Gujarat Industries Power Company Ltd
NSE:GIPCL
Gujarat Industries Power Company Ltd
NSE:GIPCL
Price:
175.65 INR
-2.47%
Updated:
May 9, 2024
Income Statement
Earnings Waterfall
Gujarat Industries Power Company Ltd
Gujarat Industries Power Company Ltd
|
Revenue
|
14B
INR
|
|
Cost of Revenue
|
-8.3B
INR
|
|
Gross Profit
|
5.7B
INR
|
|
Operating Expenses
|
-3.5B
INR
|
|
Operating Income
|
2.2B
INR
|
|
Other Expenses
|
-229.9m
INR
|
|
Net Income
|
2B
INR
|
Income Statement
Gujarat Industries Power Company Ltd
Gujarat Industries Power Company Ltd
Currency: INR
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
7 695
N/A
|
7 992
+4%
|
8 168
+2%
|
7 974
-2%
|
8 346
+5%
|
8 828
+6%
|
8 653
-2%
|
8 826
+2%
|
8 895
+1%
|
9 457
+6%
|
9 926
+5%
|
10 906
+10%
|
11 702
+7%
|
11 639
-1%
|
11 537
-1%
|
10 662
-8%
|
9 810
-8%
|
9 478
-3%
|
9 475
0%
|
9 568
+1%
|
10 263
+7%
|
10 885
+6%
|
11 786
+8%
|
12 661
+7%
|
13 489
+7%
|
13 002
-4%
|
13 090
+1%
|
13 693
+5%
|
13 507
-1%
|
14 160
+5%
|
2 960
-79%
|
6 181
+109%
|
8 798
+42%
|
11 724
+33%
|
11 791
+1%
|
11 093
-6%
|
12 240
+10%
|
13 556
+11%
|
13 951
+3%
|
14 230
+2%
|
14 001
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 003)
|
(4 144)
|
(4 217)
|
(4 035)
|
(4 315)
|
(4 662)
|
(4 867)
|
(5 133)
|
(5 363)
|
(6 463)
|
(7 024)
|
(8 001)
|
(9 047)
|
(9 061)
|
(8 923)
|
(8 034)
|
(6 979)
|
(6 746)
|
(6 681)
|
(6 769)
|
(7 093)
|
(6 333)
|
(6 474)
|
(6 821)
|
(7 459)
|
(6 974)
|
(6 991)
|
(7 110)
|
(6 544)
|
(6 931)
|
(1 790)
|
(3 498)
|
(4 914)
|
(6 281)
|
(5 960)
|
(5 691)
|
(6 871)
|
(7 967)
|
(8 542)
|
(8 827)
|
(8 319)
|
|
| Gross Profit |
3 692
N/A
|
3 848
+4%
|
3 950
+3%
|
3 940
0%
|
4 031
+2%
|
4 166
+3%
|
3 786
-9%
|
3 693
-2%
|
3 532
-4%
|
2 994
-15%
|
2 902
-3%
|
2 906
+0%
|
2 655
-9%
|
2 578
-3%
|
2 614
+1%
|
2 628
+1%
|
2 832
+8%
|
2 732
-4%
|
2 794
+2%
|
2 799
+0%
|
3 170
+13%
|
4 552
+44%
|
5 313
+17%
|
5 840
+10%
|
6 030
+3%
|
6 029
0%
|
6 099
+1%
|
6 583
+8%
|
6 963
+6%
|
7 229
+4%
|
1 170
-84%
|
2 683
+129%
|
3 885
+45%
|
5 443
+40%
|
5 831
+7%
|
5 402
-7%
|
5 369
-1%
|
5 588
+4%
|
5 409
-3%
|
5 403
0%
|
5 681
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 362)
|
(1 570)
|
(1 560)
|
(1 641)
|
(1 708)
|
(1 839)
|
(1 808)
|
(1 754)
|
(1 711)
|
(1 078)
|
(1 202)
|
(1 245)
|
(1 315)
|
(1 271)
|
(1 250)
|
(1 381)
|
(1 378)
|
(1 337)
|
(1 373)
|
(1 444)
|
(1 765)
|
(2 675)
|
(2 980)
|
(3 161)
|
(3 255)
|
(3 473)
|
(3 476)
|
(3 575)
|
(3 485)
|
(3 387)
