Kapston Services Limited
NSE:KAPSTON.NS
272.75 (INR) • At close December 26, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,681.063 | 1,535.109 | 1,414.746 | 1,370.637 | 1,283.947 | 1,131.477 | 1,060.532 | 1,075.897 | 947.033 | 906.175 | 809.849 | 735.933 | 612.967 | 546.369 | 560.535 | 543.63 | 497.892 | 514.789 | 589.802 | 528.906 | 536.268 | 441.801 | 435.752 | 399.427 | 318.562 | 318.562 | 302.89 | 282.44 | 262.477 | 262.477 |
Cost of Revenue
| 19.96 | 1,455.341 | 1,323.498 | 1,301.218 | 26.231 | 25.692 | 11.886 | 22.509 | 25.74 | 19.256 | 15.309 | 13.374 | 15.596 | 10.662 | 8.935 | 10.894 | 9.599 | 8.893 | 21.114 | 4.098 | 10.379 | 8.981 | 388.824 | 352.497 | 274.183 | 274.183 | 4.339 | -0.675 | 223.235 | 223.235 |
Gross Profit
| 1,661.103 | 79.768 | 91.248 | 69.419 | 1,257.716 | 1,105.785 | 1,048.646 | 1,053.388 | 921.293 | 886.919 | 794.54 | 722.559 | 597.371 | 535.707 | 551.6 | 532.736 | 488.293 | 505.896 | 568.688 | 524.808 | 525.889 | 432.82 | 46.928 | 46.93 | 44.38 | 44.38 | 298.551 | 283.115 | 39.242 | 39.242 |
Gross Profit Ratio
| 0.988 | 0.052 | 0.064 | 0.051 | 0.98 | 0.977 | 0.989 | 0.979 | 0.973 | 0.979 | 0.981 | 0.982 | 0.975 | 0.98 | 0.984 | 0.98 | 0.981 | 0.983 | 0.964 | 0.992 | 0.981 | 0.98 | 0.108 | 0.117 | 0.139 | 0.139 | 0.986 | 1.002 | 0.15 | 0.15 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.294 | 0 | 0 | 0 | 6.212 | 0 | 0 | 0 | 7.085 | 0 | 0 | 0 | 2.083 | 2.083 | 0 | 0 | -7.056 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.747 | 0 | 0 | 0 | 2.465 | 0 | 0 | 0 | 5.675 | 0 | 0 | 0 | 1.4 | 1.4 | 0 | 0 | 1.459 | 0 | 0 | 0 |
SG&A
| 0 | -9.425 | 30.417 | 23.611 | 25.085 | 23.819 | 20.049 | 18.327 | 23.757 | 18.216 | 10.041 | 19.776 | 22.046 | 15.068 | 8.677 | 0 | 0 | 0 | 12.76 | 0 | 0 | 0 | 3.483 | 3.483 | 0 | 0 | -5.597 | 0 | 0 | 0 |
Other Expenses
| 1,661.103 | 0 | 1.379 | 4.077 | 5.957 | 1.072 | 12.448 | 3.789 | 3.132 | 866.17 | -1.246 | 1.571 | 0.591 | 0.562 | -1.695 | 0.772 | 0.889 | 0.599 | -3.946 | 0.639 | 1.216 | 2.187 | 0 | 0 | 0 | 0 | -0.074 | -0.138 | 0 | 0 |
Operating Expenses
| 1,661.103 | -9.425 | 30.417 | 23.611 | 1,216.72 | 1,060.677 | 1,028.15 | 1,026.002 | 896.615 | 866.17 | 769.111 | 704.636 | 584.739 | 516.368 | 522.533 | 490.885 | 459.935 | 473.676 | 529.616 | 485.275 | 486.535 | 404.92 | 15.013 | 15.015 | 16.924 | 16.924 | 274.217 | 254.403 | 16.091 | 16.091 |
Operating Income
| 0 | 89.193 | 60.831 | 45.808 | 46.955 | 46.18 | 32.944 | 31.176 | 27.81 | 22.109 | 21.373 | 19.494 | 13.223 | 19.339 | 29.267 | 41.851 | 28.358 | 32.22 | 23.617 | 40.172 | 39.354 | 27.9 | 32.621 | 32.623 | 27.432 | 27.432 | 24.334 | 28.712 | 23.038 | 23.038 |
Operating Income Ratio
