The Grob Tea Company Limited
NSE:GROBTEA.NS
1058.4 (INR) • At close November 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 239.624 | 154.141 | 340.251 | 295.637 | 209.616 | 126.364 | 273.133 | 444.825 | 175.888 | 87.449 | 358.768 | 370.878 | 109.064 | 163.752 | 283.027 | 510.921 | 143.905 | 122.699 | 243.347 | 295.076 | 162.827 | 133.641 | 243.705 | 265.689 | 154.335 | 76.177 | 265.427 | 276.914 | 151.113 | 223.457 | 182.271 | 253.021 | 84.917 | 215.309 | 249.623 | 207.624 | 97.005 | 187.613 | 173.395 | 179.476 | 67.661 | 151.824 | 208.239 | 169.241 | 72.985 | 164.157 | 142.707 | 180.781 |
Kosten van de omzet
| 150.502 | 275.053 | 254.821 | -53.964 | -26.717 | 117.673 | 50.89 | 35.729 | -41.344 | 66.809 | 128.719 | 10.911 | -73.465 | 155.164 | 55.332 | -16.768 | -44.783 | 123.192 | 48.556 | -24.422 | -25.945 | 118.77 | 70.8 | -35.185 | -24.568 | 80.565 | 82.66 | -8.792 | -13.58 | 143.507 | 3.979 | 7.496 | -90.777 | 170.485 | 46.643 | -34.983 | -65.675 | 161.2 | 33.313 | -13.255 | 35.853 | 32.427 | 69.146 | 28.054 | 32.443 | 14.028 | 39.571 | 1.976 |
Brutowinst
| 89.122 | -120.912 | 85.43 | 349.601 | 236.333 | 8.691 | 222.243 | 409.096 | 217.232 | 20.64 | 230.049 | 359.967 | 182.529 | 8.588 | 227.695 | 527.689 | 188.688 | -0.493 | 194.791 | 319.498 | 188.772 | 14.871 | 172.905 | 300.874 | 178.903 | -4.388 | 182.767 | 285.706 | 164.693 | 79.95 | 178.292 | 245.525 | 175.694 | 44.824 | 202.98 | 242.607 | 162.68 | 26.413 | 140.082 | 192.731 | 31.808 | 119.397 | 139.093 | 141.187 | 40.542 | 150.129 | 103.136 | 178.805 |
Brutowinstmarge
| 0.372 | -0.784 | 0.251 | 1.183 | 1.127 | 0.069 | 0.814 | 0.92 | 1.235 | 0.236 | 0.641 | 0.971 | 1.674 | 0.052 | 0.804 | 1.033 | 1.311 | -0.004 | 0.8 | 1.083 | 1.159 | 0.111 | 0.709 | 1.132 | 1.159 | -0.058 | 0.689 | 1.032 | 1.09 | 0.358 | 0.978 | 0.97 | 2.069 | 0.208 | 0.813 | 1.168 | 1.677 | 0.141 | 0.808 | 1.074 | 0.47 | 0.786 | 0.668 | 0.834 | 0.555 | 0.915 | 0.723 | 0.989 |
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 |
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 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 49.061 | 27.419 | 61.138 | 80.419 | 161.903 | 33.004 | 67.935 | 78.21 | 146.622 | 21.17 | 61.663 | 51.403 | 34.268 | 38.446 | 47.25 | 141.205 | 114.898 | 102.691 | 115.817 | 133.999 | 122.774 | 92.446 | 114.912 | 131.602 | 129.391 | 97.501 | 102.516 | 113.784 | 105.68 | 87.487 | 88.877 | 111.876 | 97.014 | 72.222 | 88.234 | 103.33 | 87.284 | 69.112 | 64.716 | 75.521 | 67.269 | 46.934 | 62.398 | 53.748 | 65.548 | 50.004 | 56.533 | 67.98 |
Overige kosten
