CIE Automotive India Limited (BOM:532756)
India · Delayed Price · Currency is INR 350.45
+1.20 (0.34%)
At close: Nov 4, 2026
CIE Automotive India Income Statement
Financials in millions INR. Fiscal year is January - December.
Millions INR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 102,587 | 94,065 | 89,641 | 92,803 | 87,530 | 67,651 |
| 102,587 | 94,065 | 89,641 | 92,803 | 87,530 | 67,651 | |
Revenue Growth | 12.44% | 4.93% | -3.41% | 6.02% | 29.39% | 11.82% |
Cost of Revenue | 52,694 | 48,820 | 47,702 | 50,849 | 49,292 | 34,692 |
Gross Profit | 49,893 | 45,245 | 41,938 | 41,955 | 38,238 | 32,959 |
Selling, General & Admin | 11,934 | 11,559 | 10,400 | 10,198 | 9,255 | 9,316 |
Other Operating Expenses | 22,615 | 19,719 | 17,283 | 17,268 | 16,894 | 13,846 |
Operating Expenses | 38,348 | 34,858 | 30,989 | 30,687 | 29,111 | 25,895 |
Operating Income | 11,545 | 10,387 | 10,949 | 11,267 | 9,127 | 7,064 |
Interest Expense | -275.43 | -220.74 | -756.87 | -1,047 | -223.8 | -331 |
Interest & Investment Income | 171.47 | 171.47 | 160.62 | 411.3 | 129.69 | 62 |
Earnings From Equity Investments | 36.15 | 23.17 | 26.97 | -4.85 | 22 | 12 |
Other Non Operating Income (Expenses) | 207.21 | -27.48 | 30.45 | -26.8 | 39.14 | -18 |
EBT Excluding Unusual Items | 11,685 | 10,333 | 10,410 | 10,600 | 9,094 | 6,789 |
Merger & Restructuring Charges | - | - | - | - | - | -128 |
Gain (Loss) on Sale of Investments | 479.62 | 479.62 | 419.93 | 166 | 27.7 | - |
Gain (Loss) on Sale of Assets | 1.81 | 1.81 | 16.85 | -7.41 | 13.72 | 26 |
Other Unusual Items | - | - | - | - | 378.73 | - |
Pretax Income | 12,166 | 10,814 | 10,847 | 10,759 | 9,514 | 6,687 |
Income Tax Expense | 2,906 | 2,585 | 2,644 | 2,782 | 2,401 | 2,729 |
Earnings From Continuing Operations | 9,260 | 8,230 | 8,203 | 7,976 | 7,113 | 3,958 |
Earnings From Discontinued Operations | 69.98 | 52.02 | 72.08 | 3,275 | -8,475 | -29 |
Net Income | 9,330 | 8,282 | 8,275 | 11,251 | -1,362 | 3,929 |
Net Income to Common | 9,330 | 8,282 | 8,275 | 11,251 | -1,362 | 3,929 |
Net Income Growth | 15.35% | 0.08% | -26.45% | - | - | 269.27% |
Shares Outstanding (Basic) | 379 | 379 | 379 | 379 | 379 | 379 |
Shares Outstanding (Diluted) | 379 | 379 | 379 | 379 | 379 | 379 |
Shares Change | -0.07% | - | 0.00% | 0.03% | 0.04% | 0.03% |
EPS (Basic) | 24.60 | 21.83 | 21.81 | 29.66 | -3.59 | 10.37 |
EPS (Diluted) | 24.60 | 21.83 | 21.81 | 29.66 | -3.59 | 10.36 |
EPS Growth | 15.43% | 0.08% | -26.46% | - | - | 269.50% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | - | 8,806 | 4,942 | 8,529 | 2,915 | 5,244 |
Free Cash Flow Per Share | - | 23.21 | 13.03 | 22.48 | 7.68 | 13.83 |
Dividend Per Share | - | 7.000 | 7.000 | 5.000 | 2.500 | 2.500 |
Dividend Growth | - | 0% | 40.00% | 100.00% | 0% | - |
Gross Margin | 48.63% | 48.10% | 46.78% | 45.21% | 43.69% | 48.72% |
Operating Margin | 11.25% | 11.04% | 12.21% | 12.14% | 10.43% | 10.44% |
Profit Margin | 9.09% | 8.80% | 9.23% | 12.12% | -1.56% | 5.81% |
Free Cash Flow Margin | - | 9.36% | 5.51% | 9.19% | 3.33% | 7.75% |
EBITDA | 15,038 | 13,690 | 13,999 | 14,247 | 10,231 | 10,111 |
EBITDA Margin | 14.66% | 14.55% | 15.62% | 15.35% | 11.69% | 14.95% |
D&A For EBITDA | 3,493 | 3,303 | 3,050 | 2,980 | 1,104 | 3,047 |
EBIT | 11,545 | 10,387 | 10,949 | 11,267 | 9,127 | 7,064 |
EBIT Margin | 11.25% | 11.04% | 12.21% | 12.14% | 10.43% | 10.44% |
Effective Tax Rate | 23.89% | 23.90% | 24.37% | 25.86% | 25.23% | 40.81% |
Revenue as Reported | 103,834 | 95,077 | 91,037 | 93,624 | 88,113 | 68,119 |