Fin Maverick
Foundations VocabularyAccounting & ReportingEconomics & MacroQuant Methods & ProgrammingBusiness & Company AnalysisCorporate Finance & ValuationBehavioural Finance
Banking & Market InfrastructureFixed Income & RatesDerivatives & Structured ProductsPublic EquitiesTransactions & DealsPortfolio ConstructionFunds & AMCs
Private Markets & AlternativesRisk, Treasury & ControlAI & Digital FinanceStochastic Calculus & PricingWealth & Personal FinanceIndian Markets & RegulationProfessional Practice
CalculatorComparison
Frameworks
Explore Bootcamps
Equity ResearchPortfolio ManagementMutual Fund MasteryFinancial LiteracyInvestment Banking Analyst
Private Equity AnalystHedge Funds AnalystBreaking Into VCBreaking Into QuantsAI For Finance
Financial Analyst ProgramRisk Management ProgramPrivate Wealth ManagementDebt Capital MarketsDerivatives Foundation
Explore Internships
Equity Research InternMutual Fund Intern
Portfolio Management InternFinancial Literacy Intern
Explore Micro Courses

Equity Research6

Writing an Investment ThesisBuilding a Discounted Cash FlowReading an Annual Report FastReading a Sector Before a CompanySpotting Quality of Earnings Red FlagsBuilding a Revenue Forecast From Drivers

Portfolio Management3

Rebalancing: When, Why and What It CostsStrategic and Tactical Asset AllocationMeasuring Risk in a Portfolio

Mutual Fund Mastery3

Comparing Funds Without Being FooledHow a NAV Is Struck and Which Day You GetReading a Fund Factsheet Properly

Derivatives Unlocked4

Hedging a Real ExposureThe Greeks, PracticallyFutures, the Basis and What Moves ItReading an Option Payoff

AI For Finance2

Retrieval and Grounding for FinanceDocument Extraction in Finance

Breaking Into Quants4

Backtesting a StrategyHypothesis TestingCleaning Financial DataRegression for Finance

Breaking Into VC3

Sizing a MarketReading a Term Sheet as a FounderHow a Venture Round Actually Works

Financial Analyst Program4

Common Size and Trend AnalysisReading a Cash Flow StatementRatio Analysis That Says SomethingBuilding a Working Capital Schedule

Risk Management Program2

Credit Exposure and How It Is ReducedValue at Risk and What It Hides

Investment Banking Analyst3

Precedent Transactions and Why They DifferReading a Term Sheet StructurallyBuilding a Comparable Companies Table

Private Wealth Management3

Tax Aware Portfolio DecisionsBuilding a Client Risk ProfileGoal Based Planning Arithmetic

Debt Capital Markets3

Analysing an Issuer's CreditDuration and What It Does Not Tell YouBond Pricing and Yield Mechanics

