GFL Ltd
NSE:GFLLIMITED
GFL Ltd
NSE:GFLLIMITED
Price:
47.36
INR
-0.06%
Market Closed
Market Cap:
₹5.2B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
GFL Ltd
NSE:GFLLIMITED
|
IN |
|
IFCI Ltd
BSE:500106
|
IN |
|
T
|
Tracxn Technologies Ltd
NSE:TRACXN
|
IN |
|
C
|
China Medical System Holdings Ltd
HKEX:867
|
CN |
|
Kesko Oyj
OMXH:KESKOB
|
FI |
|
Dareway Software Co Ltd
SSE:688579
|
CN |
|
Minmetals Development Co Ltd
SSE:600058
|
CN |
|
M
|
Montnets Cloud Technology Group Co Ltd
SZSE:002123
|
CN |
|
Asian Hotels East Ltd
NSE:AHLEAST
|
IN |
|
Z
|
Zhejiang Aokang Shoes Co Ltd
SSE:603001
|
CN |
|
Gree Electric Appliances Inc of Zhuhai
SZSE:000651
|
CN |
|
Siemens Energy AG
XETRA:ENR
|
DE |
|
HC Group Inc
HKEX:2280
|
CN |
|
Shenzhen Jame Technology Corp Ltd
SZSE:300868
|
CN |
Income Statement
Earnings Waterfall
GFL Ltd
GFL Ltd
Income Statement
GFL Ltd
GFL Ltd
Currency: INR
| 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-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 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 068
|
0
|
0
|
0
|
1 442
|
0
|
0
|
0
|
1 830
|
0
|
0
|
0
|
1 440
|
0
|
0
|
0
|
2 331
|
0
|
0
|
0
|
2 244
|
0
|
0
|
0
|
1 207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
31 664
N/A
|
30 595
-3%
|
31 158
+2%
|
33 327
+7%
|
34 515
+4%
|
36 471
+6%
|
42 183
+16%
|
49 811
+18%
|
53 408
+7%
|
58 389
+9%
|
63 333
+8%
|
62 951
-1%
|
71 106
+13%
|
68 425
-4%
|
66 173
-3%
|
68 715
+4%
|
63 929
-7%
|
63 575
-1%
|
56 878
-11%
|
48 198
-15%
|
39 213
-19%
|
35 115
-10%
|
34 504
-2%
|
33 082
-4%
|
29 688
-10%
|
30 971
+4%
|
24 922
-20%
|
21 783
-13%
|
18 974
-13%
|
10 942
-42%
|
8 855
-19%
|
3 877
-56%
|
1 069
-72%
|
1 290
+21%
|
1 761
+37%
|
4 580
+160%
|
6 855
+50%
|
12 461
+82%
|
15 731
+26%
|
17 923
+14%
|
34
-100%
|
8 942
+25 906%
|
5 200
-42%
|
43
-99%
|
35
-20%
|
22
-36%
|
22
N/A
|
17
-24%
|
36
+115%
|
23
-35%
|
27
+15%
|
36
+35%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 350)
|
(14 281)
|
(15 448)
|
(16 971)
|
(18 217)
|
(17 583)
|
(19 954)
|
(24 159)
|
(27 029)
|
(28 543)
|
(31 973)
|
(31 373)
|
(38 994)
|
(35 738)
|
(33 423)
|
(36 380)
|
(30 133)
|
(28 006)
|
(23 744)
|
(16 289)
|
(14 557)
|
(13 097)
|
(13 413)
|
(12 973)
|
(10 699)
|
(9 774)
|
(5 688)
|
(3 461)
|
(2 413)
|
(126)
|
(1 109)
|
(594)
|
(372)
|
(353)
|
(361)
|
(460)
|
(989)
|
(777)
|
(1 003)
|
(1 163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
17 314
N/A
|
16 314
-6%
|
15 710
-4%
|
16 356
+4%
|
16 299
0%
|
18 888
+16%
|
22 230
+18%
|
25 653
+15%
|
26 379
+3%
|
29 847
+13%
|
31 360
+5%
|
31 577
+1%
|
32 112
+2%
|
32 687
+2%
|
32 750
+0%
|
32 336
-1%
|
33 796
+5%
|
35 569
+5%
|
33 134
-7%
|
31 908
-4%
|
