Kellton Tech Solutions Limited
NSE:KELLTONTEC.NS
141.4 (INR) • At close November 13, 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 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q1 | 2010 Q4 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 2,619.275 | 2,478.421 | 2,454.441 | 2,405.806 | 2,490.276 | 2,427.146 | 2,308.7 | 2,271.852 | 2,165.56 | 2,103.639 | 2,192.578 | 2,087.439 | 2,043.056 | 2,083.156 | 1,964.224 | 1,908.833 | 1,800.108 | 2,062.617 | 1,908.929 | 1,866.253 | 1,868.994 | 1,901.623 | 2,063.801 | 2,089.454 | 2,086.244 | 2,149.265 | 2,097.259 | 1,840.496 | 1,747.781 | 1,653.606 | 1,582.42 | 1,510.738 | 1,400.935 | 1,322.626 | 1,165.085 | 1,101.774 | 1,037.588 | 463.069 | 454.282 | 424.068 | 418.055 | 402.233 | 264.224 | 252.241 | 124.972 | 120.926 | 110.86 | 387.794 | 0.315 | 1.647 | 0.998 | 4.517 | 0.886 | 2.738 | 1.595 | 1.058 |
Kosten van de omzet
| 2,344.711 | 1,512.87 | 1,095.88 | 1,031.818 | 1,227.191 | 4,638.61 | 1,114.759 | 0.33 | 1,123.216 | -3,252.292 | 1,121.948 | 1,123.642 | 1,031.321 | -2,719.172 | 999.338 | 22.686 | 928.545 | 220.702 | 3.503 | 963.431 | 3.871 | 8.967 | 189.868 | 17.049 | 0.328 | 993.325 | 1,096.27 | 15.969 | 24.81 | 788.13 | 757.153 | 5.295 | 4.546 | 12.738 | 34.097 | -12.35 | -3.664 | 11.26 | 10.545 | 9.839 | 15.88 | 18.296 | 17.759 | 24.433 | 89.517 | 82.277 | 83.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| 274.564 | 965.551 | 1,358.561 | 1,373.988 | 1,263.085 | -2,211.464 | 1,193.941 | 2,271.522 | 1,042.344 | 5,355.932 | 1,070.63 | 963.797 | 1,011.735 | 4,802.329 | 964.886 | 1,886.147 | 871.563 | 1,841.915 | 1,905.426 | 902.822 | 1,865.123 | 1,892.656 | 1,873.933 | 2,072.405 | 2,085.916 | 1,155.94 | 1,000.989 | 1,824.527 | 1,722.971 | 865.476 | 825.267 | 1,505.443 | 1,396.389 | 1,309.888 | 1,130.988 | 1,114.124 | 1,041.252 | 451.809 | 443.737 | 414.229 | 402.175 | 383.937 | 246.465 | 227.808 | 35.455 | 38.649 | 27.773 | 387.794 | 0.315 | 1.647 | 0.998 | 4.517 | 0.886 | 2.738 | 1.595 | 1.058 |
Brutowinstmarge
| 0.105 | 0.39 | 0.554 | 0.571 | 0.507 | -0.911 | 0.517 | 1 | 0.481 | 2.546 | 0.488 | 0.462 | 0.495 | 2.305 | 0.491 | 0.988 | 0.484 | 0.893 | 0.998 | 0.484 | 0.998 | 0.995 | 0.908 | 0.992 | 1 | 0.538 | 0.477 | 0.991 | 0.986 | 0.523 | 0.522 | 0.996 | 0.997 | 0.99 | 0.971 | 1.011 | 1.004 | 0.976 | 0.977 | 0.977 | 0.962 | 0.955 | 0.933 | 0.903 | 0.284 | 0.32 | 0.251 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 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 | 26.696 | 0 | 0 | 0 | 20.454 | 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 | 0.712 | 0 | 0 | 0 | 3.