Stove Kraft Limited (NSE:STOVEKRAFT)

Stove Kraft Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Revenue	15,316	14,498	13,643	12,838	11,364	8,590
Revenue Growth (YoY)	7.89%	6.27%	6.27%	12.98%	32.30%	28.23%
Cost of Revenue	9,706	9,220	8,780	8,733	7,821	5,652
Gross Profit	5,610	5,278	4,863	4,105	3,542	2,937
Selling, General & Admin	2,260	2,207	2,101	1,776	1,420	1,001
Other Operating Expenses	1,689	1,519	1,477	1,296	1,041	792.52
Operating Expenses	4,740	4,473	4,165	3,432	2,791	1,937
Operating Income	869.71	804.63	698.09	673.17	751.17	1,001
Interest Expense	-291.06	-302.93	-229.94	-155.17	-104.79	-181.03
Interest & Investment Income	4.65	4.65	7.74	7.25	3.39	5.07
Currency Exchange Gain (Loss)	-8.8	-8.8	-15.16	-43.95	-4.78	-9.52
Other Non Operating Income (Expenses)	5.32	5.08	-1.05	-10.06	-2.94	-2.87
EBT Excluding Unusual Items	579.82	502.63	459.68	471.24	642.05	812.19
Impairment of Goodwill	-1.15	-1.15	-0.17	-	-	-
Gain (Loss) on Sale of Assets	-13.6	-13.6	-12.84	1.56	-16.65	0.51
Other Unusual Items	-	-	8.84	-	-	1.84
Pretax Income	565.07	487.88	455.51	472.8	625.4	814.54
Income Tax Expense	111.26	102.83	114.16	115.1	63.25	-0.02
Earnings From Continuing Operations	453.81	385.05	341.35	357.7	562.15	814.56
Minority Interest in Earnings	-	-	-	-	-	-0.03
Net Income	453.81	385.05	341.35	357.7	562.15	814.53
Net Income to Common	453.81	385.05	341.35	357.7	562.15	814.53
Net Income Growth	32.19%	12.80%	-4.57%	-36.37%	-30.99%	2476.81%
Shares Outstanding (Basic)	33	33	33	33	33	31
Shares Outstanding (Diluted)	33	33	33	33	33	31
Shares Change (YoY)	-0.21%	0.15%	0.29%	-0.63%	7.19%	2.69%
EPS (Basic)	13.72	11.65	10.33	10.87	17.21	26.70
EPS (Diluted)	13.71	11.64	10.30	10.86	16.96	26.33
EPS Growth	32.54%	13.01%	-5.16%	-35.97%	-35.59%	2409.06%
Free Cash Flow	452.03	478.5	-10.86	-222.41	-1,173	466.22
Free Cash Flow Per Share	13.65	14.46	-0.33	-6.75	-35.38	15.07
Dividend Per Share	-	3.000	2.500	-	-	-
Dividend Growth	-	20.00%	-	-	-	-
Gross Margin	36.63%	36.40%	35.65%	31.98%	31.17%	34.19%
Operating Margin	5.68%	5.55%	5.12%	5.24%	6.61%	11.65%
Profit Margin	2.96%	2.66%	2.50%	2.79%	4.95%	9.48%
Free Cash Flow Margin	2.95%	3.30%	-0.08%	-1.73%	-10.32%	5.43%
EBITDA	1,432	1,315	1,084	964.66	941.34	1,137
EBITDA Margin	9.35%	9.07%	7.94%	7.51%	8.28%	13.23%
D&A For EBITDA	562.54	510.39	385.78	291.49	190.17	136.21
EBIT	869.71	804.63	698.09	673.17	751.17	1,001
EBIT Margin	5.68%	5.55%	5.12%	5.24%	6.61%	11.65%
Effective Tax Rate	19.69%	21.08%	25.06%	24.34%	10.11%	-
Revenue as Reported	15,320	14,502	13,644	12,803	11,348	8,605
Advertising Expenses	-	488.35	435.21	342.15	282.49	184.83

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.