Kopran Limited
NSE:KOPRAN.NS
307.3 (INR) • At close November 8, 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 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,394.365 | 1,860.812 | 1,589.183 | 1,525.905 | 1,170.018 | 1,503.962 | 1,580.047 | 1,169.68 | 1,256.181 | 1,395.837 | 1,318.01 | 1,275.656 | 753.269 | 1,295.545 | 1,120.557 | 1,189.941 | 1,208.821 | 782.788 | 1,001.896 | 877.818 | 841.49 | 905.747 | 1,054.863 | 921.527 | 605.483 | 962.679 | 943.3 | 728.2 | 512.9 | 965.852 | 773.2 | 768.8 | 612.9 | 775.391 | 762.9 | 798.7 | 626.2 | 683.8 | 899.27 | 762.8 | 581 | 813.062 | 563.3 | 629 | 496.8 |
Kosten van de omzet
| 1,031.216 | 1,443.209 | 996.252 | 942.072 | 803.024 | 986.842 | 1,111.285 | 716.185 | 771.326 | 978.258 | 703.598 | 732.81 | 426.384 | 1,060.553 | 640.641 | 700.621 | 741.149 | 531.474 | 617.566 | 529.015 | 524.077 | 712.398 | 612.222 | 552.618 | 326.063 | 584.29 | 589.7 | 442.9 | 263.7 | 533.694 | 443.9 | 452.9 | 379.5 | 446.158 | 469.9 | 507.7 | 378.9 | 444.9 | 543.61 | 498.6 | 367.3 | 487.278 | 350.4 | 400.5 | 303.8 |
Brutowinst
| 363.149 | 417.603 | 592.931 | 583.833 | 366.994 | 517.12 | 468.762 | 453.495 | 484.855 | 417.579 | 614.412 | 542.846 | 326.885 | 234.992 | 479.916 | 489.32 | 467.672 | 251.314 | 384.33 | 348.803 | 317.413 | 193.349 | 442.641 | 368.909 | 279.42 | 378.389 | 353.6 | 285.3 | 249.2 | 432.158 | 329.3 | 315.9 | 233.4 | 329.233 | 293 | 291 | 247.3 | 238.9 | 355.661 | 264.2 | 213.7 | 325.785 | 212.9 | 228.5 | 193 |
Brutowinstmarge
| 0.26 | 0.224 | 0.373 | 0.383 | 0.314 | 0.344 | 0.297 | 0.388 | 0.386 | 0.299 | 0.466 | 0.426 | 0.434 | 0.181 | 0.428 | 0.411 | 0.387 | 0.321 | 0.384 | 0.397 | 0.377 | 0.213 | 0.42 | 0.4 | 0.461 | 0.393 | 0.375 | 0.392 | 0.486 | 0.447 | 0.426 | 0.411 | 0.381 | 0.425 | 0.384 | 0.364 | 0.395 | 0.349 | 0.395 | 0.346 | 0.368 | 0.401 | 0.378 | 0.363 | 0.388 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 6.428 | 0 | 0 | 0 | 6.647 | 0 | 0 | 0 | 5.943 | 0 | 0 | 0 | 0.291 | 0 | 0 | 0 | 0.187 | 0 | 0 | 0 | 0.233 | 0 | 0 | 0 | 0.04 | 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 |
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 |
Verkoop-, algemene en administratieve kosten
| 220.257 | 236.614 | 219.671 | 225.286 | 125.899 | 238.815 | 223.89 | 194.179 | 194.638 | 195.848 | 223.515 | 203.903 | 131.574 | 176.854 | 95.707 | 91.581 | 91.323 | 113.239 | 92.907 | 91.68 | 96.153 | 129.147 | 94.346 | 85.655 | 87.391 | 110.613 | 83.2 | 81.7 | 71 | 113.295 | 71 | 85.4 | 68.1 | 88.342 | 77.5 | 69.4 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 11.987 | 69.651 | 2.938 | 1.261 | 0.564 | -2.368 | 22.184 | 4.356 | 6.478 | 0.022 | 5.058 | 4.196 | 1.429 | 2.289 | 2.232 | 1.176 | 3.308 | -4.457 | 0.821 | 2.374 | 1.325 | 6.663 | 1.439 | 2.81 | 14.792 | 13.363 | 241 | 218.6 | 212.9 | 29.83 | 210.7 | 245.1 | 184.7 | 239.446 | 243.6 | 227 | 215.4 | 198.5 | 269.911 | 197.5 | 155.1 | 274.248 | 161.9 | 168.1 | 140.7 |