|
(660)
|
(1 362)
|
(2 095)
|
(2 894)
|
(2 948)
|
(2 988)
|
(3 022)
|
(3 160)
|
(3 179)
|
(3 318)
|
(3 477)
|
|
| Selling, General & Administrative |
(148)
|
(140)
|
(154)
|
(156)
|
(167)
|
(207)
|
(210)
|
(230)
|
(246)
|
(236)
|
(237)
|
(232)
|
(226)
|
(228)
|
(234)
|
(247)
|
(264)
|
(274)
|
(290)
|
(337)
|
(418)
|
(491)
|
(537)
|
(555)
|
(521)
|
(487)
|
(493)
|
(507)
|
(518)
|
(562)
|
(256)
|
(496)
|
(736)
|
(1 353)
|
(961)
|
(945)
|
(956)
|
(1 260)
|
(1 127)
|
(1 261)
|
(1 367)
|
|
| Depreciation & Amortization |
(904)
|
(942)
|
(944)
|
(941)
|
(933)
|
(899)
|
(890)
|
(884)
|
(884)
|
(883)
|
(882)
|
(882)
|
(881)
|
(879)
|
(882)
|
(885)
|
(883)
|
(880)
|
(874)
|
(923)
|
(1 092)
|
(1 266)
|
(1 472)
|
(1 614)
|
(1 645)
|
(1 712)
|
(1 704)
|
(1 696)
|
(1 675)
|
(1 608)
|
(330)
|
(705)
|
(1 111)
|
(1 509)
|
(1 585)
|
(1 623)
|
(1 638)
|
(1 650)
|
(1 659)
|
(1 667)
|
(1 670)
|
|
| Operations Maintenance |
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
|
(31)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(310)
|
(488)
|
(463)
|
(544)
|
(608)
|
(733)
|
(709)
|
(640)
|
(581)
|
42
|
(84)
|
(131)
|
(209)
|
(164)
|
(134)
|
(249)
|
(231)
|
(182)
|
(209)
|
(184)
|
(256)
|
(918)
|
(971)
|
(993)
|
(1 089)
|
(1 273)
|
(1 280)
|
(1 372)
|
(1 292)
|
(1 218)
|
(75)
|
(161)
|
(247)
|
0
|
(402)
|
(420)
|
(428)
|
(116)
|
(394)
|
(389)
|
(441)
|
|
| Operating Income |
2 330
N/A
|
2 278
-2%
|
2 390
+5%
|
2 299
-4%
|
2 323
+1%
|
2 327
+0%
|
1 978
-15%
|
1 940
-2%
|
1 821
-6%
|
1 916
+5%
|
1 700
-11%
|
1 661
-2%
|
1 340
-19%
|
1 307
-2%
|
1 364
+4%
|
1 247
-9%
|
1 454
+17%
|
1 394
-4%
|
1 421
+2%
|
1 355
-5%
|
1 404
+4%
|
1 877
+34%
|
2 333
+24%
|
2 680
+15%
|
2 775
+4%
|
2 556
-8%
|
2 622
+3%
|
3 008
+15%
|
3 478
+16%
|
3 842
+10%
|
510
-87%
|
1 321
+159%
|
1 790
+35%
|
2 549
+42%
|
2 883
+13%
|
2 414
-16%
|
2 348
-3%
|
2 429
+3%
|
2 229
-8%
|
2 085
-6%
|
2 204
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(756)
|
(553)
|
(530)
|
(498)
|
(503)
|
(512)
|
(482)
|
(469)
|
(408)
|
(513)
|
(499)
|
(468)
|
(455)
|
(296)
|
(266)
|
(232)
|
(191)
|
(162)
|
(148)
|
(227)
|
(459)
|
(716)
|
(997)
|
(1 173)
|
(1 207)
|
(1 197)
|
(1 135)
|
(1 126)
|
(1 078)
|
(1 052)
|
(69)
|
(141)
|
(214)
|
(142)
|
(309)
|
(324)
|
(353)
|
(111)
|
(379)
|
(393)
|
(381)
|
|
| Non-Reccuring Items |
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
|
602
|
602
|
602
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
58
|
73
|
73
|
55
|
39
