First Time Loading...

GMR Airports Infrastructure Ltd
BSE:532754

Watchlist Manager
GMR Airports Infrastructure Ltd Logo
GMR Airports Infrastructure Ltd
BSE:532754
Watchlist
Price: 80.07 INR 1.88% Market Closed
Updated: May 12, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

82B
+6%
Revenue
Growth Rates:
1 Year
+35%
3 Years
+35%
5 Years
+6%
7 Years
-
10 Years
-20%
10.8B
+1%
Operating Income
Growth Rates:
1 Year
+12%
3 Years
-
5 Years
+13%
7 Years
-
10 Years
+58%
-8.8B
-137%
Net Income
Growth Rates:
1 Year
-
3 Years
+78%
5 Years
+31%
7 Years
-
10 Years
-51%

Earnings Waterfall
GMR Airports Infrastructure Ltd

Revenue
82B INR
Cost of Revenue
-2.6B INR
Gross Profit
79.4B INR
Operating Expenses
-68.6B INR
Operating Income
10.8B INR
Other Expenses
-19.6B INR
Net Income
-8.8B INR

Income Statement
GMR Airports Infrastructure Ltd

Rotate your device to view
Income Statement
Currency: INR
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-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
Revenue
Revenue
101 803
N/A
99 749
-2%
100 084
+0%
100 290
+0%
102 850
+3%
106 532
+4%
107 497
+1%
110 127
+2%
111 356
+1%
110 877
0%
113 223
+2%
117 309
+4%
125 339
+7%
82 610
-34%
26 736
-68%
45 396
+70%
66 119
+46%
87 212
+32%
77 860
-11%
78 242
+0%
77 097
-1%
75 649
-2%
78 097
+3%
79 237
+1%
81 624
+3%
83 949
+3%
75 369
-10%
68 125
-10%
60 970
-11%
35 660
-42%
33 511
-6%
30 912
-8%
29 743
-4%
46 007
+55%
51 256
+11%
56 802
+11%
60 825
+7%
66 934
+10%
72 672
+9%
77 422
+7%
82 024
+6%
Gross Profit
Cost of Revenue
(45 523)
(34 805)
(32 473)
(30 538)
(30 163)
(37 311)
(34 548)
(36 622)
(37 460)
(41 283)
(36 265)
(36 419)
(37 203)
(15 815)
(5 570)
(10 312)
(17 142)
(28 552)
(21 582)
(20 716)
(18 347)
(14 724)
(15 112)
(14 262)
(13 417)
(18 214)
(17 046)
(18 782)
(20 138)
(2 199)
3 233
7 623
11 672
(3 186)
(2 748)
(2 942)
(2 662)
(3 311)
(2 616)
(2 584)
(2 618)
Gross Profit
49 832
N/A
64 944
+30%
67 612
+4%
69 753
+3%
72 687
+4%
69 221
-5%
72 949
+5%
73 504
+1%
73 896
+1%
69 594
-6%
76 958
+11%
80 890
+5%
88 135
+9%
66 795
-24%
21 166
-68%
35 084
+66%
48 977
+40%
58 660
+20%
56 277
-4%
57 526
+2%
58 751
+2%
60 925
+4%
62 988
+3%
64 977
+3%
68 208
+5%
65 735
-4%
58 323
-11%
49 343
-15%
40 833
-17%
33 462
-18%
36 745
+10%
38 536
+5%
41 416
+7%
42 821
+3%
48 509
+13%
53 861
+11%
58 163
+8%
63 623
+9%
70 056
+10%
74 838
+7%
79 406
+6%
Operating Income
Operating Expenses
(45 538)
(57 216)
(60 002)
(62 231)
(65 879)
(57 645)
(63 014)
(65 120)
(65 780)
(61 184)
(66 694)
(67 658)
(69 463)
(51 114)
(15 190)
(27 217)
(38 955)
(46 868)
(47 952)
(48 210)
(49 166)
(52 261)
(53 679)
(76 711)
(55 516)
(51 576)
(50 489)
(46 709)
(43 286)
(33 430)
(30 463)
(28 128)
(25 637)
(30 024)
(35 772)
(41 831)
(48 515)
(56 600)
(60 766)
(64 192)
(68 616)
Selling, General & Administrative
(5 351)
(7 428)
(7 347)
(6 943)
