Godawari Power & Ispat Limited
NSE:GPIL.NS
187.7 (INR) • At close October 17, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 13,424.8 | 15,298.1 | 13,089.2 | 12,910.4 | 13,255.8 | 13,165.9 | 14,629.9 | 13,071.4 | 16,663.2 | 13,532.417 | 16,066 | 12,743.5 | 11,261.8 | 12,590.846 | 11,316.5 | 9,667.7 | 7,112.5 | 7,650.585 | 8,367.5 | 8,278.8 | 8,338.4 | 8,652.289 | 9,028 | 8,043.9 | 7,200.8 | 7,429.3 | 6,720.8 | 5,546.5 | 5,577.3 | 5,737.62 | 4,264.2 | 3,939.4 | 4,102.9 | 2,097.089 | 4,385.6 | 5,283 | 6,269.1 | 5,972.498 | 5,644.4 | 6,363.4 | 5,969.5 | 5,628.337 | 5,572.1 | 4,869 | 5,111.1 | 5,542.226 | 6,028.8 | 5,971.8 | 6,024.3 | 6,567.93 | 4,809.6 |
| Kosten van de omzet
| 7,691.9 | 9,502.8 | 6,928.3 | 6,633.7 | 7,492.6 | 7,326.1 | 9,947.9 | 7,864.3 | 8,518.9 | 10,344.461 | 8,056.5 | 5,556 | 2,870.7 | 7,792.57 | 5,189.3 | 4,683.9 | 3,272.9 | 6,222.945 | 4,954.7 | 4,471.8 | 4,726.2 | 6,918.039 | 5,084.7 | 4,330.4 | 3,991.7 | 3,994 | 3,730.4 | 3,041.5 | 3,285.8 | 4,464.532 | 2,516.3 | 2,672.9 | 2,825.4 | 1,581.309 | 3,102.8 | 3,617.8 | 4,202 | 3,733.905 | 3,309.7 | 4,099.7 | 3,539.3 | 3,145.334 | 2,862.1 | 3,047.1 | 3,246.9 | 3,386.707 | 4,104.7 | 4,026.3 | 3,675.4 | 6,863.912 | 3,289.9 |
| Brutowinst
| 5,732.9 | 5,795.3 | 6,160.9 | 6,276.7 | 5,763.2 | 5,839.8 | 4,682 | 5,207.1 | 8,144.3 | 3,187.956 | 8,009.5 | 7,187.5 | 8,391.1 | 4,798.276 | 6,127.2 | 4,983.8 | 3,839.6 | 1,427.64 | 3,412.8 | 3,807 | 3,612.2 | 1,734.25 | 3,943.3 | 3,713.5 | 3,209.1 | 3,435.3 | 2,990.4 | 2,505 | 2,291.5 | 1,273.088 | 1,747.9 | 1,266.5 | 1,277.5 | 515.78 | 1,282.8 | 1,665.2 | 2,067.1 | 2,238.593 | 2,334.7 | 2,263.7 | 2,430.2 | 2,483.003 | 2,710 | 1,821.9 | 1,864.2 | 2,155.519 | 1,924.1 | 1,945.5 | 2,348.9 | -295.982 | 1,519.7 |
| Brutowinstmarge
| 0.427 | 0.379 | 0.471 | 0.486 | 0.435 | 0.444 | 0.32 | 0.398 | 0.489 | 0.236 | 0.499 | 0.564 | 0.745 | 0.381 | 0.541 | 0.516 | 0.54 | 0.187 | 0.408 | 0.46 | 0.433 | 0.2 | 0.437 | 0.462 | 0.446 | 0.462 | 0.445 | 0.452 | 0.411 | 0.222 | 0.41 | 0.321 | 0.311 | 0.246 | 0.293 | 0.315 | 0.33 | 0.375 | 0.414 | 0.356 | 0.407 | 0.441 | 0.486 | 0.374 | 0.365 | 0.389 | 0.319 | 0.326 | 0.39 | -0.045 | 0.316 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 191.979 | 0 | 0 | 0 | 178.504 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 506.777 | 