Private Equity Analyst2

Fund Waterfalls and CarryThe LBO in Structure

Hedge Funds Analyst2

Short Selling MechanicsLong Short Mechanics
Courses
Explore Career Roadmaps
Investment Banking AnalystEquity Research AnalystVC AnalystPrivate Equity AnalystHedge Funds Analyst
Quant AnalystAI For FinanceFinancial Analyst ProgramPrivate Wealth ManagementDebt Capital Markets
Risk Management ProgramDerivatives FoundationPortfolio ManagementMutual Fund Mastery
PartnershipsShowdown
Log inSign up
Equity Research Analyst · CoreTrack
1Financial Accounting, Reporting & Analysis
iAccounting System and Standards
Financial AccountingDebits and CreditsAccrual and Cash AccountingAccounting Policies, Estimates and…The Matching PrincipleDouble-Entry AccountingGoing ConcernInd AS and IFRSWhy Two Honest Companies…
iiFinancial Statement Architecture
The Three Financial StatementsConsolidated Financial StatementsStandalone and Consolidated Statements…How to Read a…How to Perform Trend…Which Accounting Rules Apply…
iiiIncome Statement, Profitability and Tax
The Income StatementRevenue vs Income vs ProfitHow to Read an Income StatementThe Profit LadderEBITDA and EBIT Compared,…EBIT vs EBT vs PATOperating ExpenditureTax-Loss CarryforwardWhy a Company's Effective…Deferred TaxDiluted EPSEffective Tax Rate
ivBalance Sheet and Capital Employed
The Balance SheetAsset TypesCapital EmployedReturn on Capital EmployedLiabilitiesBook ValueRetained EarningsOff-Balance-Sheet FinancingHow to Read a Balance SheetTangible Net Worth
vCash Flow and Liquidity
The Cash Flow StatementOperating, Investing and Financing…Operating Cash FlowProfit vs Cash FlowCash Flow From Operations vs EBITDARevenue Growth vs Operating Cash FlowHow to Read a Cash Flow StatementHow to Reconcile Cash…
viRevenue, Receivables and Working Capital
The Working Capital CycleThe Working Capital CycleReturn on Invested CapitalHow Working Capital Affects Cash FlowAccrued and Deferred RevenueRevenueHow to Analyse Revenue QualityAccounts PayableAccounts ReceivableExpected Credit Loss
viiInventory, Cost Accounting and Margins
Cost AbsorptionInventoryCost of Goods SoldFIFO vs Weighted Average CostAmortised Cost vs Fair ValueInventory Write-DownsMargin AnalysisContribution MarginOperating LeverageGross Profit vs Gross MarginHow to Analyse Profit MarginsHow to Interpret Operating…
viiiFixed Assets, Leases and Intangibles
DepreciationDepreciation MethodsAmortisation vs DepreciationAsset ImpairmentCapital ExpenditureAsset Efficiency and Capital IntensityProperty, Plant and EquipmentIntangible AssetsOperating Lease vs Finance…How to Analyse Capex…Why Capitalising Costs Increases…
ixDebt, Equity and Financial Instruments
Equity on the Balance SheetDebt TypesNet Debt and LeverageDebt vs Equity Accounting ClassificationHow to Analyse Debt…Convertible BondsInterest in the AccountsShare CapitalShare DilutionHybrid Instruments
xConsolidation and Business Combinations
ControlSubsidiaryGoodwillAssociate CompanyJoint Venture vs Associate…Intercompany EliminationsThe Equity MethodHow to Analyse Group…
xiCash, Investments and Financial Assets
Cash and Cash EquivalentsHow to Analyse Cash…The Fair Value HierarchyHow to Interpret a…Financial Asset ClassificationMarketable Securities and Short-Term Investments
xiiFinancial Ratios and Performance Diagnostics
Return on CapitalDuPont AnalysisHow to Perform Common-Size AnalysisDebt to EquityLiquidity RatiosLeverage and Coverage RatiosReturn on Equity and the DuPont DecompositionWhich Financial Ratios Matter…
xiiiEarnings Quality, Red Flags and Forensics
Earnings QualityHow to Prepare for…Channel StuffingEarnings ManagementHow to Analyse Related-Party…How to Spot Accounting…Why Frequent Exceptional Items…What an Auditor Change…
xivAnnual Reports, Notes and Disclosure Reading
Notes to the AccountsManagement Discussion and AnalysisSegment ReportingShareholding PatternPro Forma FinancialsAnnual Report vs Investor…How to Read an Annual Report
xvAudit, Assurance and Reporting Reliability
The Statutory Audit and the AuditorAudit MaterialityEmphasis of MatterFinancial RestatementInternal AuditLimited ReviewKey Audit MattersInternal Controls Over Financial ReportingThe Audit OpinionAuditor Independence
2Business, Industry & Company Analysis
iBusiness Fundamentals and Models
The Business EcosystemThe Business ModelStakeholdersThe Business Life CyclePlatform BusinessesHow to Build a…The Value NetworkMonetisationUnit EconomicsThe Profit PoolTake RateB2B vs B2C
iiRevenue and Pricing
The Revenue ModelRevenue Growth vs Monetisation…Pricing PowerRecurring RevenueAverage Revenue Per UserARPU vs Average Order ValuePrice DiscriminationGross Margin vs Contribution MarginFixed Costs vs Variable Costs
iiiOperating Model and Supply Chain
The Operating ModelThe Value ChainThroughputThe Supply ChainVertical IntegrationVertical vs Horizontal IntegrationProcurementCapacity UtilisationJust-in-Time vs Just-in-Case InventoryMake vs Buy
ivCustomers and Brands
Brand EquityCustomer LoyaltyCustomer Segments and the JourneyCustomer EconomicsHow to Analyse Customer…Distribution ChannelsCustomer Acquisition Cost
vCompetitive Advantage and Moats
The Sources of Competitive…Competitive RivalryEconomies of Scale and…Network EffectsSwitching CostsCost Leadership vs DifferentiationHow to Test Whether a Moat Is Eroding
viIndustry Structure and Sector Behaviour
Industry TypesConsolidation and FragmentationSubstitutesBuyer PowerSupplier PowerThe Industry Life CycleHerfindahl-Hirschman IndexSector vs IndustryCompany Analysis vs Industry AnalysisCyclical vs Defensive SectorHow to Apply Porter's…How to Analyse Competitive…
viiMarket Size and Addressable Market
Market SizeMarket Concentration vs Market ShareTop-Down vs Bottom-Up Market SizingDemand DriversThe Adoption CurveGrowth DriversMarket FragmentationMarket ShareHow to Interpret Market Share Changes
viiiInnovation and Technology Shift
InnovationResearch and DevelopmentTechnology Adoption and DiffusionThe Product Life CycleProduct Innovation vs Process InnovationDigital TransformationCannibalisationDisruptive InnovationThe Technology S-Curve
ixCorporate and Business Strategy
Corporate and Business Strategy ComparedHow to Build Business…How Execution Risk Can…Organic and Inorganic Growth ComparedGrowth Investment vs Capital ReturnOrganisation Design and TransformationHorizontal vs Conglomerate DiversificationCentralised vs Decentralised OrganisationCompany Research vs Investment ResearchHow to Separate Facts,…
xManagement and Governance Quality