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 928.274 | 0 | 949.435 | 1,905.989 | 794.3 | 811.17 | 692.385 | 753.31 | 653.478 | 0 | 0 | 0 | 26.845 | 0 | 0 | 0 | 87.016 | 0 | 0 | 0 | 84.547 | 0 | 0 | 0 | 74.477 | 0 | 0 | 0 | 51.44 | 0 | 0 | 0 | 0 | 0 | 0 | 27.409 | 0 | 0 | 0 | 23.484 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 5.764 | 3.365 | 4.351 | 4.851 | -2,337.254 | 2,087.011 | 2,050.216 | 813.275 | 5,047.763 | 4.736 | 1.707 | 3.816 | -20 | 13.627 | 8.951 | 19.388 | -19.46 | 9.893 | 6.538 | 5.222 | -35.493 | 13.754 | 16.899 | 10.639 | 1,726.577 | 10.546 | 1,560.92 | 1,484.582 | 1,428.8 | 1,371.129 | 1,301.021 | 1,217.223 | 1,143.018 | 972.511 | 960.872 | 919.99 | 376.401 | 373.794 | 369.728 | 358.703 | 358.578 | 226.421 | 208.188 | 109.42 | 110.016 | 98.225 | 352.766 | 1.396 | 2.728 | 32.859 | 0.034 | 0.773 | 2.491 | 0.036 | 0.823 |
Bedrijfskosten
| 0 | 683.621 | 1,218.424 | 1,146.059 | 1,028.729 | -2,337.254 | 2,087.011 | 2,050.216 | 813.275 | 5,047.763 | 840.547 | 719.704 | 780.829 | 4,514.734 | 693.652 | 1,674.018 | 1,599.785 | 1,614.932 | 1,652.682 | 1,603.052 | 1,599.867 | 1,600.913 | 1,607.545 | 1,798.38 | 1,780.655 | 807.689 | 709.575 | 1,560.92 | 1,484.582 | 641.477 | 613.611 | 1,301.021 | 1,217.223 | 1,143.018 | 972.511 | 960.872 | 919.99 | 376.401 | 373.794 | 369.728 | 358.703 | 358.578 | 226.421 | 208.188 | 109.42 | 110.016 | 98.225 | 352.766 | 1.396 | 2.728 | 32.859 | 7.67 | 0.773 | 2.491 | 1.493 | 0.823 |
Bedrijfsresultaat
| 274.564 | 287.694 | 143.502 | 232.28 | 239.207 | 133 | 226.914 | 227.95 | 232.238 | 276.306 | 234.819 | 244.093 | 230.906 | 287.594 | 271.234 | 212.129 | 200.323 | 226.984 | 252.744 | 263.201 | 265.256 | 291.743 | 266.388 | 274.025 | 305.261 | 348.251 | 291.414 | 224.169 | 207.336 | 223.999 | 211.656 | 177.787 | 156.269 | 138.475 | 125.847 | 126.61 | 105.807 | 59.745 | 56.79 | 33.707 | 30.552 | 19.312 | 13.03 | 13.221 | 11.762 | 9.511 | 12.635 | 32.191 | -1.081 | -1.079 | -32.002 | -3.153 | 0.113 | 0.187 | 0.102 | 0.235 |
Bedrijfsresultaat ratio
| 0.105 | 0.116 | 0.058 | 0.097 | 0.096 | 0.055 | 0.098 | 0.1 | 0.107 | 0.131 | 0.107 | 0.117 | 0.113 | 0.138 | 0.138 | 0.111 | 0.111 | 0.11 | 0.132 | 0.141 | 0.142 | 0.153 | 0.129 | 0.131 | 0.146 | 0.162 | 0.139 | 0.122 | 0.119 | 0.135 | 0.134 | 0.118 | 0.112 | 0.105 | 0.108 | 0.115 | 0.102 | 0.129 | 0.125 | 0.079 | 0.073 | 0.048 | 0.049 | 0.052 | 0.094 | 0.079 | 0.114 | 0.083 | -3.432 | -0.655 | -32.061 | -0.698 | 0.128 | 0.068 | 0.064 | 0.222 |