| 0 | 11.467 | 2.817 | 11.715 | 15.039 | -3.633 | 4.55 | 7.403 | 6.426 | -5.869 | 5.019 | 3.296 | 3.512 | -2.001 | 2.163 | 0.663 | 1.011 | -2.619 | 2.673 | 5.161 | 3.155 | -4.331 | 1.562 | 4.154 | 3.493 | 5.027 | 151.583 | 165.579 | 155.309 | 179.209 | 136.251 | 170.288 | 172.35 | 120.005 | 148.094 | 160.658 | 153.325 | 109.978 | 116.708 | 124.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 49.061 | 27.419 | 61.138 | 266.717 | 224.219 | 173.748 | 226.589 | 255.598 | 193.985 | 157.535 | 202.318 | 219.691 | 179.143 | 152.619 | 168.59 | 199.822 | 152.15 | 125.884 | 178.127 | 191.327 | 165.296 | 130.489 | 163.182 | 189.07 | 172.186 | 131.487 | 151.583 | 165.579 | 155.309 | 179.209 | 136.251 | 170.288 | 172.35 | 120.005 | 148.094 | 160.658 | 153.325 | 109.978 | 116.708 | 124.269 | 88.872 | 249.004 | 104.773 | 84.814 | 85.629 | 191.476 | 88.592 | 114.469 |
Bedrijfsresultaat
| 40.061 | -148.331 | 24.292 | 94.599 | 12.114 | -150.842 | 0.204 | 160.901 | 23.247 | -136.894 | 27.731 | 140.276 | 3.386 | -144.031 | 59.105 | 327.867 | 36.538 | -126.377 | 16.664 | 128.171 | 23.476 | -115.618 | 9.723 | 111.804 | 6.717 | -135.875 | 30.811 | 118.747 | 8.051 | -100.254 | 39.524 | 72.658 | 1.062 | -75.912 | 53.427 | 78.208 | 6.201 | -86.8 | 21.431 | 66.843 | 11.039 | -68.355 | 30.525 | 274.789 | 16.134 | -53.097 | 14.064 | 67.869 |
Bedrijfsresultaat ratio
| 0.167 | -0.962 | 0.071 | 0.32 | 0.058 | -1.194 | 0.001 | 0.362 | 0.132 | -1.565 | 0.077 | 0.378 | 0.031 | -0.88 | 0.209 | 0.642 | 0.254 | -1.03 | 0.068 | 0.434 | 0.144 | -0.865 | 0.04 | 0.421 | 0.044 | -1.784 | 0.116 | 0.429 | 0.053 | -0.449 | 0.217 | 0.287 | 0.013 | -0.353 | 0.214 | 0.377 | 0.064 | -0.463 | 0.124 | 0.372 | 0.163 | -0.45 | 0.147 | 1.624 | 0.221 | -0.323 | 0.099 | 0.375 |
Totaal overige inkomsten en kosten netto
| 11.152 | 8.46 | 0.656 | 8.613 | 11.074 | -0.211 | 3.645 | 7.256 | 4.882 | 7.43 | 4.699 | 1.697 | 1.735 | 1.663 | 1.898 | -0.992 | -1.965 | -13.566 | -0.023 | -7.682 | -0.734 | 1.307 | 0.075 | 2.412 | 1.74 | 4.175 | -49.439 | 3.185 | -0.833 | 0 | -1.855 | -1.564 | 1.056 | 0 | -0.705 | -3.408 | -2.875 | 0 | 0 | -0.003 | 2.065 | 4.879 | 2.264 | 7.32 | 0.785 | 41.897 | -0.739 | -0.522 |
Inkomen voor belasting
| 51.213 | -138.328 | 24.948 | 91.497 | 23.188 | -151.053 | -0.701 | 160.754 | 28.129 | -129.465 | 32.43 | 141.973 | 5.121 | -142.368 | 61.003 | 326.875 | 34.573 | -139.943 | 16.641 | 128.974 | 22.742 | -114.311 | 9.798 | 114.216 | 8.457 | -131.7 | 30.812 | 118.745 | 8.052 | -100.254 | 39.523 | 72.655 | 1.063 | -75.913 | 53.425 | 78.208 | 6.201 | -86.8 | 21.431 | 66.84 | 13.104 | -63.477 | 32.789 | 282.109 | 16.919 | -11.199 | 13.325 | 67.347 |
Inkomen voor belasting ratio
| 0.214 | -0.897 | 0.073 | 0.309 | 0.111 | -1.195 | -0.003 | 0.361 | 0.16 | -1.48 | 0.09 | 0.383 | 0.047 | -0.869 | 0.216 | 0.64 | 0.24 | -1.141 | 0.068 | 0.437 | 0.14 | -0.855 | 0.04 | 0.43 | 0.055 | -1.729 | 0.116 | 0.429 | 0.053 | -0.449 | 0.217 | 0.287 | 0.013 | -0.353 | 0.214 | 0.377 | 0.064 | -0.463 | 0.124 | 0.372 | 0.194 | -0.418 | 0.157 | 1.667 | 0.232 | -0.068 | 0.093 | 0.373 |
Belastingkosten