Management QualityFounder-Led vs Professional ManagementThe PromoterThe BoardInstitutional OwnershipPromoter Ownership vs Institutional…The Agency ProblemIndependent DirectorsInsider OwnershipHow to Analyse Ownership…How Capital Allocation Shapes…
xiStrategic and Business Risk
Business RiskPlatform vs Pipeline BusinessAsset-Light vs Asset-Heavy vs…Commodity vs Branded BusinessHow to Write a…The Business Risk RegisterStrategy in PracticeStrategic Risk vs Financial RiskHow to Evaluate a…How to Build a…
xiiBusiness Research Method
Business AnalysisCompany Filings as a Research SourceCompetitor MappingThe Variant ViewPrimary ResearchPrimary vs Secondary Research
3Corporate Finance & Valuation
iCorporate Finance Fundamentals
Corporate FinanceCorporate Finance vs AccountingAgency CostsThe Financial ObjectiveThe Financing DecisionThe Investment DecisionProfit Maximisation vs Value…How Capital Allocation Affects…
iiTime Value of Money
Time Value of MoneyTime Value of MoneyCompoundingNominal and Effective Annual RatesThe Discount RateNominal vs Real Discount RateAnnuity vs Perpetuity
iiiCash Flow and Value Drivers
ReinvestmentReinvestment RateRevenue GrowthRevenue Growth vs ReinvestmentReturns in Corporate FinanceValue DriversOperating MarginEconomic ProfitFCFF vs FCFEHow to Normalise Earnings…
ivCost of Capital
The Cost of CapitalCost of CapitalSunk Cost vs Opportunity CostHow to Estimate a…Levered and Unlevered BetaCountry Risk PremiumEquity Risk PremiumThe Risk-Free Rate
vCapital Structure
Capital StructureHow to Analyse a…Financial LeverageOperating Leverage vs Financial…RecapitalisationDebt FinancingDebt CapacityGross Debt vs Net DebtEquity FinancingHow Leverage Can Increase…Refinancing RiskFinancial Distress
viCapital Budgeting
Capital BudgetingSunk CostsDiscounted PaybackPayback vs Discounted PaybackNet Present ValueInternal Rate of ReturnProject AppraisalIndependent vs Mutually Exclusive…How to Resolve NPV and IRR Conflicts
viiWorking Capital Finance
Capital RationingWorking Capital FinancingExcess CashCash ManagementShort-Term Financing
viiiPayout Policy
Payout PolicyPayout and Return of CapitalDividendsDividend Yield vs Payout RatioSignallingShare BuybacksDividend vs Buyback
ixValuation Fundamentals
ValuationValuation RangeFCFF vs FCFE ValuationSOTP vs Consolidated ValuationHow to Build a DCF ValuationHow to Build a…How to Build a…Firm Value and Equity ValueReplacement CostShareholder ValueEnterprise-to-Equity Value BridgeSum-of-the-PartsEnterprise Value vs Equity ValueValue vs PriceAsset Value vs Earnings ValueBook Value vs Adjusted Book ValueLiquidation Value vs Going-Concern…
xDiscounted Cash Flow
Discounted Cash FlowTerminal ValueNormalisationThe Forecast HorizonIncremental Cash FlowFree Cash Flow to FirmDiscounted Cash FlowBase Case vs Bull Case vs Bear CaseTwo-Stage vs Three-Stage DCFForward vs Historical FinancialsOperating vs Non-Operating AssetHow to Forecast Free Cash FlowHow to Audit a DCF Model
xiRelative Valuation
Relative ValuationDCF vs Relative ValuationConglomerate DiscountComparable Company AnalysisHow to Select Comparable CompaniesTrading MultiplesTrading Multiples
xiiTransaction Valuation
Transaction ValueDeal Value vs Enterprise ValueSources and UsesAccretion and DilutionHow to Analyse Accretion…Leveraged BuyoutManagement RolloverMinority Interest in ValuationControl Premium vs Minority DiscountPrecedent TransactionsLBO ReturnsTrading Comps vs Precedent TransactionsStrategic Buyer vs Financial BuyerHow to Build an…
xiiiValuation Discipline
Decision Rules in ValuationHow Valuation Ranges Improve…Implied AssumptionsImplied GrowthBase, Bull and BearScenario vs Sensitivity AnalysisMargin of SafetyHow to Check Discount…
4Public Equities & Securities Analysis
iEquity Research Fundamentals
Equity ResearchHow to write an…How to build an…SecuritiesCommon StockSecurity AnalysisEquity vs Debt SecurityEquity Research vs Security AnalysisThe ShareholderPreferred StockHow Market Price, Value…
iiEquity Markets and Listings
The Public CompanyPublic vs Private CompanyHow Listing Changes a…BuybackBuyback vs Rights IssueFollow-On OfferingIPO vs Follow-on OfferingThe Primary MarketThe Secondary MarketBonus Issue vs Stock SplitHow to read an…How Corporate Actions Affect…
iiiMarket Data and Liquidity
Market PriceFair Value vs Market PriceHow to Read Equity…How Liquidity Affects Equity…Volume, Delivery Volume and TurnoverMarket Capitalisation, Free Float…Market Capitalisation and Free FloatShare PricePrice Return and Total ReturnVolume Growth vs Price GrowthPrice Return vs Total ReturnHow to Analyse Share…Market DepthVolatility in Equity MarketsLiquidity vs VolatilityThe IndexTrading ActivityLarge, Mid and Small…
ivSector Research
Sector ResearchSecular GrowthSecular vs Cyclical GrowthCompetitive PositionSector DriversThe ThemeThematic ResearchTop-Down vs Bottom-Up ResearchSector vs Thematic ResearchHow to Research a Listed Company, in OrderHow to Update Research…
vEarnings Analysis
GuidanceHow to Read Management…The Revenue BuildConsensusDriver-Based ForecastingThe Forecast ModelGuidance, Forecast, Estimate and ResultThe Margin BuildHow to Read an…How to Find and…How Business Drivers Travel…
viQuality of Earnings
Quality of EarningsRevenue Growth vs Earnings GrowthRecurring vs Non-Recurring EarningsReading an Earnings Release,…How to Read an…One-Off ItemsAdjusted EBITDAReported vs Adjusted EarningsEBITDA vs Free Cash FlowDisclosure QualityEarnings Quality Checks You…Accounting Red Flags
viiValuation Application
The Target a Share…Implied ExpectationsUpsideDownsideThe MultipleThesis DisciplineDiscounted Cash Flow and MultiplesThesis Risk and Valuation RiskHow Valuation Ranges Inform…
viiiResearch Thesis and Models
The Investment ThesisModel AssumptionsHow to build an…Thesis DriversFact vs ThesisCatalysts and the Expectation GapDisconfirming EvidenceTime HorizonVariant PerceptionRe-RatingScenario vs SensitivityConfidence vs CertaintyHow Estimate Revisions Can…
ixCorporate Events
Corporate Events and ActionsCorporate Event vs Research CatalystMergers From a Research PerspectiveEvent RiskAcquisitions From a Research PerspectiveOrganic vs Acquisition-Led GrowthManagement ChangeCapital RaisesCorporate Action Adjustment
xGovernance and Disclosure
Material DisclosureDisclosure vs DisclaimerInsider TransactionsPromoter HoldingGovernance SignalsBoard Independence vs Management…
xiResearch Discipline and Cases
Research CoverageResearch OutputResearch Note vs Research ReportHow to Run an…How Research Post-Mortems Improve…The Peer GroupPeer Group vs Coverage UniverseThe Recommendation in Sell-Side ResearchFact Checking ResearchFact vs Opinion in ResearchThe Quarterly ResultResearch Independence