24 656
-23%
|
22 017
-11%
|
21 090
-4%
|
20 109
-5%
|
18 990
-6%
|
21 197
+12%
|
19 234
-9%
|
18 322
-5%
|
16 562
-10%
|
10 816
-35%
|
7 746
-28%
|
3 284
-58%
|
698
-79%
|
938
+34%
|
1 401
+49%
|
4 120
+194%
|
5 866
+42%
|
11 684
+99%
|
14 728
+26%
|
16 760
+14%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 791)
|
(9 943)
|
(9 605)
|
(11 194)
|
(12 022)
|
(14 684)
|
(17 192)
|
(19 201)
|
(19 154)
|
(21 712)
|
(22 676)
|
(23 058)
|
(22 151)
|
(23 447)
|
(24 333)
|
(23 934)
|
(25 336)
|
(27 406)
|
(25 577)
|
(25 460)
|
(20 084)
|
(17 788)
|
(17 367)
|
(16 505)
|
(15 989)
|
(18 271)
|
(16 176)
|
(15 150)
|
(13 267)
|
(9 680)
|
(8 482)
|
(6 408)
|
(5 260)
|
(5 685)
|
(6 301)
|
(7 558)
|
(8 128)
|
(11 374)
|
(13 150)
|
(14 372)
|
(24)
|
(7 950)
|
(4 281)
|
(36)
|
(15)
|
(14)
|
(14)
|
(63)
|
(15)
|
(65)
|
(66)
|
(17)
|
|
| Selling, General & Administrative |
(9 334)
|
(5 070)
|
(5 080)
|
(5 343)
|
(11 314)
|
(6 586)
|
(7 383)
|
(8 509)
|
(15 459)
|
(9 531)
|
(10 057)
|
(10 742)
|
(19 729)
|
(11 435)
|
(11 835)
|
(11 333)
|
(20 711)
|
(12 316)
|
(11 650)
|
(11 172)
|
(17 523)
|
(8 519)
|
(8 217)
|
(8 202)
|
(15 006)
|
(9 040)
|
(8 078)
|
(7 719)
|
(6 404)
|
(4 036)
|
(3 397)
|
(1 930)
|
(2 334)
|
(1 210)
|
(1 427)
|
(2 267)
|
(5 057)
|
(4 479)
|
(5 337)
|
(5 886)
|
(22)
|
(2 885)
|
(1 653)
|
(17)
|
(15)
|
(7)
|
(6)
|
(7)
|
(15)
|
(7)
|
(7)
|
(8)
|
|
| Depreciation & Amortization |
(1 706)
|
(1 858)
|
(1 922)
|
(2 009)
|
(2 004)
|
(2 095)
|
(2 290)
|
(2 447)
|
(2 847)
|
(3 004)
|
(3 144)
|
(3 270)
|
(3 244)
|
(3 342)
|
(3 414)
|
(3 494)
|
(3 485)
|
(3 370)
|
(3 238)
|
(3 095)
|
(2 990)
|
(2 664)
|
(2 336)
|
(2 010)
|
(1 687)
|
(2 073)
|
(2 102)
|
(2 319)
|
(2 642)
|
(2 549)
|
(2 811)
|
(2 871)
|
(2 832)
|
(2 853)
|
(2 875)
|
(2 904)
|
(2 938)
|
(2 963)
|
(3 001)
|
(3 050)
|
(0)
|
(1 561)
|
(787)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Operating Expenses |
3 250
|
(3 017)
|
(2 603)
|
(3 842)
|
1 297
|
(6 003)
|
(7 521)
|
(8 247)
|
(847)
|
(9 177)
|
(9 474)
|
(9 045)
|
820
|
(8 670)
|
(9 085)
|
(9 109)
|
(1 139)
|
(11 720)
|
(10 691)
|
(11 193)
|
429
|
(6 605)
|
(6 814)
|
(6 295)
|
704
|
(7 159)
|
(5 997)
|
(5 112)
|
(4 221)
|
(3 096)
|
(2 275)
|
(1 608)
|
(94)
|
(1 622)
|
(1 998)
|
(2 386)
|
(132)
|
(3 932)
|
(4 810)
|
(5 435)
|
(2)
|
(3 504)
|
(1 841)
|
(19)
|
(0)
|
(7)
|
(8)
|
(57)
|
(0)
|
(58)
|
(58)
|
(9)
|
|
| Operating Income |
9 523
N/A
|
6 370
-33%
|
6 105
-4%
|
5 161
-15%
|
4 277
-17%
|
4 204
-2%
|
5 038
+20%
|
6 452
+28%
|
7 225
+12%
|
8 135
+13%
|
8 684
+7%
|
8 519
-2%
|
9 961
+17%
|
9 240
-7%
|
8 417
-9%
|
8 402
0%
|
8 461
+1%
|
8 163
-4%
|
7 557
-7%
|
6 449
-15%
|
4 571
-29%
|
4 230
-7%
|
3 724
