Godawari Power and Ispat Ltd
NSE:GPIL

Watchlist Manager
Godawari Power and Ispat Ltd Logo
Godawari Power and Ispat Ltd
NSE:GPIL
Watchlist
Price: 212.24 INR -0.93% Market Closed
Market Cap: 142B INR
Have any thoughts about
Godawari Power and Ispat Ltd?
Write Note

Income Statement

Earnings Waterfall
Godawari Power and Ispat Ltd

Revenue
54.5B INR
Cost of Revenue
-29.2B INR
Gross Profit
25.2B INR
Operating Expenses
-13.6B INR
Operating Income
11.6B INR
Other Expenses
-2.7B INR
Net Income
8.9B INR

Income Statement
Godawari Power and Ispat Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 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
Revenue
Revenue
23 533
N/A
23 605
+0%
23 950
+1%
24 248
+1%
23 168
-4%
21 910
-5%
22 037
+1%
20 333
-8%
19 443
-4%
19 726
+1%
19 941
+1%
21 568
+8%
22 722
+5%
24 774
+9%
25 888
+4%
26 898
+4%
29 395
+9%
31 702
+8%
33 216
+5%
34 354
+3%
34 589
+1%
33 929
-2%
32 885
-3%
31 661
-4%
33 050
+4%
35 999
+9%
39 576
+10%
44 062
+11%
47 138
+7%
51 887
+10%
53 992
+4%
59 058
+9%
59 385
+1%
57 949
-2%
57 530
-1%
54 123
-6%
53 962
0%
52 421
-3%
54 554
+4%
54 723
+0%
54 488
0%
Gross Profit
Cost of Revenue
(13 646)
(14 094)
(18 181)
(15 346)
(14 864)
(14 657)
(18 111)
(14 969)
(14 478)
(14 296)
(15 525)
(13 815)
(13 730)
(14 539)
(17 772)
(14 758)
(16 046)
(17 401)
(22 575)
(19 084)
(19 226)
(19 096)
(22 767)
(16 692)
(16 904)
(17 138)
(23 036)
(18 074)
(18 946)
(21 814)
(29 274)
(29 566)
(31 874)
(33 765)
(40 569)
(32 631)
(31 400)
(28 381)
(36 167)
(28 716)
(29 249)
Gross Profit
9 887
N/A
9 512
-4%
5 769
-39%
8 905
+54%
8 306
-7%
7 254
-13%
3 926
-46%
5 365
+37%
4 967
-7%
5 432
+9%
4 416
-19%
7 754
+76%
8 992
+16%
10 234
+14%
8 117
-21%
12 139
+50%
13 348
+10%
14 301
+7%
10 642
-26%
15 270
+43%
15 363
+1%
14 833
-3%
10 118
-32%
14 968
+48%
16 145
+8%
18 859
+17%
16 541
-12%
25 988
+57%
28 192
+8%
30 075
+7%
24 718
-18%
29 493
+19%
27 512
-7%
24 184
-12%
16 962
-30%
21 492
+27%
22 562
+5%
24 041
+7%
18 387
-24%
26 007
+41%
25 239
-3%
Operating Income
Operating Expenses
(7 039)
(6 780)
(3 349)
(6 857)
(6 644)
(6 170)
(3 008)
(4 725)
(4 402)
(4 298)
(2 727)
(5 565)
(6 131)
(6 619)
(3 467)
(6 668)
(7 029)
(7 531)
(4 074)
(8 797)
(9 290)
(9 618)
(5 245)
(10 283)
(10 785)
(11 340)
(6 260)
(11 229)
(11 378)
(11 787)
(7 089)
(11 899)
(11 955)
(11 810)
(6 853)
(13 024)
(12 829)
(12 754)