Revenue Growth vs Earnings Growth: Why the Two Differ

Revenue growth and earnings growth differ because every cost line between them grows at its own rate, or does not grow at all. Sarvani Coatings Limited, an invented maker of industrial coatings, grew revenue 13.9 per cent and profit after tax 41.1 per cent between year two and year three. The 27.2 point gap between those two rates is arithmetic rather than achievement. A gap locates where in the ladder the movement happened, never whether it happens again.

Everything the decomposition needs is small and already to hand. The published profit ladder of Sarvani Coatings Limited for all three completed years supplies every rate used below. A margin is what one rung of that ladder leaves as a percentage of revenue, and a cost ratioA cost line expressed as a percentage of revenue for the same period. Two years of different size can then be put side by side. is any cost line written the same way. What is being judged here is a reported base rather than an outcome.

Why do the two rates differ at all?

Start with the thing nobody says out loud. Revenue and profit after tax are not two measures of the same event. Revenue sits at the top of a ladder and profit after tax at the bottom. Between them stand six or seven separate lines, each moving by its own amount for its own reason during the same twelve months.

Consider a tea stall outside an office gate. In a good month it sells a third more cups. The milk and the leaves are bought per cup, so they go up by roughly a third. The rent does not move at all. The boy who runs the counter is paid the same. So the owner keeps far more than a third more money, and anyone who knew only the cup count and the money kept would think something magical had happened. Nothing magical happened. The rent simply did not care how many cups were sold.

The gap between the top rate and the bottom rate is always the sum of what the lines in between did, and never a property of the business by itself. A business does not "have" 41.1 per cent profit growth the way it has a factory. The company reported six line movements that happened to add up that way in one particular year, and each of those six can be pointed at, sized and questioned separately.

EVERY RUNG GREW FASTER THAN THE ONE ABOVE IT, YEAR TWO TO YEAR THREE revenue growth, 13.9 per cent Revenue Gross profit EBITDA EBIT Profit before tax Profit after tax 13.9 per cent 19.1 per cent 31.2 per cent 38.3 per cent 41.1 per cent 41.1 per cent Bar length is the growth rate, not the rupee amount. Every rate is recomputed from the published rupee figures. The dashed line is the revenue growth rate, and every rung below it is read against that line.
Revenue grew 13.9 per cent, gross profit 19.1 per cent, earnings before interest, tax, depreciation and amortisation (EBITDA) 31.2 per cent, earnings before interest and tax (EBIT) 38.3 per cent and profit after tax 41.1 per cent, so every step down the ladder added something to the gap between the top rate and the bottom one.
Try it out

Suppose revenue grows 13.9 per cent and every single cost line stays at exactly the same percentage of revenue as last year. How fast does profit grow?

Financial Analyst Program Bootcamp — Fin Maverick

Which cost lines open the gap, and in what order?

The order is where the answer lives. Work down the ladder one rung at a time and each rung has exactly one question attached to it: did this line grow faster or slower than the 13.9 per cent revenue grew?

Cost of materials comes first and is the biggest. Materials grew 9.9 per cent against revenue at 13.9 per cent, and the first gap opened there, turning 13.9 into 19.1. Then the costs that do not track revenue closely. Employee cost grew 10.2 per cent and other expenses 13.0 per cent, and together they turned 19.1 into 31.2. Then depreciation and amortisation at 9.5 per cent, a line set years ago by capital spending and almost indifferent to this year's sales, turning 31.2 into 38.3. Then finance cost, down 12.5 per cent as borrowings were repaid, and other income, up 22.6 per cent. The two of them together turned 38.3 into 41.1. Tax came last. Growing 40.9 per cent, almost exactly in line with profit before tax, it changed nothing at all.

Line, year two to year threeYear twoYear threeGrowthWhat it did to the gap
RevenueRs 2,120 croreRs 2,415 crore13.9 pcthe reference every other line is read against
Cost of materialsRs 1,187 croreRs 1,304 crore9.9 pcwidened it most, and by a long way
Gross profitRs 933 croreRs 1,111 crore19.1 pc5.2 points of gap already open
Employee costRs 186 croreRs 205 crore10.2 pcwidened it
Other expensesRs 407 croreRs 460 crore13.0 pcwidened it slightly
EBITDARs 340 croreRs 446 crore31.2 pc17.3 points of gap open
Depreciation and amortisationRs 84 croreRs 92 crore9.5 pcwidened it
EBITRs 256 croreRs 354 crore38.3 pc24.4 points of gap open
Finance costRs 24 croreRs 21 croreminus 12.5 pcwidened it, because it fell
Other incomeRs 31 croreRs 38 crore22.6 pcwidened it
Profit before taxRs 263 croreRs 371 crore41.1 pc27.1 points open, and tax has not touched it yet
Tax chargeRs 66 croreRs 93 crore40.9 pcdid nothing, it simply followed
Profit after taxRs 197 croreRs 278 crore41.1 pc27.2 points of gap, all of it built above

A reader who computes only the top rate and the bottom rate has skipped every single place where the answer lives. Look at the table again and notice how ordinary each line is on its own. Not one of them is dramatic. Employee cost grew 10.2 per cent, the ordinary behaviour of a wage bill. Depreciation grew 9.5 per cent, the ordinary behaviour of a depreciation schedule. The drama is entirely in the addition.

One line is honestly strange, and deserves a second look. Cost of materials grew 9.9 per cent while the volume behind it grew 6.0 per cent and revenue grew 13.9 per cent. Materials there is not a cost line behaving lazily. A cost line and a revenue line are moving apart, a different animal altogether. Telling those two apart is the work of the decomposition.

Try it out

With 13.9 per cent for revenue and 41.1 per cent for profit after tax written down, and nothing else, what has actually been missed?

What actually produces the amplification, and what does not?

One condition does all the work here, so go slowly. Amplification needs a cost that does not move with revenue. The condition is that simple. If a cost is genuinely fixed in rupees, then selling more spreads it over more units and every extra rupee of revenue drops a larger share of itself into profit. Rent on the tea stall does not move, so more cups means more money kept per cup.

