Great Eastern Shipping Company Ltd
NSE:GESHIP
Great Eastern Shipping Company Ltd
NSE:GESHIP
Price:
927.35
INR
-2.07%
Market Cap:
132.4B
INR
Income Statement
Earnings Waterfall
Great Eastern Shipping Company Ltd
Great Eastern Shipping Company Ltd
|
Revenue
|
56B
INR
|
|
Cost of Revenue
|
-9.3B
INR
|
|
Gross Profit
|
46.7B
INR
|
|
Operating Expenses
|
-25.2B
INR
|
|
Operating Income
|
21.6B
INR
|
|
Other Expenses
|
7.3B
INR
|
|
Net Income
|
28.9B
INR
|
Income Statement
Great Eastern Shipping Company Ltd
Great Eastern Shipping Company Ltd
Currency: INR
Millions
TTM
| Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
33 526
N/A
|
34 380
+3%
|
35 888
+4%
|
37 402
+4%
|
38 334
+2%
|
38 077
-1%
|
36 593
-4%
|
34 519
-6%
|
32 303
-6%
|
31 169
-4%
|
30 453
-2%
|
29 359
-4%
|
30 160
+3%
|
30 384
+1%
|
31 221
+3%
|
32 191
+3%
|
33 608
+4%
|
35 471
+6%
|
35 080
-1%
|
35 261
+1%
|
36 323
+3%
|
36 867
+1%
|
39 726
+8%
|
39 301
-1%
|
36 059
-8%
|
33 366
-7%
|
30 374
-9%
|
31 474
+4%
|
33 328
+6%
|
35 089
+5%
|
41 058
+17%
|
46 683
+14%
|
51 507
+10%
|
56 905
+10%
|
56 082
-1%
|
53 897
-4%
|
52 138
-3%
|
52 552
+1%
|
54 797
+4%
|
56 051
+2%
|
55 968
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 052)
|
(8 490)
|
(6 921)
|
(6 373)
|
(5 534)
|
(6 144)
|
(4 316)
|
(4 025)
|
(3 762)
|
(4 989)
|
(5 798)
|
(6 425)
|
(7 408)
|
(7 342)
|
(8 288)
|
(9 186)
|
(10 101)
|
(10 851)
|
(10 877)
|
(10 793)
|
(10 696)
|
(10 853)
|
(10 264)
|
(9 560)
|
(8 923)
|
(7 691)
|
(7 915)
|
(8 526)
|
(8 864)
|
(9 498)
|
(10 221)
|
(10 514)
|
(10 733)
|
(10 545)
|
(9 783)
|
(9 632)
|
(9 362)
|
(9 245)
|
(9 250)
|
(9 521)
|
(9 254)
|
|
| Gross Profit |
26 475
N/A
|
25 890
-2%
|
28 967
+12%
|
31 028
+7%
|
32 799
+6%
|
31 933
-3%
|
32 276
+1%
|
30 494
-6%
|
28 540
-6%
|
26 180
-8%
|
24 654
-6%
|
22 933
-7%
|
22 752
-1%
|
23 042
+1%
|
22 933
0%
|
23 005
+0%
|
23 507
+2%
|
24 620
+5%
|
24 204
-2%
|
24 470
+1%
|
25 629
+5%
|
26 014
+2%
|
29 462
+13%
|
29 740
+1%
|
27 135
-9%
|
25 675
-5%
|
22 458
-13%
|
22 947
+2%
|
24 463
+7%
|
25 592
+5%
|
30 837
+20%
|
36 169
+17%
|
40 774
+13%
|
46 359
+14%
|
46 299
0%
|
44 265
-4%
|
42 776
-3%
|
43 307
+1%
|
45 548
+5%
|
46 530
+2%
|
46 714
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 351)
|
(17 504)
|
(19 121)
|
(18 956)
|
(18 655)
|
(16 523)
|
(17 849)
|
(17 770)
|
(17 395)
|
(16 804)
|
(16 911)
|
(16 683)
|
(17 262)
|
(19 025)
|
(18 641)
|
(19 294)
|
(19 340)
|
(19 811)
|
(20 968)
|
(19 779)
|
(19 444)
|
(17 502)
|
(16 841)
|
(15 548)
|
(14 832)
|
(18 609)
|
(16 512)
|
(17 830)
|
(18 698)
|
(17 578)
|
(18 585)
|
(20 074)
|
(21 030)
|
(21 577)
|
(21 228)
|
(20 781)
|
(20 798)
|
(22 253)
|
(23 469)
|
(24 156)
|
(25 153)
|
|
| Selling, General & Administrative |
(8 302)
|
(10 311)
|
(8 670)
|
(8 519)
|
(8 268)
|
(9 447)
|
(7 943)
|
(7 778)
|
(7 700)
|