-12%
|
3 604
-3%
|
3 001
-17%
|
2 926
-2%
|
3 058
+5%
|
3 172
+4%
|
3 295
+4%
|
1 136
-66%
|
(737)
N/A
|
(3 126)
-324%
|
(4 562)
-46%
|
(4 749)
-4%
|
(4 901)
-3%
|
(3 438)
+30%
|
(2 262)
+34%
|
311
N/A
|
1 579
+408%
|
2 389
+51%
|
10
-100%
|
992
+9 571%
|
918
-7%
|
7
-99%
|
20
+171%
|
8
-58%
|
8
N/A
|
(43)
N/A
|
21
N/A
|
(38)
N/A
|
(35)
+8%
|
19
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 893)
|
(1 365)
|
(2 195)
|
(1 951)
|
(1 588)
|
(1 891)
|
(1 807)
|
(1 887)
|
(1 269)
|
(1 987)
|
(2 119)
|
(2 037)
|
(1 261)
|
(2 398)
|
(2 355)
|
(2 613)
|
(1 649)
|
(2 666)
|
(2 849)
|
(2 576)
|
(1 353)
|
(2 251)
|
(1 932)
|
(1 783)
|
(952)
|
(2 178)
|
(1 867)
|
(2 069)
|
(2 197)
|
(1 932)
|
(2 420)
|
(2 485)
|
(2 347)
|
(2 475)
|
(2 486)
|
(2 523)
|
(2 414)
|
(2 584)
|
(2 618)
|
(2 663)
|
(552)
|
(2 048)
|
(1 109)
|
(405)
|
(104)
|
(257)
|
(552)
|
(467)
|
(505)
|
(558)
|
(104)
|
(6)
|
|
| Non-Reccuring Items |
(105)
|
0
|
0
|
0
|
(44)
|
(63)
|
(152)
|
(152)
|
2 442
|
2 506
|
2 595
|
2 545
|
(50)
|
(50)
|
20
|
70
|
(179)
|
(185)
|
(275)
|
(275)
|
(116)
|
(111)
|
(91)
|
(91)
|
(58)
|
(58)
|
(58)
|
(58)
|
0
|
687
|
1 410
|
1 949
|
2 169
|
1 708
|
1 528
|
1 467
|
1 450
|
1 231
|
688
|
(34)
|
24 503
|
24 259
|
24 259
|
24 503
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(56)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(2 126)
|
(2 187)
|
(2 082)
|
(2 082)
|
(119)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(10)
|
457
|
537
|
541
|
7
|
394
|
446
|
471
|
(140)
|
591
|
697
|
833
|
(109)
|
1 030
|
946
|
920
|
(93)
|
1 018
|
1 163
|
1 249
|
(190)
|
935
|
576
|
370
|
(326)
|
460
|
376
|
362
|
192
|
137
|
191
|
204
|
303
|
431
|
444
|
438
|
75
|
266
|
272
|
262
|
0
|
122
|
56
|
5
|
2
|
5
|
5
|
6
|
0
|
316
|
56
|
3
|
|
| Pre-Tax Income |
7 458
N/A
|
5 462
-27%
|
4 447
-19%
|
3 751
-16%
|
2 642
-30%
|
2 644
+0%
|
3 525
+33%
|
4 884
+39%
|
8 256
+69%
|
9 245
+12%
|
9 857
+7%
|
9 860
+0%
|
8 523
-14%
|
7 823
-8%
|
7 029
-10%
|
6 780
-4%
|
4 414
-35%
|
4 142
-6%
|
3 513
-15%
|
2 764
-21%
|
2 794
+1%
|
2 803
+0%
|
2 277
-19%
|
2 100
-8%
|
1 615
-23%
|
1 148
-29%
|
1 508
+31%
|
1 408
-7%
|
1 290
-8%
|
28
-98%
|
(1 556)
N/A
|
(3 459)
-122%
|
(4 441)
-28%
|
(5 084)
-14%
|
(5 414)
-6%
|
(4 056)
+25%
|
(3 168)
+22%
|
(777)
+75%
|
(79)
+90%
|
(45)
+43%
|
23 961
N/A
|
23 326
-3%
|
24 125
+3%
|
24 110
0%
|
(82)
N/A
|
(243)
-198%
|
(539)
-121%
|
(502)
+7%
|
(484)
+4%
|
(280)
+42%
|
(82)
+71%
|
16
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 937)
|
(1 048)
|
(859)
|
(619)
|
(376)
|
(558)
|
(830)
|
(1 173)
|
(1 585)
|
(1 914)
|
(2 193)
|
(2 301)
|
(2 430)
|
(2 262)
|
(1 911)
|
(1 783)
|
(2 269)
|
(2 051)
|
(1 933)