0 | 0 | 0 | 231.899 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 2,039.2 | 2,873.1 | 2,325.8 | 509.4 | 503.3 | 2,642.2 | 2,467.5 | 2,428.7 | 3,093.5 | 2,545 | 2,675.5 | 2,446.2 | 2,318.1 | 2,030.3 | 362.7 | 364 | 335.3 | 408.03 | 334.5 | 330 | 314.1 | 313.637 | 303.8 | 288.7 | 281.8 | 256.02 | 245.9 | 237.8 | 236 | 214.684 | 209.6 | 175.5 | 181.3 | 153.817 | 212.9 | 227.3 | 245.7 | 240.167 | 250.9 | 219.1 | 214.4 | 1,015.02 | 249.6 | 169.3 | 154.4 | 627.822 | 163.7 | 0 | 0 | 0 | 0 |
| Overige kosten
| 299.4 | 401.8 | 157.9 | 231.7 | 187.9 | 256.8 | 361.2 | 262 | 160.6 | -46.045 | 80.5 | 26.8 | 9.6 | -15.413 | 8.4 | 7.2 | 10.6 | -69.294 | 37.6 | 15.5 | 16.6 | -2.109 | 10.5 | 9.7 | 8.6 | 39.4 | 1,626.2 | 1,638.1 | 1,573.3 | 702.466 | 1,084.2 | 1,034.8 | 1,055.1 | 554.745 | 1,202.7 | 1,355.2 | 1,549.8 | 2,059.569 | 1,700.7 | 1,541.8 | 1,564.8 | 1,908.622 | 1,966.6 | 1,325.8 | 23.9 | 1,663.09 | 1,367.1 | 1,348.5 | 30.5 | -1,159.817 | 1,100.2 |
| Bedrijfskosten
| 2,039.2 | 2,873.1 | 3,206.7 | 3,010.7 | 3,054.7 | 3,482.1 | 3,281.2 | 3,205.6 | 3,812.5 | -120.257 | 3,426.2 | 3,149.9 | 2,911.5 | 208.532 | 3,016.2 | 3,001.4 | 2,618.2 | 45.195 | 2,462.3 | 2,499.5 | 2,201.1 | 187.829 | 2,134.7 | 2,005.2 | 1,705.3 | 1,686.4 | 1,626.2 | 1,638.1 | 1,573.3 | 702.466 | 1,084.2 | 1,034.8 | 1,055.1 | 554.745 | 1,202.7 | 1,355.2 | 1,549.8 | 2,059.569 | 1,700.7 | 1,541.8 | 1,564.8 | 1,908.622 | 1,966.6 | 1,325.8 | 1,284.5 | 1,663.09 | 1,367.1 | 1,348.5 | 1,425.8 | -1,159.817 | 1,100.2 |
| Bedrijfsresultaat
| 3,693.7 | 2,922.2 | 3,122 | 3,497.7 | 2,708.5 | 2,644.6 | 1,808.1 | 2,233.9 | 4,331.8 | 3,274.5 | 4,583.3 | 4,037.6 | 5,479.6 | 4,589.744 | 3,111 | 1,982.4 | 1,221.4 | 1,382.445 | 950.5 | 1,307.5 | 1,411.1 | 1,546.421 | 1,808.6 | 1,708.3 | 1,503.8 | 1,748.9 | 712.3 | 340.8 | 61.8 | 184.858 | -71.1 | -418.9 | -442.3 | -493.984 | -585.1 | -293.8 | -67.9 | -249.315 | 65.4 | 210.2 | 691.7 | 177.057 | 231.7 | 161.9 | 579.8 | 290.14 | 257.8 | 310.5 | 923.1 | 1,660.435 | 144.7 |
| Bedrijfsresultaat ratio
| 0.275 | 0.191 | 0.239 | 0.271 | 0.204 | 0.201 | 0.124 | 0.171 | 0.26 | 0.242 | 0.285 | 0.317 | 0.487 | 0.365 | 0.275 | 0.205 | 0.172 | 0.181 | 0.114 | 0.158 | 0.169 | 0.179 | 0.2 | 0.212 | 0.209 | 0.235 | 0.106 | 0.061 | 0.011 | 0.032 | -0.017 | -0.106 | -0.108 | -0.236 | -0.133 | -0.056 | -0.011 | -0.042 | 0.012 | 0.033 | 0.116 | 0.031 | 0.042 | 0.033 | 0.113 | 0.052 | 0.043 | 0.052 | 0.153 | 0.253 | 0.03 |