(9 242)
|
(7 403)
|
(7 105)
|
(6 859)
|
(10 477)
|
(6 808)
|
(6 901)
|
(7 115)
|
(7 116)
|
(7 159)
|
(7 187)
|
(7 083)
|
(9 184)
|
(6 975)
|
(6 935)
|
(6 981)
|
(10 838)
|
(7 060)
|
(7 113)
|
(7 109)
|
(9 573)
|
(7 297)
|
(7 436)
|
(7 560)
|
(13 190)
|
(7 896)
|
(8 234)
|
(8 495)
|
(13 632)
|
(9 149)
|
(9 309)
|
(9 501)
|
|
| Depreciation & Amortization |
(6 205)
|
(6 100)
|
(6 242)
|
(6 370)
|
(6 460)
|
(6 079)
|
(6 053)
|
(6 093)
|
(6 142)
|
(6 779)
|
(7 041)
|
(7 245)
|
(7 569)
|
(7 687)
|
(7 751)
|
(7 789)
|
(7 719)
|
(7 727)
|
(7 736)
|
(7 727)
|
(7 637)
|
(7 428)
|
(7 317)
|
(7 130)
|
(7 018)
|
(7 004)
|
(6 989)
|
(7 086)
|
(7 152)
|
(6 979)
|
(6 977)
|
(6 946)
|
(6 952)
|
(7 121)
|
(7 126)
|
(7 183)
|
(7 280)
|
(7 261)
|
(7 434)
|
(7 622)
|
(7 735)
|
|
| Other Operating Expenses |
(3 846)
|
(1 093)
|
(4 209)
|
(4 067)
|
(3 925)
|
(997)
|
(3 852)
|
(3 898)
|
(3 553)
|
(783)
|
(2 468)
|
(2 334)
|
(2 835)
|
(862)
|
(4 082)
|
(4 605)
|
(4 507)
|
(4 969)
|
(6 073)
|
(4 865)
|
(4 725)
|
(890)
|
(2 550)
|
(1 484)
|
(832)
|
(767)
|
(2 462)
|
(3 629)
|
(4 436)
|
(1 026)
|
(4 310)
|
(5 692)
|
(6 518)
|
(1 267)
|
(6 206)
|
(5 364)
|
(5 024)
|
(1 360)
|
(6 886)
|
(7 226)
|
(7 917)
|
|
| Operating Income |
8 122
N/A
|
8 386
+3%
|
9 846
+17%
|
12 074
+23%
|
14 147
+17%
|
15 410
+9%
|
14 429
-6%
|
12 725
-12%
|
11 145
-12%
|
9 376
-16%
|
7 743
-17%
|
6 250
-19%
|
5 490
-12%
|
4 017
-27%
|
4 292
+7%
|
3 712
-14%
|
4 168
+12%
|
4 809
+15%
|
3 237
-33%
|
4 690
+45%
|
6 183
+32%
|
8 512
+38%
|
12 619
+48%
|
14 191
+12%
|
12 304
-13%
|
7 066
-43%
|
5 947
-16%
|
5 119
-14%
|
5 766
+13%
|
8 013
+39%
|
12 253
+53%
|
16 095
+31%
|
19 744
+23%
|
24 783
+26%
|
25 071
+1%
|
23 484
-6%
|
21 978
-6%
|
21 054
-4%
|
22 079
+5%
|
22 373
+1%
|
21 562
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(2 977)
|
(439)
|
(2 378)
|
(3 183)
|
(3 003)
|
(1 800)
|
(3 232)
|
(2 343)
|
(2 441)
|
1 372
|
81
|
(359)
|
(81)
|
(1 071)
|
(5 612)
|
(8 003)
|
(7 177)
|
(6 065)
|
(2 837)
|
(1 451)
|
(3 102)
|
(6 520)
|
(7 363)
|
(6 356)
|
(6 245)
|
2 133
|
(2 810)
|
(2 419)
|
(1 850)
|
(2 260)
|
(2 996)
|
(3 237)
|
(3 674)
|
(974)
|
(2 084)
|
(1 942)
|
(1 822)
|
3 407
|
(868)
|
(1 195)
|
(830)
|
|
| Non-Reccuring Items |
(81)
|
0
|
0
|
0
|
0
|
(1 637)
|
(1 637)
|
(1 505)
|
(1 102)
|
(1 843)
|
(1 889)
|
(1 814)
|
(2 534)
|
(2 064)
|
(2 174)
|
(2 473)
|
(2 158)
|
(94)
|
0
|
(686)
|
(684)
|
(40)
|
0
|
0
|
0
|
(669)
|
(461)
|
(538)
|
(538)
|
(77)
|
(77)
|
0
|
0
|
447
|
0
|
0
|
0
|
130
|
130
|
212
|
212
|
|
| Gain/Loss on Disposition of Assets |
561
|
194
|
35
|
(111)
|
(116)
|
252
|
381
|
385
|
383
|
385
|
2
|
1
|
5
|
130
|
130
|
236
|
417
|
137
|
137
|
32
|
325
|
481
|
480
|
480
|
579
|
858
|
980
|
1 334
|
760
|
406
|
284
|
1 098
|
1 097
|
1 172
|
1 174
|
1 418
|
1 741
|
2 402
|
3 076
|
2 950
|
5 288
|
|
