Sunrise Efficient Marketing Li (SEML.BO)
INR 170.45
(1.97%)
INR 170.45
(1.97%)
| Breakdown | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
| Revenue | 1.1 Billion | 968.33 Million | 642.74 Million | 261.37 Million |
| Cost of Revenue | 961.82 Million | 835.22 Million | 559.17 Million | 248.96 Million |
| Gross Profit | 145.57 Million | 133.11 Million | 83.56 Million | 12.41 Million |
| Operating Expenses | 28.33 Million | 19.76 Million | 16.38 Million | 6.17 Million |
| Selling, General and Administrative Expenses | 28.33 Million | 19.64 Million | 16.37 Million | 6.16 Million |
| Research and Development Expenses | - | - | - | - |
| Other Expenses | - | -118 Thousand | -2000.00 | -3000.00 |
| Cost and Expenses | 990.15 Million | 854.98 Million | 575.55 Million | 255.13 Million |
| Operating Income | 117.23 Million | 113.34 Million | 67.18 Million | 6.24 Million |
| Interest Expense | 14.39 Million | 9.9 Million | 7.69 Million | 3.74 Million |
| Income Tax Expense | 29.22 Million | 27.9 Million | 17.77 Million | 766 Thousand |
| Earnings before Tax | 110.33 Million | 107.93 Million | 66.62 Million | 2.72 Million |
| Net Income | 81.1 Million | 80.02 Million | 48.85 Million | 1.95 Million |
| Earnings Per Share Basic | 5.41 | 5.37 | 4.50 | 0.65 |
| Earnings Per Share Diluted | 5.41 | 5.37 | 4.50 | 0.65 |
| Weighted Average Shares Outstanding | 14.99 Million | 14.9 Million | 10.85 Million | 2.99 Million |
| Weighted Average Shares Outstanding (Diluted) | 14.99 Million | 14.9 Million | 10.85 Million | 2.99 Million |
| Gross Margin | 0.13 | 0.14 | 0.13 | 0.05 |
| EBIT Margin | 0.12 | 0.12 | 0.11 | 0.02 |
| Profit Margin | 0.07 | 0.08 | 0.08 | 0.01 |
| EBITDA | 128.44 Million | 120.08 Million | 67.94 Million | 6.35 Million |
| Earnings Before Tax Margin | 0.11 | 0.12 | 0.10 | 0.02 |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 FY |
|---|---|---|---|---|---|---|
| Revenue | 548.6 Million | 1.1 Billion | 610.96 Million | 496.43 Million | 608.1 Million | 968.33 Million |
| Cost of Revenue | 478.96 Million | 961.82 Million | 525.63 Million | 436.18 Million | 497.05 Million | 835.22 Million |
| Gross Profit | 69.64 Million | 145.57 Million | 85.32 Million | 60.24 Million | 111.05 Million | 133.11 Million |
| Operating Expenses | 12.85 Million | 28.33 Million | 16.69 Million | 11.64 Million | 21.97 Million | 19.76 Million |
| Selling, General and Administrative Expenses | 12.85 Million | - | 16.69 Million | 11.64 Million | 21.97 Million | - |
| Research and Development Expenses | - | - | - | - | - | - |
| Other Expenses | - | - | - | - | - | -118 Thousand |
| Cost and Expenses | 491.81 Million | 990.15 Million | 542.33 Million | 447.82 Million | 519.02 Million | 854.98 Million |
| Operating Income | 56.79 Million | 117.23 Million | 68.63 Million | 48.6 Million | 89.08 Million | 113.34 Million |
| Interest Expense | 3.66 Million | 14.39 Million | 7.16 Million | 7.22 Million | 5.88 Million | 9.9 Million |
| Income Tax Expense | 13.8 Million | 29.22 Million | 17.58 Million | 11.64 Million | 23.15 Million | 27.9 Million |
| Earnings before Tax | 55.99 Million | 110.33 Million | 64.88 Million | 45.45 Million | 89.07 Million | 107.93 Million |
| Net Income | 42.18 Million | 81.1 Million | 47.29 Million | 33.8 Million | 65.91 Million | 80.02 Million |
| Earnings Per Share Basic | 2.81 | - | 3.15 | 2.25 | 4.39 | - |
| Earnings Per Share Diluted | 2.81 | - | 3.15 | 2.25 | 4.39 | - |
| Weighted Average Shares Outstanding | 15 Million | - | 14.99 Million | 14.99 Million | 14.99 Million | 14.9 Million |
| Weighted Average Shares Outstanding (Diluted) | 15 Million | - | 14.99 Million | 14.99 Million | 14.99 Million | 14.9 Million |
| Gross Margin | 0.13 | 0.13 | 0.14 | 0.12 | 0.18 | 0.14 |
| EBIT Margin | 0.11 | - | 0.12 | 0.10 | 0.15 | - |
| Profit Margin | 0.08 | 0.07 | 0.08 | 0.07 | 0.11 | 0.08 |
| EBITDA | 62.04 Million | - | 70.7 Million | 49.92 Million | 90.31 Million | - |
| Earnings Before Tax Margin | 0.10 | 0.11 | 0.11 | 0.10 | 0.15 | 0.12 |
AGE
WEB
EKENNIS
RIBATEX
EIGHTY
PLTYF