A cost holding a constant share of revenue produces no amplification whatever. A company whose every cost ratio is flat grows profit at exactly the rate it grows revenue, however large that company is. If materials are 56 per cent of revenue this year and 56 per cent next year, they have contributed nothing at all to the gap. If the wage bill is 8.8 per cent of revenue in both years, it has contributed nothing either. Doubling the size of the business does not change this. Multiply every line in the statement by 1.139 and the profit line is also multiplied by 1.139, and the gap is zero.

FLAT COST RATIOS GIVE NO AMPLIFICATION AT ALL IF EVERY COST RATIO WERE FLAT WHAT YEAR THREE ACTUALLY DID 13.9 13.9 13.9 41.1 revenue profit after tax revenue profit after tax no gap, whatever the size of the business a gap of 27.2 points, built line by line Both panels use the same published 13.9 per cent revenue growth for year three. Bar height is the growth rate in per cent.
With every cost ratio flat, profit grows at exactly the revenue rate and the gap is zero, so amplification is produced only by costs that refuse to move with revenue and never by size on its own.

A trap hides in plain sight here. Hold the flat ratio case beside what Sarvani Coatings actually reported. Employee cost and other expenses together were Rs 593 crore in year two and Rs 665 crore in year three. As a share of revenue that is 27.97 per cent falling to 27.54 per cent. The fall of 0.43 points is genuine amplification: real costs that grew more slowly than sales. But gross marginRevenue less the cost of materials, expressed as a percentage of revenue for the same period. Gross margin is what each rupee of sales leaves behind before any other cost is met. moved by nearly five times as much, and a gross margin move is not amplification at all. A margin move changes what each rupee of revenue is worth in the first place.

How much of the gap is margin, and how much is simply scale?

Two different things feel identical inside a growth rate and behave completely differently next year. A scale move changes how many rupees of revenue there are. A margin move changes what each rupee leaves behind. Both make profit go up. Only one of them carries a reason to persist.

Here is the household version. A tailor takes twenty more orders this month at the same price and the same cloth cost: that is scale, and if the orders keep coming, the money keeps coming. The same tailor takes the same number of orders but raises the price by ten per cent while cloth costs the same: that is margin, and whether it lasts depends entirely on whether customers keep paying and whether the shop next door follows. On a bank statement the two look identical. In a forecast they are opposites.

The arithmetic that separates them is short enough to write in one line and it holds exactly, not approximately.

The relationship
$$ \Delta E \;=\; m_0 \cdot \Delta R \;+\; \Delta m \cdot R_1 $$
ΔEthe movement in EBITDA in rupees, year two to year three
m0last year's EBITDA marginEBITDA divided by revenue for the same period, expressed as a percentage. It measures what is left after materials and running costs but before depreciation, finance cost and tax., taken from published rupees rather than the rounded headline
ΔRthe extra revenue, Rs 2,415 crore less Rs 2,120 crore
Δmthe movement in EBITDA margin in points
R1this year's revenue, the whole of it, not just the new part
What it says in wordsThe rise in profit is last year's margin earned on the new revenue, plus this year's margin improvement earned on all of the revenue. Because the second term applies to the full base and not only to the new part, a small margin move can outweigh a large amount of new revenue.

Run it on the published figures. Revenue rose Rs 295 crore. Last year's EBITDA margin was 16.04 per cent. Even if nothing else improved, the new revenue alone would have brought Rs 47.3 crore of EBITDA with it, and that is the scale part. EBITDA margin then rose from 16.04 per cent to 18.47 per cent, a move of 2.43 points, and 2.43 points applied to the whole of Rs 2,415 crore is Rs 58.7 crore: that is the margin part. The two add to Rs 106.0 crore, exactly the published movement from Rs 340 crore to Rs 446 crore. The decomposition ties.

Two very different things sit inside the margin part. Open it. Gross margin contributed Rs 48.2 crore of it. Employee cost and other expenses falling as a share of revenue contributed Rs 10.5 crore. Of the Rs 106 crore that EBITDA rose, only about Rs 10.5 crore came from costs failing to keep up with revenue. One rupee in ten is the only part of the movement that the phrase operating leverage actually describes.

WHERE THE Rs 106 CRORE OF EXTRA EBITDA CAME FROM, YEAR TWO TO YEAR THREE 310 350 400 450 340.0 plus 47.3 plus 48.2 plus 10.5 446.0 EBITDA year two Scale at last margin Gross margin price and cost Cost ratio costs lagging EBITDA year three Rs crore. The scale on the left starts at Rs 310 crore rather than zero so the three contributions can be told apart. 47.3 plus 48.2 plus 10.5 is 106.0, and Rs 340 crore plus Rs 106 crore is the published Rs 446 crore.
The Rs 106 crore rise in EBITDA splits into Rs 47.3 crore of scale and Rs 58.7 crore of margin, and inside that margin part the gross margin move is Rs 48.2 crore against only Rs 10.5 crore from costs failing to keep up.

A note on why the figures above are 48.2 and 10.5 rather than the 48.3 and 10.4 the rounded headlines would give. Sarvani Coatings reports gross margin as 44.0 per cent in year two and 46.0 per cent in year three, and everybody reads that as a two point move. Computed from the published rupee figures, Rs 933 crore on Rs 2,120 crore and Rs 1,111 crore on Rs 2,415 crore, the two margins are 44.01 and 46.00 per cent and the move is 1.99 points. Build the decomposition on the rounded headline and the parts stop adding back. Catching exactly that failure is what the fourth step of the procedure below is for. When a published absolute exists, it is the figure to use; a figure should never be rebuilt out of a percentage somebody has already rounded.

Try it out

EBITDA rose Rs 106 crore. How much of that came from having more revenue, and how much from a better margin?

Try it out

Before reading on. Revenue falls 5 per cent next year and the cost structure stays exactly as it is now. What happens to profit before tax?

Equity Research Bootcamp — Fin Maverick

Why does the amplification run in both directions?

Every mechanism above is symmetric, and symmetry is what gets quietly forgotten in a good year. Costs that fail to rise when revenue rises are the same costs that fail to fall when revenue falls, and the ladder has no memory of which way anyone was hoping it would go.