(6 519)
(13 171)
(13 597)
Selling, General & Administrative
(908)
(909)
(2 010)
(944)
(952)
(914)
(1 617)
(861)
(810)
(807)
(1 453)
(826)
(888)
(924)
(2 078)
(1 014)
(1 065)
(1 123)
(2 673)
(1 208)
(1 249)
(1 280)
(3 755)
(1 325)
(1 359)
(1 387)
(4 902)
(1 372)
(1 386)
(1 429)
(5 915)
(1 585)
(1 677)
(1 755)
(5 417)
(1 975)
(2 014)
(2 056)
(4 893)
(2 432)
(2 650)
Depreciation & Amortization
(1 197)
(1 117)
(1 182)
(1 224)
(1 271)
(1 321)
(1 265)
(1 255)
(1 250)
(1 233)
(1 201)
(1 235)
(1 267)
(1 301)
(1 318)
(1 320)
(1 321)
(1 320)
(1 329)
(1 330)
(1 343)
(1 351)
(1 369)
(1 391)
(1 405)
(1 429)
(1 090)
(1 059)
(1 022)
(1 008)
(1 047)
(998)
(979)
(964)
(1 235)
(1 302)
(1 343)
(1 368)
(1 413)
(1 453)
(1 499)
Other Operating Expenses
(4 934)
(4 754)
(157)
(4 691)
(4 423)
(3 936)
(126)
(2 609)
(2 343)
(2 259)
(73)
(3 505)
(3 976)
(4 394)
(71)
(4 334)
(4 643)
(5 089)
(74)
(6 260)
(6 700)
(6 989)
(121)
(7 568)
(8 022)
(8 523)
(268)
(8 798)
(8 969)
(9 350)
(128)
(9 316)
(9 299)
(9 091)
(201)
(9 748)
(9 472)
(9 330)
(213)
(9 285)
(9 449)
Operating Income
2 850
N/A
2 733
-4%
2 420
-11%
2 048
-15%
1 662
-19%
1 085
-35%
918
-15%
641
-30%
565
-12%
1 134
+101%
1 688
+49%
2 188
+30%
2 861
+31%
3 616
+26%
4 649
+29%
5 472
+18%
6 320
+15%
6 770
+7%
6 567
-3%
6 472
-1%
6 072
-6%
5 214
-14%
4 874
-7%
4 684
-4%
5 358
+14%
7 518
+40%
10 280
+37%
14 758
+44%
16 813
+14%
18 285
+9%
17 629
-4%
17 592
0%
15 557
-12%
12 375
-20%
10 109
-18%
8 469
-16%
9 733
+15%
11 286
+16%
11 868
+5%
12 836
+8%
11 642
-9%
Pre-Tax Income
Interest Income Expense
(2 106)
(2 171)
(1 288)
(2 289)
(2 356)
(2 444)
(1 824)
(2 644)
(2 689)
(2 755)
(2 199)
(2 574)
(2 582)
(2 495)
(2 358)
(2 561)
(2 552)
(2 529)
(2 272)
(2 425)
(2 321)
(2 207)
(1 992)
(2 010)
(1 900)
(1 757)
(1 073)
(870)
(552)
(311)
78
(54)
5
102
454
(168)
(181)
(302)
757
(560)
(619)
Non-Reccuring Items
384
392
0
(359)
(384)
(392)
0
0
0
0
0
0
138
137
(55)
(55)
(193)
(192)
0
0
0
0
(103)
(103)
(103)
(103)
0
0
(378)
(378)
987
(378)
0
0
(147)
31
31
31
175
(3)
(10)
Gain/Loss on Disposition of Assets
0
0
9
0
0
0
(4)
0
0
0
16
0
0
0
(1)
0
0
0
(2)
0
0
0
13
0
0
0
5
0
0
0
(10)
0
0
0
(7)
0
0
0
4
0
0
Total Other Income
212
219
(375)
607
581
604
(560)
160
157
172
(234)
169
132
78
(151)
61
64
69
(158)
57
63
90
(66)
42
33
3
(48)
34
54
127
(4)
444
679
959
372
1 068
1 038
834
(244)
1 091
1 095
Pre-Tax Income