Bedrijfskosten
| 220.257 | 236.614 | 389.773 | 383.239 | 336.471 | 413.474 | 374.149 | 346.545 | 344.616 | 170.156 | 371.948 | 330.925 | 261.096 | 49.82 | 293.603 | 303.448 | 291.899 | 95.939 | 286.741 | 267.017 | 264.785 | 71.154 | 305.65 | 262.857 | 242.149 | 292.548 | 241 | 218.6 | 212.9 | 308.637 | 210.7 | 245.1 | 184.7 | 239.446 | 243.6 | 227 | 215.4 | 198.5 | 269.911 | 197.5 | 155.1 | 274.248 | 161.9 | 168.1 | 140.7 |
Bedrijfsresultaat
| 142.892 | 180.989 | 227.438 | 201.896 | 30.523 | 126.988 | 113.762 | 73.262 | 140.239 | 242.758 | 242.464 | 211.921 | 65.789 | 185.172 | 186.313 | 185.872 | 175.773 | 155.375 | 97.589 | 81.786 | 52.628 | 122.195 | 136.991 | 106.052 | 37.271 | 85.841 | 98 | 45.2 | 10.4 | 123.521 | 88.4 | 36.4 | 21 | 51.286 | 21.5 | 28.3 | 6.1 | 30.3 | 72.881 | 30.7 | 27.9 | 51.537 | 51 | 60.4 | 52.3 |
Bedrijfsresultaat ratio
| 0.102 | 0.097 | 0.143 | 0.132 | 0.026 | 0.084 | 0.072 | 0.063 | 0.112 | 0.174 | 0.184 | 0.166 | 0.087 | 0.143 | 0.166 | 0.156 | 0.145 | 0.198 | 0.097 | 0.093 | 0.063 | 0.135 | 0.13 | 0.115 | 0.062 | 0.089 | 0.104 | 0.062 | 0.02 | 0.128 | 0.114 | 0.047 | 0.034 | 0.066 | 0.028 | 0.035 | 0.01 | 0.044 | 0.081 | 0.04 | 0.048 | 0.063 | 0.091 | 0.096 | 0.105 |
Totaal overige inkomsten en kosten netto
| 4.445 | 70.781 | -22.36 | -19.395 | 5.575 | -17.779 | -22.391 | -12.791 | -40.631 | -1.982 | 24.011 | 15.229 | 17.618 | 17.243 | 25.064 | 41.334 | 16.59 | -90.802 | -12.271 | -5.284 | 3.815 | -6.922 | -3.702 | -52.304 | -22.959 | -10.588 | -14.6 | -21.5 | -25.9 | -15.021 | -30.2 | -34.4 | -27.7 | -38.502 | -27.9 | -35.7 | -25.8 | -10.1 | -22.769 | -36 | -30.7 | -20.35 | -28.4 | -28.1 | -27.2 |
Inkomen voor belasting
| 147.337 | 251.77 | 205.078 | 182.501 | 36.098 | 109.209 | 91.371 | 60.471 | 99.608 | 240.776 | 266.475 | 227.15 | 83.407 | 202.415 | 211.377 | 227.206 | 192.363 | 64.573 | 85.318 | 76.502 | 56.443 | 115.273 | 133.289 | 53.748 | 14.312 | 75.253 | 98 | 45.2 | 10.4 | 108.5 | 88.4 | 36.4 | 21 | 51.286 | 21.5 | 28.3 | 6.1 | 30.3 | 62.981 | 30.7 | 27.9 | 31.187 | 22.6 | 32.3 | 25.1 |
Inkomen voor belasting ratio
| 0.106 | 0.135 | 0.129 | 0.12 | 0.031 | 0.073 | 0.058 | 0.052 | 0.079 | 0.172 | 0.202 | 0.178 | 0.111 | 0.156 | 0.189 | 0.191 | 0.159 | 0.082 | 0.085 | 0.087 | 0.067 | 0.127 | 0.126 | 0.058 | 0.024 | 0.078 | 0.104 | 0.062 | 0.02 | 0.112 | 0.114 | 0.047 | 0.034 | 0.066 | 0.028 | 0.035 | 0.01 | 0.044 | 0.07 | 0.04 | 0.048 | 0.038 | 0.04 | 0.051 | 0.051 |