| 0 | 0.058 | 0.043 | 0.033 | 0.037 | 0.041 | 0.031 | 0.029 | 0.029 | 0.024 | 0.026 | 0.026 | 0.022 | 0.035 | 0.052 | 0.077 | 0.057 | 0.063 | 0.04 | 0.076 | 0.073 | 0.063 | 0.075 | 0.082 | 0.086 | 0.086 | 0.08 | 0.102 | 0.088 | 0.088 |
Total Other Income Expenses Net
| 33.33 | -60.141 | -25.614 | -22.93 | -53.368 | -24.257 | -31.365 | -19.008 | -19.395 | -18.828 | -20.285 | -14.75 | -15.743 | -14.668 | -18.497 | -10.987 | -8.494 | -12.046 | 0.017 | -10.805 | -6.471 | -9.217 | -5.593 | -5.595 | -6.842 | -6.842 | -7.237 | -5.571 | -5.765 | -5.765 |
Income Before Tax
| 33.33 | 29.052 | 35.217 | 22.877 | 20.305 | 20.852 | 7.905 | 8.378 | 5.283 | 1.92 | 5.144 | 3.172 | -3.111 | 4.671 | 10.57 | 30.864 | 19.864 | 20.174 | 23.633 | 28.728 | 32.883 | 18.683 | 27.027 | 27.027 | 20.591 | 20.591 | 17.096 | 23.141 | 17.273 | 17.273 |
Income Before Tax Ratio
| 0.02 | 0.019 | 0.025 | 0.017 | 0.016 | 0.018 | 0.007 | 0.008 | 0.006 | 0.002 | 0.006 | 0.004 | -0.005 | 0.009 | 0.019 | 0.057 | 0.04 | 0.039 | 0.04 | 0.054 | 0.061 | 0.042 | 0.062 | 0.068 | 0.065 | 0.065 | 0.056 | 0.082 | 0.066 | 0.066 |
Income Tax Expense
| -6.02 | -4.156 | 7.595 | -4.036 | -22.98 | -7.037 | -1.153 | -7.329 | -7.858 | -10.876 | -1.575 | -12.281 | -4.635 | 3.634 | 9.949 | 11.158 | -2.112 | -1.702 | -2.686 | 13.341 | -11.851 | 3.146 | 0.785 | 0.785 | 4.046 | 4.046 | 0.727 | 6.587 | 3.659 | 3.659 |
Net Income
| 39.349 | 33.209 | 27.619 | 26.913 | 43.285 | 27.889 | 9.058 | 15.707 | 13.141 | 12.796 | 6.719 | 15.453 | 1.525 | 1.037 | 0.621 | 19.706 | 21.976 | 21.876 | 26.318 | 15.387 | 44.733 | 15.537 | 26.242 | 26.242 | 16.545 | 16.545 | 16.369 | 16.554 | 13.614 | 13.614 |
Net Income Ratio
| 0.023 | 0.022 | 0.02 | 0.02 | 0.034 | 0.025 | 0.009 | 0.015 | 0.014 | 0.014 | 0.008 | 0.021 | 0.002 | 0.002 | 0.001 | 0.036 | 0.044 | 0.042 | 0.045 | 0.029 | 0.083 | 0.035 | 0.06 | 0.066 | 0.052 | 0.052 | 0.054 | 0.059 | 0.052 | 0.052 |
EPS
| 1.94 | 3.27 | 2.72 | 2.65 | 4.27 | 2.75 | 0.89 | 1.55 | 1.3 | 1.26 | 0.66 | 1.52 | 0.15 | 0.1 | 0.061 | 1.94 | 2.17 | 2.16 | 3.03 | 1.52 | 4.41 | 1.53 | 2.58 | 2.58 | 1.63 | 1.63 | 1.62 | 1.63 | 1.34 | 1.34 |
EPS Diluted
| 1.94 | 3.27 | 2.72 | 2.65 | 4.27 | 2.75 | 0.89 | 1.55 | 1.3 | 1.26 | 0.66 | 1.52 | 0.15 | 0.1 | 0.061 | 1.94 | 2.17 | 2.16 | 3.03 | 1.52 | 4.41 | 1.53 | 2.58 | 2.58 | 1.63 | 1.63 | 1.62 | 1.63 | 1.34 | 1.34 |
EBITDA
| 74.879 | 66.519 | 73.818 | 58.83 | 54.544 | 54.206 | 43.016 | 42.093 | 38.657 | 33.313 | 42.016 | 32.154 | 25.298 | 31.513 | 31.823 | 55.896 | 37.708 | 43.712 | 30.374 | 43.38 | 43.97 | 33.295 | 36.108 | 36.11 | 30.448 | 30.448 | 28.107 | 31.205 | 25.806 | 25.806 |
EBITDA Ratio
| 0.045 | 0.043 | 0.051 | 0.04 | 0.042 | 0.048 | 0.041 | 0.039 | 0.041 | 0.037 | 0.046 | 0.044 | 0.041 | 0.058 | 0.034 | 0.103 | 0.076 | 0.085 | 0.042 | 0.095 | 0.082 | 0.081 | 0.083 | 0.09 | 0.096 | 0.096 | 0.086 | 0.11 | 0.098 | 0.098 |