(7 183)
(22 935)
(7 384)
(7 088)
(6 752)
(21 535)
(6 051)
(5 843)
(5 967)
(12 749)
(1 555)
(3 259)
(4 956)
(14 393)
(7 220)
(7 465)
(7 626)
(7 599)
(7 652)
(7 679)
(7 843)
(18 963)
(8 341)
(8 215)
(8 005)
(20 898)
(6 811)
(6 662)
(6 900)
(18 885)
(7 896)
(8 613)
(8 950)
(25 907)
(10 224)
(10 701)
(11 525)
Depreciation & Amortization
(8 923)
(10 398)
(10 977)
(11 743)
(12 895)
(14 550)
(15 974)
(17 390)
(18 347)
(18 125)
(18 136)
(18 437)
(19 587)
(11 967)
(2 506)
(5 056)
(7 677)
(10 284)
(10 210)
(10 119)
(9 942)
(9 840)
(10 013)
(10 021)
(10 174)
(10 643)
(10 669)
(10 960)
(10 693)
(8 861)
(8 274)
(7 623)
(7 437)
(8 894)
(9 040)
(9 480)
(10 007)
(10 424)
(11 190)
(12 373)
(13 627)
Other Operating Expenses
(31 266)
(39 391)
(41 679)
(43 546)
(45 801)
(20 160)
(39 658)
(40 644)
(40 681)
(21 524)
(42 506)
(43 377)
(43 909)
(26 399)
(11 129)
(18 902)
(26 322)
(22 190)
(30 522)
(30 627)
(31 599)
(34 823)
(36 014)
(59 011)
(37 499)
(21 970)
(31 479)
(27 534)
(24 590)
(3 671)
(15 378)
(13 843)
(11 300)
(2 246)
(18 836)
(23 739)
(29 560)
(20 269)
(39 354)
(41 120)
(43 465)
Operating Income
10 741
N/A
7 727
-28%
7 609
-2%
7 522
-1%
6 808
-9%
11 576
+70%
9 935
-14%
8 384
-16%
8 116
-3%
8 410
+4%
10 265
+22%
13 234
+29%
18 675
+41%
15 680
-16%
5 976
-62%
7 867
+32%
10 022
+27%
11 792
+18%
8 326
-29%
9 316
+12%
9 584
+3%
8 664
-10%
9 307
+7%
(11 735)
N/A
12 692
N/A
14 160
+12%
7 833
-45%
2 632
-66%
(2 456)
N/A
31
N/A
6 280
+20 158%
10 407
+66%
15 778
+52%
12 797
-19%
12 735
0%
12 027
-6%
9 646
-20%
7 022
-27%
9 289
+32%
10 645
+15%
10 790
+1%
Pre-Tax Income
Interest Income Expense
(20 395)
(20 988)
(23 223)
(25 246)
(26 482)
(26 120)
(31 342)
(32 679)
(35 447)
(31 309)
(36 893)
(37 350)
(38 676)
(19 117)
(6 139)
(13 667)
(23 822)
(22 832)
(27 657)
(27 869)
(27 146)
(29 277)
(30 661)
(32 544)
(31 392)
(30 235)
(36 334)
(34 913)
(36 746)
(13 075)
(15 009)
(11 720)
(6 667)
(13 316)
(18 284)
(18 083)
(18 551)
(14 671)
(22 137)
(22 992)
(25 808)
Non-Reccuring Items
(1 621)
7 773
8 324
8 324
8 324
17 144
16 465
16 287
16 287
(3 103)
(2 860)
(2 168)
(2 168)
812
0
0
0
2 086
0
0
0
(22 123)
(22 123)
0
(22 123)
(6 209)
(6 809)
(6 809)
(9 760)
904
(2 951)
(6 203)
(3 252)
(3 883)
(3 883)
(631)
2 294
3 035
3 304
2 991
(239)
Gain/Loss on Disposition of Assets
0
(386)
0
(16)
(16)
763
0
0
0
(20)
0
0
0
(25)
0
0
0
(28)
0
0
0
0
0
0
0
(19)
0
0
0
(249)
0
0
0
(30)
0
0
0
(209)
0
0
0
Total Other Income
2 449
2 769
2 270
2 661
2 706
(616)
3 603
3 382
3 535
(2 042)
4 101
4 073
4 304
(19)
1 061
2 211
3 681
(1 390)
4 972
5 003
5 153
7 198
8 047
8 062
7 392
(531)
5 413
5 763
6 738
(2 908)
3 982
3 361
2 158
(3 215)
3 166
3 121
3 644
(2 436)
4 280
4 391
4 374
Pre-Tax Income
(8 826)
N/A
(3 104)
+65%
(5 020)
-62%
(6 755)
-35%
(8 658)
-28%
2 747
N/A
(1 339)
N/A
(4 626)
-245%
(7 509)
-62%
(28 064)
-274%
(25 389)
+10%
(22 213)
+13%
