6%
|
3 197
+12%
|
3 499
+9%
|
3 949
+13%
|
4 104
+4%
|
4 070
-1%
|
4 216
+4%
|
3 808
-10%
|
3 750
-2%
|
3 925
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(52)
|
(19)
|
(44)
|
(40)
|
(42)
|
(46)
|
(67)
|
(84)
|
(97)
|
(108)
|
(129)
|
(145)
|
(162)
|
(153)
|
(177)
|
(178)
|
(181)
|
(172)
|
(210)
|
(215)
|
(220)
|
(186)
|
(209)
|
(214)
|
(213)
|
(182)
|
(192)
|
(161)
|
(123)
|
(43)
|
(55)
|
(38)
|
(28)
|
87
|
13
|
25
|
36
|
105
|
74
|
87
|
99
|
121
|
103
|
124
|
138
|
105
|
103
|
45
|
10
|
7
|
(13)
|
(20)
|
(46)
|
(22)
|
(253)
|
(327)
|
(398)
|
(117)
|
(373)
|
(355)
|
(319)
|
(109)
|
(202)
|
(147)
|
(119)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
36
|
36
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(221)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
|
| Total Other Income |
26
|
9
|
21
|
14
|
9
|
9
|
13
|
13
|
14
|
10
|
18
|
19
|
23
|
3
|
26
|
33
|
40
|
7
|
42
|
42
|
39
|
19
|
44
|
44
|
44
|
15
|
55
|
61
|
67
|
15
|
87
|
108
|
123
|
18
|
15
|
39
|
69
|
51
|
134
|
154
|
149
|
41
|
90
|
54
|
35
|
15
|
31
|
30
|
34
|
42
|
72
|
98
|
148
|
24
|
237
|
346
|
318
|
30
|
292
|
190
|
213
|
39
|
192
|
201
|
204
|
|
| Pre-Tax Income |
236
N/A
|
263
+11%
|
288
+10%
|
325
+13%
|
385
+18%
|
395
+3%
|
447
+13%
|
466
+4%
|
505
+8%
|
591
+17%
|
600
+2%
|
559
-7%
|
604
+8%
|
692
+15%
|
797
+15%
|
947
+19%
|
977
+3%
|
822
-16%
|
783
-5%
|
749
-4%
|
773
+3%
|
943
+22%
|
1 026
+9%
|
1 097
+7%
|
1 015
-7%
|
1 014
0%
|
1 066
+5%
|
1 111
+4%
|
1 286
+16%
|
1 610
+25%
|
1 862
+16%
|
2 067
+11%
|
2 128
+3%
|
2 037
-4%
|
448
-78%
|
931
+108%
|
1 372
+47%
|
2 196
+60%
|
2 452
+12%
|
2 754
+12%
|
2 898
+5%
|
2 496
-14%
|
1 844
-26%
|
1 790
-3%
|
2 306
+29%
|
2 881
+25%
|
3 196
+11%
|
3 297
+3%
|
2 938
-11%
|
2 940
+0%
|
3 291
+12%
|
3 051
-7%
|
2 837
-7%
|
2 557
-10%
|
2 700
+6%
|
2 883
+7%
|
3 118
+8%
|
3 403
+9%
|
3 868
+14%
|
3 939
+2%
|
3 964
+1%
|
4 140
+4%
|
3 799
-8%
|
3 803
+0%
|
3 789
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(85)
|
(89)
|
(102)
|
(111)
|
(132)
|
(140)
|
(150)
|
(153)
|
(159)
|
(165)
|
(161)
|
(139)
|
(146)
|
(184)
|
(206)
|
(245)
|
(245)
|
(193)
|
(183)
|
(184)
|
(187)
|
(241)
|
(278)
|
(303)
|
(304)
|
(307)
|
(331)
|
(336)
|
(389)
|
(493)
|
(569)
|
(613)
|
(609)
|
(591)
|
(103)
|
(205)
|
(305)
|
(515)
|
(585)
|
(680)
|
(722)
|
(613)
|
(454)
|
(472)
|
(649)
|
(862)
|
(959)
|
(982)
|
(866)
|
(655)
|
