EMSLIMITEDWaste Management
EMS Ltd — Profit & Loss Statement
₹259.85
-5.99%
EMS Ltd Profit & Loss Statement (Annual)
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Tax Effect Of Unusual Items | 0.00 | 0.00 | 791.81 | 3986.03 | — |
| Tax Rate For Calcs | 0.26 | 0.26 | 0.26 | 0.27 | — |
| Normalized EBITDA | 267.03 Cr | 219.60 Cr | 151.36 Cr | 110.04 Cr | — |
| Net Income From Continuing Operation Net Minority Interest | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Reconciled Depreciation | 9.62 Cr | 6.53 Cr | 2.58 Cr | 2.15 Cr | — |
| Reconciled Cost Of Revenue | 662.34 Cr | 548.03 Cr | 356.97 Cr | 229.30 Cr | — |
| EBITDA | 267.03 Cr | 219.60 Cr | 151.36 Cr | 110.04 Cr | — |
| EBIT | 257.42 Cr | 213.07 Cr | 147.96 Cr | 107.52 Cr | — |
| Net Interest Income | -8.43 Cr | -6.28 Cr | 1.00 Cr | -2.55 Cr | — |
| Interest Expense | 8.43 Cr | 6.28 Cr | 0.08 Cr | 0.02 Cr | — |
| Normalized Income | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Net Income From Continuing And Discontinued Operation | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Total Expenses | 724.28 Cr | 596.00 Cr | 391.43 Cr | 249.86 Cr | — |
| Diluted Average Shares | 5.55 Cr | 5.19 Cr | 5.55 Cr | 5.55 Cr | — |
| Basic Average Shares | 5.55 Cr | 5.19 Cr | 5.55 Cr | 5.55 Cr | — |
| Diluted EPS | 33.05 | 29.38 | 19.39 | 14.21 | — |
| Basic EPS | 33.05 | 29.38 | 19.39 | 14.21 | — |
| Diluted NI Availto Com Stockholders | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Net Income Common Stockholders | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Otherunder Preferred Stock Dividend | 0.00 | 0.00 | 0.00 | 0.00 | — |
| Net Income | 183.54 Cr | 152.38 Cr | 107.69 Cr | 78.93 Cr | — |
| Minority Interests | -0.24 Cr | -0.28 Cr | -1.16 Cr | — | — |
| Net Income Including Noncontrolling Interests | 183.78 Cr | 152.66 Cr | 108.85 Cr | 78.93 Cr | — |
| Net Income Continuous Operations | 183.78 Cr | 152.66 Cr | 108.85 Cr | 78.93 Cr | — |
| Tax Provision | 65.20 Cr | 54.13 Cr | 39.03 Cr | 28.56 Cr | — |
| Pretax Income | 248.98 Cr | 206.79 Cr | 147.88 Cr | 107.49 Cr | — |
| Other Non Operating Income Expenses | 15.87 Cr | 15.76 Cr | 0.21 Cr | 0.05 Cr | — |
| Net Non Operating Interest Income Expense | -8.43 Cr | -6.28 Cr | 1.00 Cr | -2.55 Cr | — |
| Interest Expense Non Operating | 8.43 Cr | 6.28 Cr | 0.08 Cr | 0.02 Cr | — |
| Operating Income | 241.55 Cr | 197.32 Cr | 146.67 Cr | 109.99 Cr | — |
| Operating Expense | 61.94 Cr | 47.97 Cr | 34.46 Cr | 20.56 Cr | — |
| Other Operating Expenses | 21.16 Cr | 15.34 Cr | 6.76 Cr | 4.62 Cr | — |
| Depreciation And Amortization In Income Statement | 9.62 Cr | 6.53 Cr | 3.40 Cr | 2.52 Cr | — |
| Depreciation Income Statement | 9.62 Cr | 6.53 Cr | 3.40 Cr | 2.52 Cr | — |
| Gross Profit | 303.49 Cr | 245.28 Cr | 181.13 Cr | 130.55 Cr | — |
| Cost Of Revenue | 662.34 Cr | 548.03 Cr | 356.97 Cr | 229.30 Cr | — |
| Total Revenue | 965.83 Cr | 793.31 Cr | 538.10 Cr | 359.85 Cr | — |
| Operating Revenue | 965.83 Cr | 793.31 Cr | 538.10 Cr | 359.85 Cr | — |
| Total Unusual Items | — | 5.94 Cr | 3000.00 | 15000.00 | 0.00 |
| Total Unusual Items Excluding Goodwill | — | 5.94 Cr | 3000.00 | 15000.00 | 0.00 |
| Interest Income | — | 9.14 Cr | 4.84 Cr | 3.19 Cr | 5.15 Cr |
| Rent Expense Supplemental | — | 0.40 Cr | 0.37 Cr | 0.36 Cr | 0.12 Cr |
| Special Income Charges | — | 5.94 Cr | 3000.00 | 15000.00 | 0.00 |
| Other Special Charges | — | -6.55 Cr | -0.06 Cr | -15000.00 | — |
| Write Off | — | 0.61 Cr | 0.06 Cr | 0.00 | 0.00 |
| Total Other Finance Cost | — | 6.28 Cr | 3.76 Cr | 5.72 Cr | 4.01 Cr |
| Interest Income Non Operating | — | 9.14 Cr | 4.84 Cr | 3.19 Cr | 5.15 Cr |
| Amortization | — | 0.02 Cr | 0.00 | 0.00 | 3000.00 |
| Selling General And Administration | — | 3.89 Cr | 4.60 Cr | 2.41 Cr | 1.00 Cr |
| Selling And Marketing Expense | — | 0.46 Cr | 0.11 Cr | 5000.00 | 0.00 |
| General And Administrative Expense | — | 3.43 Cr | 4.49 Cr | 2.41 Cr | 1.00 Cr |
| Rent And Landing Fees | — | 0.40 Cr | 0.37 Cr | 0.36 Cr | 0.12 Cr |
All figures in ₹ Crores. Source: NSE/BSE filings via Bull Run.
More on EMS Ltd
Data from NSE/BSE public filings. Educational purposes only. Bull Run is not SEBI-registered. Not investment advice.