One division sizes it. Holding every cost below gross profit in the published year three ladder exactly where it is in rupees, namely Rs 665 crore of employee cost and other expenses, Rs 92 crore of depreciation, Rs 21 crore of finance cost and Rs 38 crore of other income, a net Rs 740 crore of charges, profit before tax is gross profit less Rs 740 crore. Gross profit of Rs 1,111 crore divided by profit before tax of Rs 371 crore is 2.99, and that ratio is the multiplier. Revenue moving one per cent with the margin held moves profit before tax about three per cent, up or down, no exceptions.

The same structure that turned 13.9 per cent of revenue growth into 41.1 per cent of profit growth will turn a 5 per cent revenue fall into a fall of about 15 per cent in profit, and a reader admiring the first has already been shown the second. Nothing new has to happen for the bad version. The fall is the identical arithmetic read from right to left.

THE LADDER MULTIPLIES BY ABOUT THREE IN BOTH DIRECTIONS minus 30 minus 20 minus 10 plus 10 plus 20 plus 30 revenue down 5.0 per cent gives profit down 15.0 per cent revenue up 5.0 per cent gives profit up 15.0 per cent the published ladder no amplification at all minus 10 minus 5 0 plus 5 plus 10 change in revenue from year three, per cent. Vertical scale is change in profit before tax, per cent.
A ladder that turns 13.9 per cent of revenue growth into 41.1 per cent of profit growth turns a small revenue fall into a much larger profit fall by exactly the same arithmetic, so both arms of the line are the same claim.
Play with it

Move one line, gross profit, and watch the whole fan open and close

Everything except gross profit is frozen at what year three actually published. Revenue stays at Rs 2,415 crore, a growth rate of 13.9 per cent, and that rate is the fixed dashed line the other three bars are measured against. Employee cost and other expenses stay at Rs 665 crore, depreciation at Rs 92 crore, finance cost at Rs 21 crore, other income at Rs 38 crore and the effective tax rateThe tax charge divided by profit before tax for the same period. The effective rate differs from the headline rate in the statute because of items treated differently for tax and for accounts. at the published 25.1 per cent. One control moves gross profit, and therefore gross margin, and the four bars redraw together.

gross margin 42.03 per cent46.00 per centgross margin 48.03 per cent
FOUR GROWTH RATES, REDRAWN AS GROSS PROFIT MOVES 0 10 20 30 40 50 60 the dashed line is revenue growth at 13.9 per cent, and it never moves 13.9 31.2 38.3 41.1 Revenue EBITDA EBIT Profit after tax Bar height is the growth rate against year two in per cent, on a scale running from zero to sixty. Slide the control far enough to the left and the three bars drop below the dashed line, which is amplification working in reverse.
Gross margin
46.00 per cent
Against year two
plus 2.0 points
Gross profit
Rs 1,111.0 crore
EBITDA
Rs 446.0 crore
Profit after tax
Rs 278.0 crore
Of the gap, the margin part
plus 18.3 points

At a gross margin of 46.00 per cent, gross profit is Rs 1,111.0 crore, EBITDA grows 31.2 per cent and profit after tax grows 41.1 per cent against revenue growth of 13.9 per cent. Of the 27.2 point gap between the top rate and the bottom one, 18.3 points is the gross margin move alone, and that is the part the reader is being asked to believe happens again.

Educational illustration. One input, four bars. Holding revenue growth and every cost below gross profit still is what isolates one variable. In a real year those lines move too, and a margin held still under a control is not a margin that holds still in the accounts.

Push the control down to 44.01 per cent, where gross margin sat in year two, and watch what survives. EBITDA growth falls from 31.2 per cent to 17.0 per cent and profit after tax growth from 41.1 per cent to 22.8 per cent. Push it further, to 42.03 per cent, and profit after tax growth falls to 4.6 per cent while revenue still grows 13.9 per cent: the fan has turned over completely and the bottom of the ladder is now growing slower than the top. The business did not change. One line did.

What if the margin had merely held?

The single most useful number in the whole decomposition comes from a counterfactualA deliberately rebuilt version of a published result in which one input is changed and everything else is left exactly as reported, used to size what that one input was worth.: rebuild year three with gross margin exactly where year two left it and every other published line untouched.

Year two's gross margin, taken from Rs 933 crore on Rs 2,120 crore, is 44.01 per cent. Apply it to year three revenue of Rs 2,415 crore and gross profit becomes Rs 1,062.8 crore instead of Rs 1,111 crore. Take off the same Rs 665 crore of employee cost and other expenses and EBITDA is Rs 397.8 crore, growing 17.0 per cent instead of 31.2. Take off the same Rs 92 crore of depreciation and EBIT is Rs 305.8 crore, growing 19.5 per cent instead of 38.3. Same finance cost, same other income, and profit before tax is Rs 322.8 crore. At the published effective tax rate, profit after tax is Rs 241.9 crore, growing 22.8 per cent instead of 41.1.

Check it ties. Published EBITDA of Rs 446 crore less counterfactual EBITDA of Rs 397.8 crore is Rs 48.2 crore, exactly the gross margin contribution the waterfall showed. Two completely different routes, the same rupee figure. A decomposition that is right looks precisely like that.

WHAT YEAR THREE WOULD HAVE REPORTED IF GROSS MARGIN HAD MERELY HELD as published, gross margin 46.00 per cent gross margin held at year two, 44.01 per cent 13.9 13.9 31.2 17.0 38.3 19.5 41.1 22.8 Revenue EBITDA EBIT Profit after tax Bar height is the growth rate from year two to year three, in per cent. Revenue is identical in both versions by construction. In the held version every line except gross profit is exactly as published: Rs 665 crore of costs, Rs 92 crore of depreciation, Rs 21 crore of finance cost, Rs 38 crore of other income. The gap of 27.2 points narrows to 8.9 points, so 18.3 points of it was gross margin.
Holding gross margin at year two's level while leaving every other published line alone cuts profit growth from 41.1 per cent to 22.8 per cent, which shows how much of the reported result was a margin move rather than a bigger business.