|
(1 736)
|
(394)
|
(539)
|
(400)
|
(403)
|
(585)
|
(377)
|
(504)
|
(467)
|
(1 138)
|
(805)
|
(335)
|
200
|
1 084
|
1 249
|
1 312
|
968
|
732
|
130
|
(31)
|
(478)
|
(1 374)
|
(1 677)
|
(1 839)
|
(1 394)
|
6
|
25
|
(270)
|
(276)
|
(272)
|
(292)
|
10
|
(4)
|
|
| Income from Continuing Operations |
5 522
|
4 414
|
3 588
|
3 132
|
2 266
|
2 087
|
2 696
|
3 713
|
6 671
|
7 331
|
7 664
|
7 558
|
6 093
|
5 560
|
5 117
|
4 996
|
2 145
|
2 091
|
1 580
|
1 029
|
2 401
|
2 265
|
1 879
|
1 698
|
1 030
|
772
|
1 004
|
941
|
152
|
(777)
|
(1 891)
|
(3 259)
|
(3 357)
|
(3 835)
|
(4 102)
|
(3 088)
|
(2 435)
|
(647)
|
(111)
|
(524)
|
22 587
|
21 648
|
22 286
|
22 716
|
(76)
|
(219)
|
(809)
|
(778)
|
(756)
|
(572)
|
(72)
|
12
|
|
| Income to Minority Interest |
(88)
|
(202)
|
(246)
|
(273)
|
(446)
|
(378)
|
(443)
|
(675)
|
(819)
|
(1 093)
|
(1 386)
|
(1 555)
|
(2 100)
|
(1 918)
|
(1 685)
|
(1 625)
|
(1 264)
|
(1 111)
|
(779)
|
(260)
|
134
|
(73)
|
(253)
|
(538)
|
(442)
|
(287)
|
(192)
|
(58)
|
1 131
|
1 851
|
2 133
|
2 688
|
1 983
|
2 300
|
2 484
|
1 980
|
1 323
|
342
|
72
|
293
|
134
|
590
|
362
|
134
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Equity Earnings Affiliates |
0
|
0
|
41
|
41
|
41
|
41
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
5 434
N/A
|
4 213
-22%
|
3 383
-20%
|
2 900
-14%
|
1 861
-36%
|
1 750
-6%
|
2 253
+29%
|
3 038
+35%
|
5 853
+93%
|
6 238
+7%
|
6 278
+1%
|
6 003
-4%
|
3 993
-33%
|
3 642
-9%
|
3 432
-6%
|
3 371
-2%
|
881
-74%
|
979
+11%
|
800
-18%
|
768
-4%
|
2 535
+230%
|
3 207
+27%
|
7 106
+122%
|
7 781
+9%
|
13 049
+68%
|
11 930
-9%
|
7 279
-39%
|
5 943
-18%
|
(1 234)
N/A
|
(2 385)
-93%
|
(2 704)
-13%
|
(3 251)
-20%
|
(2 317)
+29%
|
(1 534)
+34%
|
(1 617)
-5%
|
(1 106)
+32%
|
(1 113)
-1%
|
(304)
+73%
|
(38)
+88%
|
(231)
-508%
|
22 484
N/A
|
22 001
-2%
|
22 411
+2%
|
22 613
+1%
|
(76)
N/A
|
(219)
-189%
|
(809)
-270%
|
(778)
+4%
|
(756)
+3%
|
(572)
+24%
|
(72)
+87%
|
12
N/A
|
|
| EPS (Diluted) |
49.4
N/A
|
38.29
-22%
|
30.75
-20%
|
26.38
-14%
|
16.91
-36%
|
15.92
-6%
|
20.48
+29%
|
27.61
+35%
|
53.2
+93%
|
56.7
+7%
|
57.07
+1%
|
56.63
-1%
|
36.29
-36%
|
33.1
-9%
|
31.2
-6%
|
30.36
-3%
|
8.02
-74%
|
9.14
+14%
|
7.27
-20%
|
6.98
-4%
|
23.04
+230%
|
29.97
+30%
|
65.79
+120%
|
80.21
+22%
|
118.62
+48%
|
108.45
-9%
|
65.57
-40%
|
54.02
-18%
|
-21.64
N/A
|
-35.59
-64%
|
-46.62
-31%
|
-59.1
-27%
|
-21.06
+64%
|
-13.94
+34%
|
-14.7
-5%
|
-10.05
+32%
|
-10.13
-1%
|
-2.78
+73%
|
-0.35
+87%
|
-2.1
-500%
|
204.67
N/A
|
200.18
-2%
|
203.38
+2%
|
219.84
+8%
|
-0.69
N/A
|
-1.98
-187%
|
-7.37
-272%
|
-7.13
+3%
|
-6.88
+4%
|
-5.2
+24%
|
-0.65
+87%
|
0.11
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