Totaal overige inkomsten en kosten netto
| -40.885 | -41.016 | -44.862 | -40.577 | -38.796 | -1,892.267 | -20.761 | -20.03 | -21.956 | -105.228 | -24.313 | -24.423 | -24.755 | -43.438 | -18.979 | -21.326 | -20.268 | -37.139 | -26.636 | -35.186 | -38.476 | -62.806 | -34.769 | -30.921 | -35.197 | -48.891 | -32.915 | -31.485 | -25.769 | -15.372 | -21.261 | -25.03 | -22.115 | -0.001 | -31.33 | -25.911 | -13.145 | -14.793 | 0 | -10.715 | 0 | -5.488 | -6.118 | -5.167 | -8.549 | -1.399 | -0.894 | 2.229 | 0 | 0 | -0.104 | 0.034 | 0 | -0.161 | 0.036 | 0 |
Inkomen voor belasting
| 233.679 | 240.914 | 95.275 | 187.352 | 195.56 | -1,744.322 | 200.928 | 201.276 | 199.378 | 202.941 | 205.77 | 219.67 | 206.154 | 244.156 | 252.255 | 190.803 | 180.055 | 189.844 | 226.108 | 228.018 | 226.78 | 228.937 | 231.619 | 243.104 | 270.064 | 299.36 | 258.499 | 224.169 | 212.62 | 191.925 | 190.395 | 177.787 | 159.666 | 138.474 | 125.847 | 126.61 | 105.807 | 59.745 | 56.79 | 33.707 | 30.552 | 19.312 | 13.03 | 13.221 | 11.764 | 9.512 | 11.742 | 34.42 | -1.081 | -1.079 | -32.106 | -3.119 | 0.113 | 0.026 | 0.138 | 0.235 |
Inkomen voor belasting ratio
| 0.089 | 0.097 | 0.039 | 0.078 | 0.079 | -0.719 | 0.087 | 0.089 | 0.092 | 0.096 | 0.094 | 0.105 | 0.101 | 0.117 | 0.128 | 0.1 | 0.1 | 0.092 | 0.118 | 0.122 | 0.121 | 0.12 | 0.112 | 0.116 | 0.129 | 0.139 | 0.123 | 0.122 | 0.122 | 0.116 | 0.12 | 0.118 | 0.114 | 0.105 | 0.108 | 0.115 | 0.102 | 0.129 | 0.125 | 0.079 | 0.073 | 0.048 | 0.049 | 0.052 | 0.094 | 0.079 | 0.106 | 0.089 | -3.432 | -0.655 | -32.165 | -0.691 | 0.128 | 0.009 | 0.087 | 0.222 |
Belastingkosten
| 34.25 | 1.566 | 13.988 | 22.054 | 41.384 | 20.383 | 35.293 | 32.933 | 36.74 | 14.667 | 27.767 | 45.238 | 42.409 | 55.001 | 33.583 | 32.002 | 35.448 | 44.338 | 39.817 | 43.112 | 38.17 | 33.591 | 46.901 | 50.1 | 73.709 | 76.211 | 88.122 | 78.565 | 67.8 | 48.819 | 50.737 | 45.003 | 39.381 | 25.657 | 24.64 | 30.904 | 19.958 | 4.704 | 8.266 | 2.382 | 5.337 | 4.453 | 0.809 | 1.888 | 3.062 | -0.492 | 2.1 | 2.327 | 0 | 0 | 0.392 | 0.034 | 0 | 0.057 | 0.036 | 0 |
Nettowinst
| 199.429 | 239.348 | 81.287 | 165.298 | 154.176 | -1,764.705 | 165.635 | 168.343 | 162.638 | 188.274 | 178.003 | 174.432 | 163.742 | 189.155 | 218.672 | 158.801 | 144.607 | 145.506 | 186.291 | 184.906 | 188.61 | 195.346 | 184.718 | 193.005 | 196.355 | 223.149 | 170.377 | 145.604 | 144.82 | 143.106 | 139.658 | 132.784 | 120.285 | 112.817 | 101.207 | 95.706 | 85.849 | 55.041 | 48.524 | 31.325 | 25.215 | 14.859 | 12.221 | 11.333 | 8.681 | 10.004 | 9.615 | 32.093 | -1.081 | -1.079 | -32.498 | -3.119 | 0.113 | -0.032 | 0.138 | 0.235 |