Of the 27.2 percentage points by which profit growth exceeded revenue growth, about 18.3 points came from a gross margin move of under two points. Two thirds of the whole gap rests on one line. The remaining 8.9 points is the ordinary part: more revenue meeting costs that grew a little more slowly. The 8.9 points is the part that repeats if revenue repeats. The 18.3 points is the part that needs a reason.

Try it out

With gross margin held flat, profit growth drops from 41.1 per cent to about 22.8 per cent. What has that established?

What does a fast earnings line say about next year?

A fast earnings line gives the shape of the ladder, and the shape is a real thing to know. The ladder multiplies by about three, Rs 740 crore of net charges sit below gross profit and barely move, and a small movement in materials cost is worth several times a similar movement in the wage bill.

A fast earnings line says precisely nothing about repeatability until every contributing line has been asked separately whether it can move again in the same direction. Ask that question of each of them. Can revenue grow 13.9 per cent again? Possibly, that is a question about demand and price. Can employee cost grow only 10.2 per cent again? Possibly, that is a question about wage settlements and headcount. Can gross margin rise another two points? The margin question is a different kind of question entirely. A margin cannot rise by two points every year for long without arriving somewhere absurd.

Watch how fast the absurdity arrives, faster than most people expect. Carry 41.1 per cent profit growth forward for three years against 13.9 per cent revenue growth. Profit after tax reaches about Rs 781 crore and revenue about Rs 3,570 crore, so the net margin has gone from 11.5 per cent to 21.9 per cent. Hold every other cost ratio and let depreciation grow as it has been growing, and the gross margin those figures require is about 59.7 per cent, against 46.0 per cent today. No forecaster would defend that margin. A growth rate carried forward quietly assumes it anyway, when nobody decomposes the rate first.

Even the generous version does not get there. Add two more points of gross margin next year, already hard to write down on purpose, hold every cost ratio and let depreciation grow as before, and profit after tax grows 29.2 per cent rather than 41.1. The base is bigger now, so repeating last year in points is no longer enough to repeat it in per cent. A rate that needs an accelerating margin to stand still is not a rate that carries anywhere.

WHERE THE GROSS MARGIN HAS TO GO IF 41.1 PER CENT IS CARRIED FORWARD 44 48 52 56 60 46.0 49.6 54.1 59.7 48.0 50.0 52.0 year three one year on two years on three years on solid line: what 41.1 per cent a year actually requires dashed line: two more points every year, which still falls short Gross margin in per cent. Revenue grows 13.9 per cent a year, every cost ratio is held and depreciation grows 9.5 per cent a year.
Carrying a margin driven growth rate forward compounds the margin into an impossible place inside three years, and even adding two points of gross margin every year reaches only 52.0 per cent against the 59.7 per cent the rate would need.
Try it out

Carrying 41.1 per cent profit growth forward for three years while revenue grows 13.9 per cent quietly assumes what about gross margin?

Hedge Funds Analyst Bootcamp — Fin Maverick Ratio Analysis That Says Something — free micro-course from Fin Maverick

How is the decomposition run?

Four steps, and they run on any two published years with nothing but the statements and a calculator. No data has to be bought and no model has to be built.

THE FOUR STEPS, AND THE FOURTH ONE IS THE CHECK 1 2 3 4 Compute the growth rate of every line in the ladder, top to bottom, from rupees. Rebuild this year at last year's gross margin, leaving every other line published. Split the movement into a scale part and a margin part, each on its own base. Check the two parts add back to the published movement. If not, stop and fix it. On Sarvani Coatings the fourth step reads: Rs 47.3 crore plus Rs 58.7 crore is Rs 106.0 crore, against a published movement of Rs 106 crore. Every input is a published rupee figure from the two statements. Nothing in the calculation needs an estimate, a model or a paid data feed.
The decomposition runs in four steps and the fourth step is the check that the parts add back, which is the only step that can confirm the first three were done correctly.

A decomposition that does not add back has an arithmetic fault inside it and must not be published, whatever story it happens to support. This is not fussiness. The single most common source of a failed reconciliation is applying a margin move to the wrong base, and the direction of that error is not random: it usually flatters whichever explanation the writer had already settled on. The check is cheap and it is the only thing standing between a decomposition and a rationalisation.

Try it out

The scale part and the margin part do not add back to the published movement. What should follow?

Ratio Analysis That Says Something teaches you to choose ratios that answer a question rather than fill a template.

How does an analyst actually use this on a Tuesday morning?

Meghna Iyer, an analyst covering coatings, gets the year three release. She does not start with the growth rates in the headline. She opens a blank column beside the two years, computes the growth rate of every line, and looks for the ones that are not roughly 13.9 per cent. The scan takes about four minutes and it decides what the rest of her week is about.

Her finding sends her to one place. Materials at 9.9 per cent against volume at 6.0 per cent is the only movement large enough to change the answer, so she goes to the segment split and to whatever the company said about pricing, and she leaves the wage bill alone because sizing it would not change anything she concludes. The practical payoff of a decomposition is exactly that: it identifies which question is worth a day of work and which four are not.

The same discipline shows up outside research. A lender is paid the same whether profit grows 41 per cent or 22, so a lender looking at a term loan proposal is not interested in the 41.1 per cent at all. A lender wants the downside arm of that multiplier instead: this ladder falls three per cent for every one per cent revenue falls, so a modest bad year moves interest cover a lot. A person running a household budget already knows the shape of this. When the salary rises ten per cent and the rent does not, what is left over rises far more than ten per cent, and everybody knows without being told that this is a good year rather than a new permanent condition.

Where the quality question enters

Everything above is arithmetic and none of it is contestable. The question underneath the arithmetic is not settled at all, and the published record cannot settle it.

