Shanthi Gears Limited
NSE:SHANTIGEAR.NS
554.1 (INR) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) INR.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,550.8 | 1,388.2 | 1,536.4 | 1,255.4 | 1,354.2 | 1,214.5 | 1,234 | 1,146.5 | 1,087.5 | 988.5 | 964.4 | 947.1 | 717.7 | 669.7 | 671.7 | 648.3 | 537 | 251.3 | 374.5 | 580.2 | 709.1 | 717.5 | 552.4 | 615.1 | 594.1 | 619.5 | 505.4 | 539.5 | 542.9 | 510.6 | 341 | 503.3 | 448.1 | 411.7 | 390.9 | 431.9 | 420.5 | 377.2 | 360.3 | 429.8 | 367.7 | 342.1 | 365.3 | 404.2 | 406.4 | 331.9 | 362.151 | 400.482 | 379.835 | 314.033 |
Kosten van de omzet
| 737.4 | 870.5 | 956.1 | 612.8 | 644.6 | 570.6 | 589.7 | 519.1 | 542.2 | 492 | 679.3 | 476.3 | 334.9 | 301.7 | 424.1 | 314.8 | 265.5 | 118.1 | 289.9 | 264 | 347 | 351.4 | 404.2 | 263.3 | 255.3 | 261.1 | 328.7 | 222.3 | 218.9 | 206.6 | 264.3 | 166.3 | 183 | 142 | 248.4 | 170.4 | 128 | 143.1 | 214.3 | 197 | 159.1 | 121.7 | 195.9 | 147 | 133.3 | 116.4 | 158.961 | 146.124 | 121.593 | 77.222 |
Brutowinst
| 813.4 | 517.7 | 580.3 | 642.6 | 709.6 | 643.9 | 644.3 | 627.4 | 545.3 | 496.5 | 285.1 | 470.8 | 382.8 | 368 | 247.6 | 333.5 | 271.5 | 133.2 | 84.6 | 316.2 | 362.1 | 366.1 | 148.2 | 351.8 | 338.8 | 358.4 | 176.7 | 317.2 | 324 | 304 | 76.7 | 337 | 265.1 | 269.7 | 142.5 | 261.5 | 292.5 | 234.1 | 146 | 232.8 | 208.6 | 220.4 | 169.4 | 257.2 | 273.1 | 215.5 | 203.19 | 254.358 | 258.242 | 236.811 |
Brutowinstmarge
| 0.525 | 0.373 | 0.378 | 0.512 | 0.524 | 0.53 | 0.522 | 0.547 | 0.501 | 0.502 | 0.296 | 0.497 | 0.533 | 0.549 | 0.369 | 0.514 | 0.506 | 0.53 | 0.226 | 0.545 | 0.511 | 0.51 | 0.268 | 0.572 | 0.57 | 0.579 | 0.35 | 0.588 | 0.597 | 0.595 | 0.225 | 0.67 | 0.592 | 0.655 | 0.365 | 0.605 | 0.696 | 0.621 | 0.405 | 0.542 | 0.567 | 0.644 | 0.464 | 0.636 | 0.672 | 0.649 | 0.561 | 0.635 | 0.68 | 0.754 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 24.7 | 0 | 0 | 0 | 29.8 | 0 | 0 | 0 | 22.1 | 0 | 0 | 0 | 20.6 | 0 | 0 | 0 | 21.3 | 0 | 0 | 0 | 22.2 | 0 | 0 | 0 | 12.8 | 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 | 334.9 | 0 | 0 | 0 | 188.1 | 0 | 0 | 0 | 150.8 | 0 | 0 | 0 | 117.7 | 0 | 0 | 0 | 119.2 | 0 | 0 | 0 | 120.2 | 0 | 0 | 0 | 121.7 | 0 | 0 | 0 | 106.5 | 0 | 0 | 0 | 95.7 | 0 | 0 | 0 | 135.3 | 0 | 0 | 0 | 32.5 | 0 | 0 | 0 | 21.8 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 21.5 | 0 | 0 | 0 | 12.7 | 0 | 0 | 0 | 2.7 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 8.8 | 0 | 0 | 0 | 6.4 | 0 | 0 | 0 | 5.6 | 0 | 0 | 0 | 6.8 | 0 | 0 | 0 | 4.9 | 0 | 0 | 0 | 38.2 | 0 | 0 | 0 | 30.1 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 259 | 262.1 | 356.4 | 231.6 | 233.7 | 226.6 | 200.8 | 203 | 136.8 | 163.1 | 153.5 | 145.5 | 114.6 | 115.7 | 119.7 | 126.3 | 107.1 | 112.8 | 128.2 | 123.8 | 128.4 | 114.1 | 129 | 115.8 | 114.5 | 108.1 | 128.1 | 103.5 | 103.3 | 101.9 | 112.1 | 100.3 | 90.6 | 95 | 102.5 | 91.1 | 95.5 | 87.5 | 140.2 | 91 | 87 | 87.8 | 189.5 | 89.2 | 87.5 | 74.6 | 136.525 | 69.326 | 0 | 0 |
Overige kosten
| 504.1 | 33.9 | 95.2 | 36.1 | 39.4 | 39.9 | 27.8 | 30.4 | 32.8 | 21.4 | -48.7 | 24.9 | 21.6 | 21 | -38.1 | 18.9 | 17.2 | 18 | -37.9 | 15.7 | 18.8 | 12.8 | -83.8 | 34.1 | 34.6 | 23.6 | 39.9 | 223.1 | 25.7 | 235.2 | 241.7 | 271.2 | 30.7 | 203.4 | 184.7 | 198.9 | 20.8 | 204.9 | 249.4 | 181.8 | 23.6 | 200.9 | -69.8 | 27.5 | 24.4 | 22.6 | 143.12 | 190.565 | 178.96 | 182.454 |
Bedrijfskosten
| 504.1 | 262.1 | 356.4 | 439.2 | 452.4 | 442.6 | 406.6 | 423.6 | 352.8 | 341 | 102.8 | 323.4 | 291 | 274 | 143.9 | 250.6 | 206.9 | 196.6 | 95.8 | 254.9 | 262 | 252.8 | 95.9 | 262.4 | 259.2 | 271.7 | 221.9 | 223.1 | 253.4 | 235.2 | 121.7 | 271.2 | 203.9 | 203.4 | 164.9 | 198.9 | 233.3 | 204.9 | 209.4 | 181.8 | 205 | 200.9 | 140.9 | 210.7 | 209.4 | 190.7 | 250.22 | 190.565 | 178.96 | 182.454 |
Bedrijfsresultaat
| 309.3 | 255.6 | 223.9 | 203.4 | 257.2 | 201.3 | 237.7 | 203.8 | 192.5 | 155.5 | 163.6 | 147.4 | 91.8 | 94 | 103.7 | 82.9 | 64.6 | -63.4 | -11.2 | 61.3 | 100.1 | 113.3 | 52.3 | 89.4 | 79.6 | 86.7 | 32.6 | 94.1 | 96.3 | 68.8 | 61 | 65.8 | 91.9 | 66.3 | 68 | 62.6 | 80 | 29.2 | 6.6 | 50.9 | 27.1 | 19.4 | 42.4 | 73.9 | 88.1 | 24.9 | -50.23 | 63.793 | 79.282 | 54.357 |
Bedrijfsresultaat ratio