Belastingkosten
| 36.383 | 65.569 | 47.142 | 44.806 | 8.368 | 28.827 | 21.91 | 13.939 | 23.653 | 65.652 | 65.758 | 56.245 | 19.841 | 51.975 | 54.278 | 60.901 | 50.05 | 16.473 | 22.181 | 19.754 | 14.226 | 38.476 | 24.655 | 10.782 | 2.483 | 23.99 | 0 | 0 | 0 | 48.483 | 15.5 | -8.9 | 0.1 | -48.429 | 3.5 | -4.5 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| 110.954 | 186.201 | 157.936 | 137.695 | 27.73 | 80.382 | 69.461 | 46.532 | 75.955 | 175.124 | 200.717 | 170.905 | 63.566 | 150.44 | 157.099 | 166.305 | 142.313 | 48.1 | 63.137 | 56.748 | 42.217 | 76.797 | 108.634 | 42.966 | 11.829 | 51.263 | 98 | 45.2 | 10.4 | 60.017 | 72.9 | 45.3 | 20.9 | 51.286 | 21.5 | 28.3 | 6.1 | 30.3 | 62.981 | 30.7 | 27.9 | 31.187 | 22.6 | 32.3 | 25.1 |
Nettowinstmarge
| 0.08 | 0.1 | 0.099 | 0.09 | 0.024 | 0.053 | 0.044 | 0.04 | 0.06 | 0.125 | 0.152 | 0.134 | 0.084 | 0.116 | 0.14 | 0.14 | 0.118 | 0.061 | 0.063 | 0.065 | 0.05 | 0.085 | 0.103 | 0.047 | 0.02 | 0.053 | 0.104 | 0.062 | 0.02 | 0.062 | 0.094 | 0.059 | 0.034 | 0.066 | 0.028 | 0.035 | 0.01 | 0.044 | 0.07 | 0.04 | 0.048 | 0.038 | 0.04 | 0.051 | 0.051 |
WPA (Winst Per Aandeel)
| 2.3 | 3.86 | 3.28 | 2.86 | 0.58 | 1.67 | 1.44 | 0.97 | 1.58 | 3.68 | 4.64 | 3.95 | 1.47 | 3.48 | 3.63 | 3.84 | 3.29 | 1.11 | 1.46 | 1.31 | 0.95 | 1.77 | 2.51 | 0.99 | 0.27 | 1.19 | 2.27 | 1.05 | 0.24 | 1.39 | 1.68 | 1.04 | 0.48 | 1.18 | 0.52 | 0.69 | 0.14 | 0.78 | 1.45 | 0.79 | 0.71 | 0.72 | 0.56 | 0.83 | 0.64 |
Verwaterde WPA
| 2.3 | 3.85 | 3.27 | 2.85 | 0.58 | 1.67 | 1.44 | 0.97 | 1.58 | 3.63 | 4.64 | 3.95 | 1.47 | 3.48 | 3.63 | 3.84 | 3.29 | 1.11 | 1.46 | 1.31 | 0.95 | 1.77 | 2.51 | 0.99 | 0.27 | 1.19 | 2.27 | 1.05 | 0.24 | 1.39 | 1.68 | 1.04 | 0.48 | 1.18 | 0.52 | 0.69 | 0.14 | 0.78 | 1.45 | 0.79 | 0.71 | 0.72 | 0.56 | 0.83 | 0.64 |
EBITDA
| 181.63 | 216.929 | 260.095 | 229.577 | 86.989 | 159.42 | 145.387 | 105.785 | 138.024 | 265.66 | 312.966 | 265.326 | 121.133 | 233.186 | 253.699 | 267.45 | 236.345 | 104.881 | 135.616 | 120.918 | 100.365 | 165.174 | 176.563 | 103.528 | 51.904 | 120.433 | 134.1 | 88.1 | 57.3 | 174.971 | 139.4 | 91.5 | 69.1 | 61.735 | 73.5 | 79.9 | 54.7 | 72 | 122.357 | 98.2 | 88.9 | 85.864 | 81.5 | 90.6 | 81.9 |
EBITDA ratio
| 0.13 | 0.117 | 0.164 | 0.15 | 0.074 | 0.106 | 0.092 | 0.09 | 0.11 | 0.19 | 0.237 | 0.208 | 0.161 | 0.18 | 0.226 | 0.225 | 0.196 | 0.134 | 0.135 | 0.138 | 0.119 | 0.182 | 0.167 | 0.112 | 0.086 | 0.125 | 0.142 | 0.121 | 0.112 | 0.181 | 0.18 | 0.119 | 0.113 | 0.08 | 0.096 | 0.1 | 0.087 | 0.105 | 0.136 | 0.129 | 0.153 | 0.106 | 0.145 | 0.144 | 0.165 |