Two thirds of the gap rests on a gross margin move of under two points, and the published statements do not say where that move came from. The record does support a per unit reading. The loose version of that reading is wrong, so state it precisely. Volume between year two and year three was up 6.0 per cent against revenue up 13.9 per cent, leaving realisationWhat one unit of output actually brought in, being revenue for a period divided by the units sold in it, so both discounts given and the spread of products sold land inside the figure. higher by roughly 7.5 per cent. Materials spending was up 9.9 per cent on that same 6.0 per cent of extra output, so each unit made cost about 3.6 per cent more in materials than it did the year before. Nothing on the input side got cheaper, and what widened the gross margin was the price side pulling away from a cost side that was itself still climbing.

Three explanations fit that gap and the published statements separate none of them. A pricing environment across the whole field that let every maker price ahead of its input costs. Sarvani Coatings pricing ahead of the field on its own account. Or a mix shiftA change in the proportions of what was sold. The average price and the average cost per unit move even when no individual product changed price at all. towards higher realisation work. The segment split narrows it: industrial moved from 24.06 per cent of revenue to 25.01 per cent, a shift of about 0.95 points. For a shift that small to produce a two point blended margin move, the two segments would have to differ in gross margin by something like two hundred points, and no coatings business carries a gap of that size. So mix is ruled out as the main explanation and two candidates remain, and the statements cannot choose between them.

THE SAME GAP, SORTED BY WHETHER IT NEEDS A REASON TO HAPPEN AGAIN the whole gap, 27.2 points of profit growth above revenue growth 8.9 18.3 scale, and costs not keeping up repeats if the revenue repeats the gross margin move needs a reason, and the statements give none Points of profit after tax growth above revenue growth, year two to year three. Bar width is proportional to the points. 8.9 plus 18.3 is 27.2, which is 41.1 per cent less 13.9 per cent.
A gap produced by more rupees of revenue sits in a different place from one produced by each rupee leaving more behind, and only the second one needs a stated reason before it is carried into another year.

A growth rate resting on an unexplained margin move is not an achievement and not a warning: it is a question, and the honest thing to do with it is carry it to the next release rather than resolve it here. The evidence that would separate the two remaining explanations is not in these statements. The evidence would be the peer margins for the same period, putting the question to Nandivarman Paints Limited and Kesaria Surface Solutions Limited about whether they gained too, and whatever the input side of the chain shows at Thottam Chemicals Limited. None of it is settled by the arithmetic above.

Try it out

Most of the gap rests on a gross margin gain nobody has explained. What is the honest description of that?

The error that gets made, and what it costs

An analyst reads 41.1 per cent profit growth against 13.9 per cent revenue growth, describes Sarvani Coatings Limited as a business with powerful operating leverage, and carries the profit growth rate forward into a forecast. Two things are wrong at the same time. Costs failing to move with revenue account for only about Rs 10.5 crore of the Rs 106 crore, so the amplification did not come mainly from there. The rise came from gross margin, Rs 48.2 crore of it, plus Rs 47.3 crore that is simply more revenue at the old margin.

The cost is a forecast that is arithmetically clean and economically impossible. Carrying the rate forward for three years requires gross margin near 59.7 per cent and a net margin near 21.9 per cent, and nobody would write either of those down on purpose. A growth rate looks like a property of the business rather than the sum of six separate movements that each happened once, so the forecast survives review.

The fix is one sentence long. A growth gap is decomposed before it is used, and the margin part of it is carried forward only with a stated reason it should persist. Where no such reason can be written down, the margin is held flat and the difference is called what it is.

India

Where the obligations actually sit

Where a listed issuer's published figures come from, what it has to put in front of the public and what is expected of somebody writing research about it are set by the Securities and Exchange Board of India at sebi.gov.in, and the filings themselves are lodged with the exchanges at nseindia.com and bseindia.com. The measurement and disclosure of any individual cost or income line sits with Ind AS, covered separately: the Institute of Chartered Accountants of India at icai.org and the Ministry of Corporate Affairs at mca.gov.in are where that is settled.

Every one of those requirements is amended from time to time, and the version in force is the one the body that sets it has posted.

A growth gap separates into the part that is scale and the part that is margin, and the split is checked by seeing whether the parts add back. What caused the gross margin gain is not settled by that arithmetic, because the published statements do not separate a field wide pricing environment from this issuer's own pricing. The removal of one time amounts from either year is covered under the normalisation of reported earnings; the arithmetic behind an adjusted figure and the comparison of profit with cash are covered separately, as is the construction of a forecast.
Debt Capital Markets Bootcamp — Fin Maverick

Where these obligations are actually set

The growth arithmetic above can be rebuilt line by line and argued with. The obligations named alongside it are set by other bodies, and each row below is where to read them directly.

What is being checkedWho holds itSite
Conduct expected of research, and what a listed issuer has to put in front of the publicSecurities and Exchange Board of Indiasebi.gov.in
Where a results filing for a listed issuer is actually posted and time stampedNational Stock Exchange of Indianseindia.com
The same filing lodged with the other exchange, so the two can be comparedBSE Limitedbseindia.com
How a cost or an income item is measured and disclosed under Ind ASInstitute of Chartered Accountants of Indiaicai.org
The Companies Act requirement sitting behind a set of published accountsMinistry of Corporate Affairsmca.gov.in

Sarvani Coatings Limited, Thottam Chemicals Limited, Kesaria Surface Solutions Limited, Nandivarman Paints Limited, Meghna Iyer and Ravindra Setlur are invented.
Educational material. Not advice on any investment, tax, budget or market position.

← PreviousNext →
Fin Maverick Micro CoursesExplore Micro Courses
Fin Maverick BootcampsExplore Bootcamps
Fin Maverick

Finance education that ends in a job, not a certificate that gathers dust. Built for young India.

LEARN
CalculatorsFrameworksComparisonsCareersShowdown
RESOURCES
All CoursesMicro CoursesBootcampsInternships
COMPANY
AboutJob openingPartnership
LEGAL
Privacy PolicyTerms & ConditionsContent LicenseReturn & Refund Policy
© 2026 FIN MAVERICK / BUILT FOR INDIA.DO FINANCE, DO NOT JUST READ ABOUT IT.