G

Gujarat Pipavav Port Ltd
NSE:GPPL

Watchlist Manager
Gujarat Pipavav Port Ltd
NSE:GPPL
Watchlist
Price: 179.56 INR 2.31%
Market Cap: 86.8B INR
Have any thoughts about
Gujarat Pipavav Port Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

10.2B
+3%
Revenue
Growth Rates:
1 Year
+10%
3 Years
+39%
5 Years
+45%
7 Years
-
10 Years
+71%
5B
+8%
Operating Income
Growth Rates:
1 Year
+32%
3 Years
+78%
5 Years
+77%
7 Years
-
10 Years
+84%
3.8B
+12%
Net Income
Growth Rates:
1 Year
+19%
3 Years
+86%
5 Years
+62%
7 Years
-
10 Years
+46%

Earnings Waterfall
Gujarat Pipavav Port Ltd

Revenue
10.2B INR
Cost of Revenue
-1.7B INR
Gross Profit
8.5B INR
Operating Expenses
-3.4B INR
Operating Income
5B INR
Other Expenses
-1.2B INR
Net Income
3.8B INR

Income Statement
Gujarat Pipavav Port Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 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
Revenue
Revenue
4 160
N/A
4 128
-1%
4 160
+1%
4 401
+6%
4 596
+4%
4 915
+7%
5 179
+5%
5 497
+6%
5 960
+8%
6 398
+7%
6 790
+6%
8 670
+28%
7 272
-16%
7 063
-3%
6 872
-3%
6 600
-4%
1 760
-73%
3 471
+97%
5 218
+50%
7 020
+35%
7 036
+0%
7 317
+4%
7 536
+3%
7 354
-2%
7 167
-3%
7 002
-2%
7 020
+0%
7 335
+4%
7 341
+0%
7 461
+2%
7 163
-4%
7 435
+4%
7 920
+7%
8 246
+4%
9 066
+10%
9 170
+1%
9 237
+1%
9 491
+3%
9 681
+2%
9 884
+2%
10 195
+3%
Gross Profit
Cost of Revenue
(1 095)
(1 115)
(1 181)
(1 281)
(1 357)
(1 369)
(1 320)
(1 241)
(1 236)
(1 319)
(1 476)
(2 225)
(1 633)
(1 575)
(1 402)
(1 582)
(391)
(736)
(1 064)
(1 714)
(1 362)
(1 351)
(1 396)
(1 536)
(1 209)
(1 283)
(1 296)
(1 689)
(1 416)
(1 422)
(1 340)
(1 815)
(1 579)
(1 698)
(1 920)
(2 356)
(1 939)
(1 872)
(1 833)
(2 200)
(1 744)
Gross Profit
3 065
N/A
3 013
-2%
2 980
-1%
3 120
+5%
3 239
+4%
3 546
+9%
3 859
+9%
4 256
+10%
4 723
+11%
5 079
+8%
5 315
+5%
6 445
+21%
5 639
-13%
5 488
-3%
5 470
0%
5 018
-8%
1 370
-73%
2 735
+100%
4 155
+52%
5 306
+28%
5 674
+7%
5 966
+5%
6 140
+3%
5 818
-5%
5 959
+2%
5 719
-4%
5 724
+0%
5 646
-1%
5 925
+5%
6 040
+2%
5 823
-4%
5 620
-3%
6 342
+13%
6 548
+3%
7 146
+9%
6 813
-5%
7 299
+7%
7 619
+4%
7 849
+3%
7 684
-2%
8 451
+10%
Operating Income
Operating Expenses
(1 687)
(1 751)
(1 711)
(1 735)
(1 781)
(1 796)
(1 876)
(1 956)
(2 004)
(2 046)
(2 102)
(2 232)
(2 279)
(2 397)
(2 469)
(2 167)
(726)
(1 389)
(2 097)
(2 521)
(2 849)
(2 903)
(2 952)
(2 637)
(2 892)
(2 898)
(2 973)
(2 706)
(3 117)
(3 168)
(3 170)
(2 752)
(3 222)
(3 264)
(3 290)
(2 913)
(3 499)
(3 522)
(3 571)
(3 063)
(3 443)
Selling, General & Administrative
(335)
(345)
(361)
(382)
(396)
(417)
(421)
(451)
(473)
(475)
(495)
(1 355)
(484)
(509)
(519)
(1 159)
(149)
(301)
(447)
(1 366)
(593)
(577)
(576)
(1 289)
(585)
(601)
(645)
(1 329)
(689)
(708)
(732)
(1 408)
(759)
(779)
(755)
(1 703)
(745)
(751)
(763)
(1 876)
(800)
Depreciation & Amortization
(567)
(572)
(549)
(552)
(566)
(578)
(608)
(642)
(662)
(676)
(671)
(833)
(728)
(792)
(879)
(973)
(270)
(543)
(818)
(1 128)
(1 175)
(1 229)
(1 287)
(1 315)
(1 330)
(1 338)
(1 338)
(1 335)
(1 337)
(1 335)
(1 320)
(1 293)
(1 259)
(1 215)
(1 193)
(1 162)
(1 148)
(1 147)
(1 142)
(1 156)
(1 160)
Other Operating Expenses
(785)
(834)
(800)
(800)
(819)
(800)
(848)
(864)
(869)
(895)
(936)
(44)
(1 066)
(1 096)
(1 072)
(35)
(307)
(545)
(833)
(27)
(1 082)
(1 097)
(1 089)
(33)
(977)
(959)
(991)
(42)
(1 090)
(1 126)
(1 117)
(52)
(1 205)
(1 270)