| 0.199 | 0.184 | 0.146 | 0.162 | 0.19 | 0.166 | 0.193 | 0.178 | 0.177 | 0.157 | 0.17 | 0.156 | 0.128 | 0.14 | 0.154 | 0.128 | 0.12 | -0.252 | -0.03 | 0.106 | 0.141 | 0.158 | 0.095 | 0.145 | 0.134 | 0.14 | 0.065 | 0.174 | 0.177 | 0.135 | 0.179 | 0.131 | 0.205 | 0.161 | 0.174 | 0.145 | 0.19 | 0.077 | 0.018 | 0.118 | 0.074 | 0.057 | 0.116 | 0.183 | 0.217 | 0.075 | -0.139 | 0.159 | 0.209 | 0.173 |
Totaal overige inkomsten en kosten netto
| 33.7 | 33.9 | 95.2 | 36.1 | 39.4 | 39.9 | 27.8 | 30.4 | 32.8 | 21.4 | 23 | 24.9 | 21.6 | 22 | 18.8 | 18.9 | 17.2 | 18 | 16.1 | 15.7 | 18.8 | 12.8 | 24.3 | 34.1 | 34.6 | 23.6 | 39.9 | 27 | 25.7 | 26.6 | 27.5 | 24.2 | 30.7 | 24.9 | -5.2 | 24.1 | 20.8 | 22.6 | 56.8 | -0.1 | -0.1 | -0.1 | 98.7 | -0.1 | 24.4 | 22.7 | 75.951 | -0.637 | -1.041 | -0.772 |
Inkomen voor belasting
| 343 | 289.5 | 319.1 | 239.5 | 296.6 | 241.2 | 265.5 | 234.2 | 225.3 | 176.9 | 186.6 | 172.3 | 113.4 | 116 | 122.5 | 101.8 | 81.8 | -45.4 | 4.9 | 77 | 118.9 | 126.1 | 76.6 | 123.5 | 114.2 | 110.3 | 72.5 | 94.1 | 96.3 | 68.8 | 61 | 65.8 | 91.9 | 66.3 | 62.8 | 62.6 | 80 | 29.2 | 33.6 | 50.9 | 27.1 | 19.4 | 49.9 | 73.9 | 88.1 | 47.5 | 25.721 | 63.156 | 78.241 | 53.585 |
Inkomen voor belasting ratio
| 0.221 | 0.209 | 0.208 | 0.191 | 0.219 | 0.199 | 0.215 | 0.204 | 0.207 | 0.179 | 0.193 | 0.182 | 0.158 | 0.173 | 0.182 | 0.157 | 0.152 | -0.181 | 0.013 | 0.133 | 0.168 | 0.176 | 0.139 | 0.201 | 0.192 | 0.178 | 0.143 | 0.174 | 0.177 | 0.135 | 0.179 | 0.131 | 0.205 | 0.161 | 0.161 | 0.145 | 0.19 | 0.077 | 0.093 | 0.118 | 0.074 | 0.057 | 0.137 | 0.183 | 0.217 | 0.143 | 0.071 | 0.158 | 0.206 | 0.171 |
Belastingkosten
| 86.7 | 72.9 | 62.3 | 65.2 | 86.4 | 60 | 70.8 | 58.8 | 59.3 | 42.5 | 64.4 | 34.6 | 34.4 | 29.2 | 28.3 | 24.8 | 15.5 | -9.6 | -8 | 16.1 | 35.3 | 31.6 | 16.5 | 25.1 | 24.2 | 25.3 | -23.7 | 26.7 | 24.7 | 18.2 | -0.6 | 18.5 | 24.6 | 17.4 | 9.5 | 11.1 | 21.3 | 10.3 | 19.3 | 13.3 | 4.4 | 0.9 | 13.2 | 27.7 | 20.8 | 13.8 | 6.463 | 20.743 | 21.032 | 17.764 |
Nettowinst
| 256.3 | 216.6 | 256.8 | 174.3 | 210.2 | 181.2 | 194.7 | 175.4 | 166 | 134.4 | 122.2 | 137.7 | 79 | 85.8 | 94.2 | 77 | 66.3 | -35.8 | 12.9 | 60.9 | 83.6 | 94.5 | 60.1 | 98.4 | 90 | 85 | 96.2 | 67.4 | 71.6 | 50.6 | 61.6 | 47.3 | 67.3 | 48.9 | 53.3 | 51.5 | 58.7 | 18.9 | 14.3 | 37.6 | 22.7 | 18.5 | 36.7 | 46.2 | 67.3 | 33.7 | 19.258 | 42.413 | 57.209 | 35.821 |