| Totaal overige inkomsten en kosten netto
| 157.5 | 161.2 | -157.6 | -69.7 | 360.3 | -211.7 | -72.5 | -27.1 | 118.7 | 2,419.7 | -42.2 | -466.9 | 146.8 | 38.722 | -355.5 | -426.7 | -455.4 | -773.478 | -478.6 | -532.6 | -540.9 | -560.738 | -610.2 | -638.1 | -622.3 | -814.5 | -651.8 | -526 | -656.5 | -367.263 | -734.8 | -650.7 | -664.7 | -446.101 | -665.2 | -603.6 | -585.2 | -380.331 | -568.6 | -511.6 | -173.7 | -368.043 | -511.7 | -334.2 | -256.7 | -182.572 | -299.2 | -286.5 | -264 | -421.302 | -274.8 |
| Inkomen voor belasting
| 3,851.2 | 3,083.4 | 2,964.4 | 3,428.1 | 3,068.8 | 2,432.9 | 1,735.6 | 2,206.8 | 4,450.5 | 5,694.162 | 4,541.1 | 3,570.7 | 5,626.4 | 4,628.466 | 2,755.5 | 1,555.7 | 766 | 608.967 | 471.9 | 774.9 | 870.2 | 985.683 | 1,198.4 | 1,070.2 | 881.5 | 934.4 | 712.4 | 340.9 | 61.7 | 203.359 | -71.1 | -419 | -442.3 | -485.066 | -585.1 | -293.6 | -67.9 | -201.307 | 65.4 | 210.3 | 691.7 | 206.338 | 231.7 | 161.9 | 323 | 309.857 | 257.8 | 310.5 | 659.1 | 442.533 | 144.7 |
| Inkomen voor belasting ratio
| 0.287 | 0.202 | 0.226 | 0.266 | 0.232 | 0.185 | 0.119 | 0.169 | 0.267 | 0.421 | 0.283 | 0.28 | 0.5 | 0.368 | 0.243 | 0.161 | 0.108 | 0.08 | 0.056 | 0.094 | 0.104 | 0.114 | 0.133 | 0.133 | 0.122 | 0.126 | 0.106 | 0.061 | 0.011 | 0.035 | -0.017 | -0.106 | -0.108 | -0.231 | -0.133 | -0.056 | -0.011 | -0.034 | 0.012 | 0.033 | 0.116 | 0.037 | 0.042 | 0.033 | 0.063 | 0.056 | 0.043 | 0.052 | 0.109 | 0.067 | 0.03 |
| Belastingkosten
| 1,004.3 | 910.1 | 672.8 | 861 | 760 | 737.5 | 455.8 | 520.4 | 1,178.5 | 1,045.57 | 1,172.4 | 897.7 | 1,354.4 | 1,288.137 | 1,091.9 | 518.1 | 262.4 | 238.702 | 168.4 | 245.4 | 301.1 | 356.548 | 462.7 | 390.4 | 319.5 | -93.5 | -24.5 | 54.4 | -8.2 | 28.685 | 24.8 | 80.1 | -126.5 | -80.362 | -186.2 | -104.6 | -25.1 | -6.978 | -4.6 | 89.7 | -19.4 | 5.01 | 152.6 | 51.9 | 13.7 | -334.844 | 54.2 | 82 | 153 | 98.718 | 28.9 |
| Nettowinst
| 2,865.1 | 2,183.121 | 2,292.6 | 2,567.1 | 2,309.1 | 1,695.72 | 1,282.1 | 1,685.3 | 3,270.9 | 4,065.057 | 3,286 | 2,966.9 | 4,272 | 3,269.475 | 1,608.3 | 1,041.2 | 464.9 | 333.651 | 296.3 | 493.9 | 543.9 | 593.812 | 680.7 | 666 | 580.6 | 1,005.4 | 721 | 280 | 69.8 | 153.936 | -101.5 | -497.7 | -299.8 | -457.937 | -352.3 | -150.3 | -8.3 | -167.534 | 83.6 | 156.8 | 589.3 | 176.188 | 44.8 | 81.8 | 275.6 | 623.731 | 184.7 | 212.9 | 466.8 | 362.415 | 106.2 |