|
29
|
52
|
44
|
42
|
39
|
50
|
48
|
61
|
63
|
57
|
73
|
99
|
117
|
143
|
44
|
90
|
137
|
66
|
229
|
318
|
462
|
217
|
600
|
724
|
688
|
|
| Pre-Tax Income |
1 575
N/A
|
1 725
+10%
|
1 860
+8%
|
1 801
-3%
|
1 820
+1%
|
1 815
0%
|
1 495
-18%
|
1 471
-2%
|
1 413
-4%
|
1 403
-1%
|
1 231
-12%
|
1 251
+2%
|
957
-23%
|
1 084
+13%
|
1 154
+6%
|
1 055
-9%
|
1 292
+23%
|
1 284
-1%
|
1 317
+3%
|
1 170
-11%
|
985
-16%
|
1 211
+23%
|
1 384
+14%
|
1 567
+13%
|
1 630
+4%
|
1 416
-13%
|
1 560
+10%
|
2 583
+66%
|
3 118
+21%
|
3 535
+13%
|
484
-86%
|
1 269
+162%
|
1 713
+35%
|
2 473
+44%
|
2 803
+13%
|
2 408
-14%
|
2 457
+2%
|
2 534
+3%
|
2 450
-3%
|
2 416
-1%
|
2 511
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(473)
|
(577)
|
(440)
|
(401)
|
(330)
|
14
|
12
|
26
|
68
|
(380)
|
(361)
|
(343)
|
(334)
|
(231)
|
(231)
|
(256)
|
(292)
|
(216)
|
(124)
|
53
|
194
|
419
|
258
|
197
|
58
|
(232)
|
(256)
|
(1 236)
|
(1 240)
|
(1 347)
|
(130)
|
(382)
|
(546)
|
(760)
|
(815)
|
(687)
|
(674)
|
(647)
|
(618)
|
(567)
|
(537)
|
|
| Income from Continuing Operations |
1 102
|
1 148
|
1 420
|
1 400
|
1 490
|
1 829
|
1 508
|
1 496
|
1 481
|
1 023
|
870
|
908
|
623
|
853
|
922
|
799
|
1 000
|
1 068
|
1 192
|
1 223
|
1 179
|
1 630
|
1 641
|
1 764
|
1 689
|
1 184
|
1 304
|
1 347
|
1 878
|
2 188
|
354
|
887
|
1 167
|
1 713
|
1 988
|
1 721
|
1 783
|
1 887
|
1 832
|
1 849
|
1 974
|
|
| Net Income (Common) |
1 097
N/A
|
1 148
+5%
|
1 420
+24%
|
1 400
-1%
|
1 490
+6%
|
1 829
+23%
|
1 508
-18%
|
1 496
-1%
|
1 481
-1%
|
1 023
-31%
|
870
-15%
|
908
+4%
|
623
-31%
|
853
+37%
|
922
+8%
|
799
-13%
|
1 000
+25%
|
1 068
+7%
|
1 192
+12%
|
1 223
+3%
|
1 179
-4%
|
1 630
+38%
|
1 641
+1%
|
1 764
+7%
|
1 689
-4%
|
1 184
-30%
|
1 304
+10%
|
1 347
+3%
|
1 878
+39%
|
2 188
+17%
|
354
-84%
|
887
+151%
|
1 167
+31%
|
1 713
+47%
|
1 988
+16%
|
1 721
-13%
|
1 783
+4%
|
1 887
+6%
|
1 832
-3%
|
1 849
+1%
|
1 974
+7%
|
|
| EPS (Diluted) |
7.85
N/A
|
16.37
+109%
|
9.38
-43%
|
9.15
-2%
|
9.85
+8%
|
12.09
+23%
|
9.97
-18%
|
9.89
-1%
|
9.78
-1%
|
6.76
-31%
|
5.75
-15%
|
6
+4%
|
4.12
-31%
|
5.64
+37%
|
6.09
+8%
|
5.27
-13%
|
6.6
+25%
|
7.05
+7%
|
7.88
+12%
|
8.09
+3%
|
7.8
-4%
|
10.78
+38%
|
10.86
+1%
|
11.6
+7%
|
11.12
-4%
|
7.84
-29%
|
8.63
+10%
|
8.9
+3%
|
12.41
+39%
|
14.46
+17%
|
2.34
-84%
|
5.87
+151%
|
7.72
+32%
|
11.33
+47%
|
13.16
+16%
|
11.39
-13%
|
11.75
+3%
|
12.48
+6%
|
12.11
-3%
|
12.22
+1%
|
13.05
+7%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