1 340
N/A
1 173
-12%
766
-35%
6
-99%
(498)
N/A
(1 148)
-131%
(1 470)
-28%
(1 844)
-25%
(1 968)
-7%
(1 450)
+26%
(729)
+50%
(219)
+70%
547
N/A
1 334
+144%
2 083
+56%
2 917
+40%
3 639
+25%
4 118
+13%
4 136
+0%
4 104
-1%
3 813
-7%
3 096
-19%
2 726
-12%
2 612
-4%
3 389
+30%
5 663
+67%
9 165
+62%
13 924
+52%
15 939
+14%
17 724
+11%
18 679
+5%
17 605
-6%
16 241
-8%
13 436
-17%
10 781
-20%
9 400
-13%
10 621
+13%
11 849
+12%
12 560
+6%
13 364
+6%
12 108
-9%
Net Income
Tax Provision
(229)
(71)
(59)
(53)
142
323
471
573
388
177
(7)
(134)
(108)
(58)
64
(255)
(591)
(1 079)
(1 529)
(1 511)
(1 366)
(1 071)
(954)
(914)
(1 187)
(2 111)
(3 071)
(4 204)
(4 584)
(4 664)
(4 511)
(4 295)
(3 917)
(3 201)
(2 892)
(2 473)
(2 814)
(3 031)
(3 204)
(3 448)
(3 171)
Income from Continuing Operations
1 112
1 103
707
(46)
(356)
(825)
(998)
(1 271)
(1 580)
(1 273)
(736)
(353)
439
1 275
2 147
2 661
3 047
3 039
2 607
2 594
2 447
2 024
1 772
1 696
2 201
3 552
6 094
9 720
11 355
13 060
14 167
13 311
12 324
10 235
7 889
6 925
7 807
8 818
9 356
9 916
8 937
Income to Minority Interest
(133)
(85)
(45)
112
115
148
112
93
54
(2)
(9)
(23)
(37)
(51)
(71)
(74)
(74)
(106)
(86)
(120)
(146)
(108)
(105)
(124)
(104)
(174)
(127)
(97)
(29)
(114)
(6)
17
(32)
138
0
(2)
0
3
(2)
(7)
(11)
Equity Earnings Affiliates
(12)
(12)
(1)
0
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16
39
71
300
528
751
808
652
0
0
0
45
0
0
0
0
0
0
Net Income (Common)
967
N/A
1 006
+4%
662
-34%
65
-90%
(242)
N/A
(678)
-180%
(887)
-31%
(1 178)
-33%
(1 526)
-30%
(1 276)
+16%
(745)
+42%
(376)
+50%
402
N/A
1 225
+205%
2 076
+69%
2 587
+25%
2 973
+15%
2 933
-1%
2 521
-14%
2 485
-1%
2 313
-7%
1 928
-17%
1 668
-13%
1 589
-5%
2 136
+34%
3 448
+61%
6 418
+86%
10 301
+61%
12 227
+19%
13 905
+14%
14 667
+5%
13 589
-7%
12 307
-9%
10 303
-16%
7 934
-23%
6 972
-12%
7 855
+13%
8 866
+13%
9 353
+5%
9 909
+6%
8 932
-10%
EPS (Diluted)
7.32
N/A
7.68
+5%
5.05
-34%
0.5
-90%
-1.85
N/A
-5.18
-180%
-6.77
-31%
-9.81
-45%
-11.64
-19%
-8.86
+24%
-5.67
+36%
-2.68
+53%
3.02
N/A
8.94
+196%
14.73
+65%
19.02
+29%
21.08
+11%
20.8
-1%
17.89
-14%
18.82
+5%
15.21
-19%
13.67
-10%
11.83
-13%
11.26
-5%
15.7
+39%
24.45
+56%
47.19
+93%
73.05
+55%
86.71
+19%
105.34
+21%
111.11
+5%
104.53
-6%
94.66
-9%
79.25
-16%
12.23
-85%
55.88
+357%
62.99
+13%
71.07
+13%
14.89
-79%
15.77
+6%
14.46
-8%

See Also

Discover More