Nettowinstmarge
| 0.076 | 0.097 | 0.033 | 0.069 | 0.062 | -0.727 | 0.072 | 0.074 | 0.075 | 0.089 | 0.081 | 0.084 | 0.08 | 0.091 | 0.111 | 0.083 | 0.08 | 0.071 | 0.098 | 0.099 | 0.101 | 0.103 | 0.09 | 0.092 | 0.094 | 0.104 | 0.081 | 0.079 | 0.083 | 0.087 | 0.088 | 0.088 | 0.086 | 0.085 | 0.087 | 0.087 | 0.083 | 0.119 | 0.107 | 0.074 | 0.06 | 0.037 | 0.046 | 0.045 | 0.069 | 0.083 | 0.087 | 0.083 | -3.432 | -0.655 | -32.557 | -0.691 | 0.128 | -0.012 | 0.087 | 0.222 |
WPA (Winst Per Aandeel)
| 2.05 | 2.48 | 0.84 | 1.71 | 1.6 | -18.28 | 1.72 | 1.81 | 1.69 | 1.95 | 1.76 | 1.83 | 1.7 | 1.96 | 2.16 | 1.59 | 1.5 | 1.51 | 1.93 | 1.92 | 1.96 | 2.03 | 1.85 | 2 | 2.04 | 1.86 | 1.7 | 1.59 | 1.54 | 1.44 | 1.32 | 1.38 | 1.29 | 1.26 | 1.17 | 1.1 | 0.89 | 0.69 | 0.63 | 0.43 | 0.26 | 0.21 | 0.17 | 0.16 | 0.09 | 0.14 | 0.14 | 0.33 | -0.015 | -0.012 | -0.34 | -0.17 | 0.006 | -0 | 0.008 | 0.003 |
Verwaterde WPA
| 2.05 | 2.48 | 0.84 | 1.71 | 1.6 | -18.28 | 1.71 | 1.81 | 1.69 | 1.86 | 1.76 | 1.83 | 1.7 | 1.96 | 2.16 | 1.59 | 1.5 | 1.51 | 1.93 | 1.92 | 1.96 | 2.03 | 1.84 | 2 | 2.04 | 1.86 | 1.67 | 1.56 | 1.54 | 1.44 | 1.31 | 1.37 | 1.27 | 1.26 | 1.17 | 1.1 | 0.89 | 0.69 | 0.63 | 0.43 | 0.26 | 0.21 | 0.17 | 0.16 | 0.09 | 0.14 | 0.14 | 0.33 | -0.015 | -0.012 | -0.34 | -0.17 | 0.006 | -0 | 0.008 | 0.003 |
EBITDA
| 320.791 | 327.39 | 187.481 | 268.38 | 279.515 | -1,667.188 | 260.436 | 260.268 | 262.74 | 259.831 | 264.196 | 273.119 | 262.258 | 297.118 | 315.726 | 259.6 | 252.549 | 217.615 | 296.518 | 303.61 | 303.223 | 248.279 | 294.706 | 305.395 | 329.83 | 365.222 | 315.97 | 275.985 | 248.927 | 240.362 | 221.318 | 212.324 | 187.513 | 176.851 | 164.725 | 160.089 | 127.364 | 82.922 | 73.682 | 52.925 | 50.194 | 32.073 | 25.49 | 24.119 | 19.801 | 11.371 | 14.975 | 42.414 | -0.589 | -0.589 | -31.473 | -2.63 | 0.602 | 1.55 | 0.627 | 0.722 |
EBITDA ratio
| 0.122 | 0.132 | 0.076 | 0.112 | 0.112 | 0.075 | 0.113 | 0.114 | 0.121 | 0.143 | 0.12 | 0.131 | 0.128 | 0.127 | 0.161 | 0.136 | 0.14 | 0.106 | 0.155 | 0.163 | 0.162 | 0.131 | 0.143 | 0.146 | 0.158 | 0.17 | 0.151 | 0.15 | 0.142 | 0.145 | 0.14 | 0.141 | 0.134 | 0.134 | 0.143 | 0.146 | 0.123 | 0.179 | 0.162 | 0.125 | 0.12 | 0.08 | 0.096 | 0.096 | 0.15 | 0.111 | 0.135 | 0.109 | -1.87 | -0.358 | -31.531 | -0.582 | 0.679 | 0.566 | 0.393 | 0.682 |