Nettowinstmarge
| 0.165 | 0.156 | 0.167 | 0.139 | 0.155 | 0.149 | 0.158 | 0.153 | 0.153 | 0.136 | 0.127 | 0.145 | 0.11 | 0.128 | 0.14 | 0.119 | 0.123 | -0.142 | 0.034 | 0.105 | 0.118 | 0.132 | 0.109 | 0.16 | 0.151 | 0.137 | 0.19 | 0.125 | 0.132 | 0.099 | 0.181 | 0.094 | 0.15 | 0.119 | 0.136 | 0.119 | 0.14 | 0.05 | 0.04 | 0.087 | 0.062 | 0.054 | 0.1 | 0.114 | 0.166 | 0.102 | 0.053 | 0.106 | 0.151 | 0.114 |
WPA (Winst Per Aandeel)
| 3.34 | 2.82 | 3.35 | 2.27 | 2.74 | 2.36 | 2.54 | 2.29 | 2.16 | 1.75 | 1.6 | 1.79 | 1.03 | 1.12 | 1.22 | 1 | 0.86 | -0.47 | 0.17 | 0.79 | 1.09 | 1.22 | 0.78 | 1.2 | 1.1 | 1.04 | 1.18 | 0.82 | 0.88 | 0.62 | 0.75 | 0.58 | 0.82 | 0.6 | 0.69 | 0.56 | 0.76 | 0.17 | 0.19 | 0.46 | 0.28 | 0.23 | 0.48 | 0.57 | 0.82 | 0.41 | 0.25 | 0.52 | 0.7 | 0.44 |
Verwaterde WPA
| 3.34 | 2.82 | 3.35 | 2.27 | 2.74 | 2.36 | 2.54 | 2.29 | 2.16 | 1.75 | 1.6 | 1.79 | 1.03 | 1.12 | 1.22 | 1 | 0.86 | -0.47 | 0.17 | 0.79 | 1.09 | 1.22 | 0.78 | 1.2 | 1.1 | 1.04 | 1.18 | 0.82 | 0.88 | 0.62 | 0.75 | 0.58 | 0.82 | 0.6 | 0.69 | 0.56 | 0.76 | 0.17 | 0.19 | 0.46 | 0.28 | 0.23 | 0.48 | 0.57 | 0.82 | 0.41 | 0.25 | 0.52 | 0.7 | 0.44 |
EBITDA
| 341.6 | 286.5 | 266.1 | 233.5 | 287.3 | 231 | 266.5 | 230.9 | 219.7 | 181.2 | 207.7 | 173.5 | 118.1 | 119.9 | 127.9 | 105.3 | 85.8 | -42.6 | 9.6 | 82.3 | 121.5 | 134 | 74.2 | 115.1 | 108.1 | 116.8 | -10.6 | 132.1 | 111.9 | 110.5 | -0.4 | 111.7 | 106.4 | 108.9 | 19.5 | 104.5 | 121.5 | 71 | -29 | 93.2 | 69.6 | 61.3 | 111.5 | 137.6 | 151.8 | 111.5 | 105.076 | 131.907 | 148.826 | 122.492 |
EBITDA ratio
| 0.22 | 0.206 | 0.173 | 0.186 | 0.212 | 0.19 | 0.216 | 0.201 | 0.202 | 0.183 | 0.215 | 0.183 | 0.165 | 0.179 | 0.19 | 0.162 | 0.16 | -0.17 | 0.026 | 0.142 | 0.171 | 0.187 | 0.134 | 0.187 | 0.182 | 0.189 | -0.021 | 0.245 | 0.206 | 0.216 | -0.001 | 0.222 | 0.237 | 0.265 | 0.05 | 0.242 | 0.289 | 0.188 | -0.08 | 0.217 | 0.189 | 0.179 | 0.305 | 0.34 | 0.374 | 0.336 | 0.29 | 0.329 | 0.392 | 0.39 |