(17 867)
+20%
(2 669)
+85%
899
N/A
(3 589)
N/A
(10 120)
-182%
(10 372)
-2%
(14 359)
-38%
(13 552)
+6%
(12 409)
+8%
(35 538)
-186%
(35 429)
+0%
(36 215)
-2%
(33 431)
+8%
(22 834)
+32%
(29 896)
-31%
(33 327)
-11%
(42 222)
-27%
(15 296)
+64%
(7 697)
+50%
(4 154)
+46%
8 018
N/A
(7 646)
N/A
(6 265)
+18%
(3 565)
+43%
(2 967)
+17%
(7 259)
-145%
(5 264)
+27%
(4 964)
+6%
(10 883)
-119%
Net Income
Tax Provision
(2 310)
(2 416)
(2 218)
(2 255)
(2 341)
(1 663)
(1 275)
(1 084)
(750)
(1 528)
(1 793)
(1 817)
(2 920)
(1 815)
(2 109)
(1 390)
(838)
(455)
2 240
1 858
1 276
874
(207)
(650)
(808)
849
2 921
3 432
3 928
2 863
1 804
737
340
123
(588)
(221)
(355)
(1 141)
(1 851)
(2 104)
(2 097)
Income from Continuing Operations
(11 135)
(5 520)
(7 238)
(9 010)
(11 000)
1 084
(2 614)
(5 709)
(8 258)
(29 592)
(27 180)
(24 028)
(20 785)
(4 484)
(1 210)
(4 979)
(10 958)
(10 827)
(12 119)
(11 694)
(11 133)
(34 664)
(35 637)
(36 866)
(34 240)
(21 985)
(26 976)
(29 896)
(38 295)
(12 433)
(5 895)
(3 419)
8 356
(7 523)
(6 853)
(3 786)
(3 322)
(8 399)
(7 115)
(7 068)
(12 980)
Income to Minority Interest
2 564
(864)
(1 463)
(1 828)
(2 075)
(984)
43
970
1 546
2 389
1 634
600
(18)
368
0
0
0
(2 493)
0
0
0
0
0
0
0
(2 272)
0
0
0
6 305
658
2 314
1 204
1 081
183
2 556
4 531
6 607
6 380
3 345
4 169
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
(130)
(149)
(156)
(191)
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
Net Income (Common)
(8 573)
N/A
881
N/A
(1 436)
N/A
(3 574)
-149%
(5 810)
-63%
100
N/A
(2 572)
N/A
(4 740)
-84%
(6 712)
-42%
(27 333)
-307%
(25 696)
+6%
(23 584)
+8%
(20 995)
+11%
(27 125)
-29%
(1 366)
+95%
(5 411)
-296%
(11 195)
-107%
(13 639)
-22%
(14 749)
-8%
(12 893)
+13%
(12 719)
+1%
(33 563)
-164%
(34 573)
-3%
(36 969)
-7%
(34 166)
+8%
(24 294)
+29%
(29 271)
-20%
(32 186)
-10%
(40 584)
-26%
(27 973)
+31%
(22 155)
+21%
(14 691)
+34%
(9 749)
+34%
(10 233)
-5%
(9 082)
+11%
(6 968)
+23%
1 209
N/A
(1 793)
N/A
(721)
+60%
(3 709)
-415%
(8 798)
-137%
EPS (Diluted)
-2.15
N/A
0.22
N/A
-0.36
N/A
-0.9
-150%
-1.46
-62%
0.03
N/A
-0.65
N/A
-1.07
-65%
-1.51
-41%
-6.46
-328%
-5.01
+22%
-4.32
+14%
-3.47
+20%
-4.8
-38%
-0.22
+95%
-0.89
-305%
-1.86
-109%
-2.26
-22%
-2.45
-8%
-2.14
+13%
-2.11
+1%
-5.94
-182%
-7.19
-21%
-7.25
-1%
-7.43
-2%
-4.02
+46%
-4.84
-20%
-5.33
-10%
-6.72
-26%
-4.63
+31%
-3.69
+20%
-2.43
+34%
-1.61
+34%
-1.69
-5%
-1.52
+10%
-1.13
+26%
0.16
N/A
-0.3
N/A
-0.12
+60%
-0.61
-408%
-1.46
-139%

See Also

Summary
GMRINFRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
GMRINFRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GMRINFRA stock valuation using valuation multiples.
Wall Street Estimates
GMRINFRA 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
GMRINFRA 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
Join more than 136,600+ 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.