| Nettowinstmarge
| 0.213 | 0.143 | 0.175 | 0.199 | 0.174 | 0.129 | 0.088 | 0.129 | 0.196 | 0.3 | 0.205 | 0.233 | 0.379 | 0.26 | 0.142 | 0.108 | 0.065 | 0.044 | 0.035 | 0.06 | 0.065 | 0.069 | 0.075 | 0.083 | 0.081 | 0.135 | 0.107 | 0.05 | 0.013 | 0.027 | -0.024 | -0.126 | -0.073 | -0.218 | -0.08 | -0.028 | -0.001 | -0.028 | 0.015 | 0.025 | 0.099 | 0.031 | 0.008 | 0.017 | 0.054 | 0.113 | 0.031 | 0.036 | 0.077 | 0.055 | 0.022 |
| WPA (Winst Per Aandeel)
| 21.08 | 17.6 | 16.86 | 18.89 | 16.99 | 12.03 | 9.88 | 12.99 | 25.21 | 30.88 | 24.95 | 22.54 | 30.31 | 23.2 | 11.79 | 7.39 | 2.96 | 4.73 | 2.1 | 3.51 | 3.86 | 8.43 | 4.83 | 4.72 | 4.26 | 7.13 | 5.28 | 2.08 | 0.5 | 2.18 | -0.75 | -3.66 | -2.21 | -3.37 | -2.59 | -1.11 | -0.061 | -1.23 | 0.64 | 1.2 | 4.5 | 2.5 | 0.34 | 0.63 | 2.1 | 8.85 | 1.46 | 167.75 | 3.68 | 5.14 | 0.84 |
| Verwaterde WPA
| 21.08 | 17.47 | 16.86 | 18.89 | 16.99 | 12.03 | 9.88 | 12.99 | 25.21 | 29.72 | 24.95 | 22.54 | 30.31 | 23.2 | 11.79 | 7.39 | 2.96 | 4.73 | 2.1 | 3.51 | 3.86 | 8.43 | 4.83 | 4.72 | 4.26 | 7.13 | 5.28 | 2.08 | 0.5 | 2.18 | -0.75 | -3.66 | -2.21 | -3.37 | -2.59 | -1.11 | -0.061 | -1.23 | 0.64 | 1.2 | 4.5 | 2.5 | 0.34 | 0.63 | 2.1 | 8.85 | 1.46 | 1.68 | 3.68 | 5.14 | 0.84 |
| EBITDA
| 4,076.3 | 3,289.4 | 3,476.9 | 3,878.3 | 3,315.8 | 2,967 | 2,138.2 | 2,540.5 | 4,766.8 | 4,086.426 | 5,008.4 | 4,390.5 | 5,984.5 | 5,146.024 | 3,478.6 | 2,352.1 | 1,588.1 | 1,658.628 | 1,322.9 | 1,671.6 | 1,762 | 1,763.322 | 2,145.9 | 2,053.9 | 1,844.8 | 2,113.5 | 1,692.6 | 1,202.2 | 1,047.4 | 762.108 | 957.9 | 534.3 | 517.2 | -282.164 | 391.3 | 618.5 | 821.6 | 685.329 | 886.8 | 982.7 | 1,128 | 903.484 | 1,084.4 | 697.8 | 783.9 | 668.088 | 735.1 | 777.1 | 1,126.8 | 1,138.198 | 592.4 |
| EBITDA ratio
| 0.304 | 0.215 | 0.266 | 0.3 | 0.25 | 0.225 | 0.146 | 0.194 | 0.286 | 0.302 | 0.312 | 0.345 | 0.531 | 0.409 | 0.307 | 0.243 | 0.223 | 0.217 | 0.158 | 0.202 | 0.211 | 0.204 | 0.238 | 0.255 | 0.256 | 0.284 | 0.252 | 0.217 | 0.188 | 0.133 | 0.225 | 0.136 | 0.126 | -0.135 | 0.089 | 0.117 | 0.131 | 0.115 | 0.157 | 0.154 | 0.189 | 0.161 | 0.195 | 0.143 | 0.153 | 0.121 | 0.122 | 0.13 | 0.187 | 0.173 | 0.123 |