| Total Other Income |
1 633
|
(160)
|
1 378
|
1 574
|
1 403
|
(148)
|
1 631
|
1 715
|
2 002
|
(475)
|
1 411
|
795
|
389
|
(222)
|
367
|
703
|
1 098
|
1 635
|
1 880
|
1 875
|
1 726
|
(83)
|
1 731
|
1 598
|
1 727
|
39
|
1 059
|
1 111
|
600
|
115
|
1 186
|
2 223
|
3 304
|
108
|
2 880
|
2 432
|
2 603
|
(49)
|
4 998
|
5 054
|
3 846
|
|
| Pre-Tax Income |
7 259
N/A
|
7 981
+10%
|
8 882
+11%
|
10 354
+17%
|
12 431
+20%
|
12 077
-3%
|
11 573
-4%
|
10 979
-5%
|
9 987
-9%
|
8 816
-12%
|
7 350
-17%
|
4 875
-34%
|
3 269
-33%
|
789
-76%
|
(2 997)
N/A
|
(5 823)
-94%
|
(3 653)
+37%
|
421
N/A
|
2 415
+474%
|
4 459
+85%
|
4 448
0%
|
2 350
-47%
|
7 468
+218%
|
9 914
+33%
|
8 366
-16%
|
9 427
+13%
|
4 715
-50%
|
4 606
-2%
|
4 737
+3%
|
6 197
+31%
|
10 650
+72%
|
16 180
+52%
|
20 473
+27%
|
25 535
+25%
|
27 042
+6%
|
25 392
-6%
|
24 500
-4%
|
26 944
+10%
|
29 415
+9%
|
29 393
0%
|
30 077
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(479)
|
(499)
|
(521)
|
(524)
|
(837)
|
(1 107)
|
(1 235)
|
(1 315)
|
(1 352)
|
(1 266)
|
(1 223)
|
(1 560)
|
(1 524)
|
(2 894)
|
(2 614)
|
(2 072)
|
(2 238)
|
(636)
|
(719)
|
(717)
|
(385)
|
(279)
|
(179)
|
(181)
|
(177)
|
(242)
|
(84)
|
0
|
159
|
100
|
93
|
22
|
(52)
|
215
|
(99)
|
(191)
|
(189)
|
(802)
|
(916)
|
(1 086)
|
(1 215)
|
|
| Income from Continuing Operations |
6 780
|
7 482
|
8 361
|
9 831
|
11 595
|
10 970
|
10 339
|
9 665
|
8 636
|
7 550
|
6 128
|
3 315
|
1 745
|
(2 105)
|
(5 611)
|
(7 895)
|
(5 891)
|
(215)
|
1 696
|
3 742
|
4 063
|
2 071
|
7 288
|
9 731
|
8 187
|
9 185
|
4 631
|
4 608
|
4 898
|
6 297
|
10 744
|
16 201
|
20 420
|
25 750
|
26 942
|
25 201
|
24 310
|
26 142
|
28 499
|
28 308
|
28 863
|
|
| Net Income (Common) |
6 780
N/A
|
7 482
+10%
|
8 361
+12%
|
9 831
+18%
|
11 595
+18%
|
10 970
-5%
|
10 339
-6%
|
9 665
-7%
|
8 636
-11%
|
7 550
-13%
|
6 108
-19%
|
3 315
-46%
|
1 745
-47%
|
(2 105)
N/A
|
(5 591)
-166%
|
(7 895)
-41%
|
(5 891)
+25%
|
(215)
+96%
|
1 696
N/A
|
3 742
+121%
|
4 063
+9%
|
2 071
-49%
|
7 288
+252%
|
9 731
+34%
|
8 187
-16%
|
9 185
+12%
|
4 631
-50%
|
4 608
0%
|
4 898
+6%
|
6 297
+29%
|
10 744
+71%
|
16 201
+51%
|
20 420
+26%
|
25 750
+26%
|
26 942
+5%
|
25 201
-6%
|
24 310
-4%
|
26 142
+8%
|
28 499
+9%
|
28 308
-1%
|
28 863
+2%
|
|
| EPS (Diluted) |
44.9
N/A
|
49.53
+10%
|
55.37
+12%
|
65.1
+18%
|
76.78
+18%
|
72.64
-5%
|
68.47
-6%
|
63.16
-8%
|
57.19
-9%
|
50
-13%
|
40.18
-20%
|
21.8
-46%
|
11.54
-47%
|
-13.96
N/A
|
-37.03
-165%
|
-52.28
-41%
|
-39.01
+25%
|
-1.42
+96%
|
11.23
N/A
|
25.11
+124%
|
27.45
+9%
|
13.91
-49%
|
49.57
+256%
|
66.18
+34%
|
55.69
-16%
|
62.48
+12%
|
31.5
-50%
|
31.34
-1%
|
33.31
+6%
|
42.83
+29%
|
75.13
+75%
|
113.29
+51%
|
142.79
+26%
|
180
+26%
|
188.33
+5%
|
176.16
-6%
|
169.94
-4%
|
182.74
+8%
|
199.22
+9%
|
198.3
0%
|
201.76
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