(1 342)
(49)
(1 606)
(1 623)
(1 665)
(31)
(1 484)
Operating Income
1 378
N/A
1 262
-8%
1 269
+1%
1 386
+9%
1 458
+5%
1 750
+20%
1 983
+13%
2 300
+16%
2 719
+18%
3 033
+12%
3 213
+6%
4 213
+31%
3 360
-20%
3 092
-8%
3 001
-3%
2 851
-5%
644
-77%
1 346
+109%
2 058
+53%
2 785
+35%
2 825
+1%
3 063
+8%
3 189
+4%
3 181
0%
3 067
-4%
2 820
-8%
2 750
-2%
2 940
+7%
2 808
-4%
2 872
+2%
2 653
-8%
2 868
+8%
3 120
+9%
3 284
+5%
3 856
+17%
3 900
+1%
3 800
-3%
4 097
+8%
4 278
+4%
4 621
+8%
5 008
+8%
Pre-Tax Income
Interest Income Expense
(829)
(794)
(684)
(573)
(464)
(381)
(366)
(355)
(343)
(339)
(258)
91
(92)
(2)
(2)
579
80
152
238
647
234
230
261
586
229
155
67
248
3
(3)
(34)
177
(3)
2
35
511
131
163
169
619
25
Non-Reccuring Items
0
0
0
0
0
0
164
62
62
62
(102)
(448)
(346)
258
258
0
0
0
0
0
0
0
0
0
0
0
0
0
(109)
(197)
(99)
(46)
(62)
(27)
(269)
(375)
(293)
(204)
(62)
(530)
(484)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(1)
0
0
0
(61)
0
0
0
(0)
0
0
0
(0)
0
0
0
4
0
0
0
(4)
0
0
0
(5)
0
0
0
(8)
0
Total Other Income
151
182
155
140
154
138
136
167
189
326
351
18
339
231
244
84
106
256
359
88
470
436
447
91
458
438
409
109
366
341
328
71
301
336
383
100
608
680
751
92
779
Pre-Tax Income
700
N/A
650
-7%
740
+14%
953
+29%
1 148
+20%
1 507
+31%
1 918
+27%
2 174
+13%
2 627
+21%
3 081
+17%
3 204
+4%
3 873
+21%
3 262
-16%
3 579
+10%
3 501
-2%
3 452
-1%
830
-76%
1 753
+111%
2 655
+51%
3 520
+33%
3 528
+0%
3 728
+6%
3 895
+4%
3 857
-1%
3 754
-3%
3 413
-9%
3 226
-5%
3 301
+2%
3 068
-7%
3 013
-2%
2 848
-5%
3 066
+8%
3 356
+9%
3 594
+7%
4 005
+11%
4 132
+3%
4 245
+3%
4 735
+12%
5 137
+8%
4 795
-7%
5 328
+11%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
(681)
(964)
(1 178)
(278)
(575)
(868)
(1 153)
(1 163)
(1 227)
(1 265)
(1 262)
(1 227)
(1 153)
(1 116)
(1 082)
(1 002)
(989)
(965)
(1 093)
(1 117)
(1 089)
(1 102)
(1 001)
(1 029)
(1 317)
(1 402)
(1 375)
(1 489)
Income from Continuing Operations
700
650
740
953
1 148
1 507
1 918
2 174
2 627
3 081
3 204
3 873
3 262
2 897
2 537
2 275
552
1 178
1 788
2 367
2 365
2 502
2 631
2 595
2 527
2 261
2 109
2 220
2 066
2 024
1 883
1 973
2 239
2 505
2 902
3 131
3 216
3 418
3 735
3 420
3 838
Net Income (Common)
700
N/A
650
-7%
740
+14%
953
+29%
1 148
+20%
1 507
+31%
1 918
+27%
2 174
+13%
2 627
+21%
3 081
+17%
3 204
+4%
3 873
+21%
3 262
-16%
2 897
-11%
2 537
-12%
2 275
-10%
552
-76%
1 178
+113%
1 788
+52%
2 367
+32%
2 365
0%
2 502
+6%
3 232
+29%
3 194
-1%
3 126
-2%
2 860
-9%
2 107
-26%
2 220
+5%
2 066
-7%
2 024
-2%
1 883
-7%
1 973
+5%
2 239
+13%
2 505
+12%
2 902
+16%
3 131
+8%
3 216
+3%
3 418
+6%
3 735
+9%
3 420
-8%
3 838
+12%
EPS (Diluted)
1.44
N/A
1.35
-6%
1.53
+13%
1.97
+29%
2.37
+20%
3.08
+30%
3.97
+29%
4.5
+13%
5.44
+21%
6.32
+16%
6.64
+5%
8.01
+21%
6.75
-16%
5.99
-11%
5.24
-13%
4.71
-10%
1.14
-76%
2.43
+113%
3.69
+52%
4.9
+33%
4.89
0%
5.18
+6%
6.68
+29%
6.6
-1%
6.49
-2%
5.92
-9%
4.36
-26%
4.59
+5%
4.27
-7%
4.18
-2%
3.89
-7%
4.08
+5%
4.64
+14%
5.19
+12%
6
+16%
6.48
+8%
6.65
+3%
7.07
+6%
7.73
+9%
7.07
-9%
7.94
+12%

See Also

Summary
GPPL intrinsic value, competitors valuation, and company profile.
DCF Valuation
GPPL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GPPL stock valuation using valuation multiples.
Wall Street Estimates
GPPL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GPPL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.