| 0 | 1.378 | 10.169 | 9.687 | 15.039 | 31.086 | 6.794 | 6.602 | 6.426 | 8.545 | 5.019 | 3.295 | 3.511 | -0.144 | 2.164 | 0.663 | 1.01 | 11.937 | 2.671 | 5.161 | 3.156 | 2.198 | 0.4 | 1.6 | 3.494 | -0.044 | 5.8 | 1.3 | 0.4 | 4 | -0.001 | 0 | 0.001 | 15 | 0 | 0 | 0 | 5 | 0 | -0.003 | 0 | 7.25 | 0 | 0 | 0 | 11.199 | 0 | 0 |
Nettowinst
| 51.213 | -139.706 | 24.948 | 91.497 | 23.188 | -182.139 | -0.701 | 160.754 | 28.129 | -138.01 | 32.43 | 141.973 | 5.121 | -142.224 | 61.003 | 326.875 | 34.573 | -151.88 | 16.641 | 128.974 | 22.742 | -116.509 | 9.398 | 112.616 | 8.457 | -131.656 | 25.012 | 117.445 | 7.652 | -104.254 | 39.523 | 72.655 | 1.063 | -90.913 | 53.425 | 78.208 | 6.201 | -91.8 | 21.431 | 66.84 | 13.104 | -70.726 | 32.789 | 282.109 | 16.919 | -22.398 | 13.325 | 67.347 |
Nettowinstmarge
| 0.214 | -0.906 | 0.073 | 0.309 | 0.111 | -1.441 | -0.003 | 0.361 | 0.16 | -1.578 | 0.09 | 0.383 | 0.047 | -0.869 | 0.216 | 0.64 | 0.24 | -1.238 | 0.068 | 0.437 | 0.14 | -0.872 | 0.039 | 0.424 | 0.055 | -1.728 | 0.094 | 0.424 | 0.051 | -0.467 | 0.217 | 0.287 | 0.013 | -0.422 | 0.214 | 0.377 | 0.064 | -0.489 | 0.124 | 0.372 | 0.194 | -0.466 | 0.157 | 1.667 | 0.232 | -0.136 | 0.093 | 0.373 |
WPA (Winst Per Aandeel)
| 44.06 | -120.19 | 21.46 | 78.72 | 19.95 | -156.7 | -0.6 | 138.31 | 24.2 | -118.85 | 27.9 | 122.15 | 4.41 | -122.36 | 52.48 | 281.23 | 29.75 | -130.7 | 14.32 | 110.96 | 19.57 | -100.29 | 8.09 | 96.89 | 7.28 | -113.27 | 21.52 | 101.05 | 6.58 | -89.7 | 27.27 | 74.8 | 2.01 | -78.22 | 45.97 | 67.29 | 5.34 | -78.98 | 18.44 | 57.51 | 11.27 | -60.85 | 28.21 | 242.72 | 14.56 | -19.27 | 11.46 | 57.94 |
Verwaterde WPA
| 44.06 | -120.19 | 21.46 | 78.72 | 19.95 | -156.7 | -0.6 | 138.31 | 24.2 | -118.85 | 27.9 | 122.15 | 4.41 | -122.35 | 52.48 | 281.23 | 29.75 | -130.7 | 14.32 | 110.96 | 19.57 | -100.29 | 8.09 | 96.89 | 7.28 | -113.27 | 21.52 | 101.05 | 6.58 | -89.69 | 27.27 | 74.8 | 2.01 | -78.22 | 45.97 | 67.29 | 5.34 | -78.98 | 18.44 | 57.51 | 11.27 | -60.85 | 28.21 | 242.72 | 14.56 | -19.27 | 11.46 | 57.94 |
EBITDA
| 62.833 | -124.795 | 37.238 | 104.408 | 35.508 | -137.159 | 7.025 | 167.589 | 36.018 | -120.338 | 39.644 | 149.43 | 13.173 | -134.184 | 66.931 | 333.755 | 42.774 | -129.584 | 25.145 | 139.14 | 32.439 | -105.702 | 18.106 | 122.914 | 13.34 | -120.781 | 38.975 | 127.93 | 17.16 | -86.907 | 52.044 | 82.934 | 10.547 | -62.921 | 63.968 | 90.899 | 18.305 | -70.279 | 38.197 | 72.06 | 17.142 | -62.253 | 34.86 | 279.124 | 20.469 | -48.762 | 16.304 | 70.109 |
EBITDA ratio
| 0.262 | -0.884 | 0.101 | 0.353 | 0.169 | -1.098 | 0.026 | 0.377 | 0.205 | -1.398 | 0.111 | 0.403 | 0.121 | -0.811 | 0.236 | 0.653 | 0.297 | -0.978 | 0.103 | 0.472 | 0.199 | -0.793 | 0.074 | 0.463 | 0.109 | -1.586 | 0.147 | 0.462 | 0.114 | -0.389 | 0.286 | 0.328 | 0.124 | -0.292 | 0.256 | 0.438 | 0.189 | -0.375 | 0.22 | 0.402 | 0.253 | -0.41 | 0.167 | 1.649 | 0.28 | -0.297 | 0.114 | 0.388 |