(728)
|
(645)
|
(578)
|
(667)
|
(701)
|
(732)
|
(776)
|
(827)
|
(944)
|
(971)
|
(976)
|
(1 002)
|
(913)
|
(898)
|
(916)
|
|
| Income from Continuing Operations |
151
|
173
|
185
|
213
|
252
|
255
|
297
|
313
|
345
|
426
|
438
|
418
|
458
|
508
|
592
|
704
|
733
|
629
|
599
|
564
|
585
|
701
|
748
|
795
|
712
|
707
|
737
|
776
|
899
|
1 117
|
1 294
|
1 455
|
1 520
|
1 446
|
345
|
725
|
1 066
|
1 680
|
1 865
|
2 072
|
2 173
|
1 883
|
1 387
|
1 316
|
1 656
|
2 019
|
2 237
|
2 315
|
2 072
|
2 284
|
2 563
|
2 406
|
2 260
|
1 890
|
1 999
|
2 152
|
2 341
|
2 576
|
2 923
|
2 968
|
2 988
|
3 137
|
2 886
|
2 905
|
2 873
|
|
| Income to Minority Interest |
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)
|
(3)
|
(8)
|
(10)
|
(14)
|
(16)
|
(11)
|
(9)
|
(7)
|
(6)
|
(11)
|
(11)
|
(9)
|
(14)
|
(7)
|
(7)
|
(6)
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
151
N/A
|
173
+15%
|
185
+7%
|
213
+15%
|
252
+18%
|
255
+1%
|
297
+16%
|
313
+5%
|
345
+10%
|
426
+23%
|
438
+3%
|
418
-5%
|
458
+10%
|
508
+11%
|
592
+17%
|
704
+19%
|
733
+4%
|
629
-14%
|
599
-5%
|
564
-6%
|
585
+4%
|
701
+20%
|
748
+7%
|
795
+6%
|
712
-10%
|
707
-1%
|
737
+4%
|
776
+5%
|
899
+16%
|
1 117
+24%
|
1 294
+16%
|
1 455
+12%
|
1 520
+4%
|
1 446
-5%
|
345
-76%
|
725
+110%
|
1 064
+47%
|
1 672
+57%
|
1 855
+11%
|
2 058
+11%
|
2 157
+5%
|
1 871
-13%
|
1 381
-26%
|
1 311
-5%
|
1 652
+26%
|
2 008
+22%
|
2 225
+11%
|
2 305
+4%
|
2 058
-11%
|
2 277
+11%
|
2 556
+12%
|
2 400
-6%
|
2 261
-6%
|
1 891
-16%
|
1 999
+6%
|
2 152
+8%
|
2 341
+9%
|
2 576
+10%
|
2 923
+13%
|
2 968
+2%
|
2 988
+1%
|
3 137
+5%
|
2 886
-8%
|
2 905
+1%
|
2 873
-1%
|
|
| EPS (Diluted) |
0.36
N/A
|
0.42
+17%
|
0.45
+7%
|
0.51
+13%
|
0.61
+20%
|
0.61
N/A
|
0.72
+18%
|
0.76
+6%
|
0.83
+9%
|
1.02
+23%
|
1.05
+3%
|
1
-5%
|
1.1
+10%
|
1.22
+11%
|
1.41
+16%
|
1.68
+19%
|
1.75
+4%
|
1.51
-14%
|
1.43
-5%
|
1.35
-6%
|
1.4
+4%
|
1.68
+20%
|
1.78
+6%
|
1.89
+6%
|
1.69
-11%
|
1.67
-1%
|
1.75
+5%
|
1.83
+5%
|
2.14
+17%
|
2.63
+23%
|
3.04
+16%
|
3.39
+12%
|
3.53
+4%
|
3.37
-5%
|
0.8
-76%
|
1.68
+110%
|
2.46
+46%
|
3.86
+57%
|
4.28
+11%
|
4.75
+11%
|
4.98
+5%
|
4.33
-13%
|
3.29
-24%
|
3.04
-8%
|
3.83
+26%
|
4.65
+21%
|
5.15
+11%
|
5.33
+3%
|
4.72
-11%
|
5.25
+11%
|
5.89
+12%
|
5.49
-7%
|
5.17
-6%
|
4.35
-16%
|
4.59
+6%
|
4.89
+7%
|
5.36
+10%
|
5.88
+10%
|
6.66
+13%
|
6.76
+2%
|
6.8
+1%
|
7.14
+5%
|
6.56
-8%
|
6.6
+1%
|
6.53
-1%
|
|