G
GMR Power and Urban Infra Ltd
NSE:GMRP&UI
GMR Power and Urban Infra Ltd
NSE:GMRP&UI
Price:
108.72
INR
1.95%
Market Closed
Market Cap:
₹84.9B
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
|
G
|
GMR Power and Urban Infra Ltd
NSE:GMRP&UI
|
IN |
|
T
|
Tianjin Port Co Ltd
SSE:600717
|
CN |
|
B
|
Bed Bath & Beyond Inc
LSE:0HMI
|
US |
|
Golden Eagle Retail Group Ltd
HKEX:3308
|
CN |
|
G
|
Gezinomi Seyahat Turizm Ticaret AS
IST:GZNMI.E
|
TR |
|
A
|
Axyz Co Ltd
TSE:1381
|
JP |
Income Statement
Earnings Waterfall
GMR Power and Urban Infra Ltd
GMR Power and Urban Infra Ltd
Income Statement
GMR Power and Urban Infra Ltd
GMR Power and Urban Infra Ltd
Currency: INR
| 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 |
12 171
|
0
|
0
|
0
|
13 654
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
55 157
N/A
|
55 802
+1%
|
46 270
-17%
|
42 824
-7%
|
44 886
+5%
|
49 766
+11%
|
57 332
+15%
|
62 420
+9%
|
63 440
+2%
|
63 806
+1%
|
68 068
+7%
|
70 643
+4%
|
|
| Gross Profit | |||||||||||||
| Cost of Revenue |
(46 106)
|
(46 391)
|
(37 220)
|
(31 421)
|
(28 555)
|
(28 330)
|
(31 523)
|
(35 511)
|
(38 348)
|
(37 973)
|
(42 572)
|
(44 572)
|
|
| Gross Profit |
9 052
N/A
|
9 411
+4%
|
9 050
-4%
|
11 402
+26%
|
16 331
+43%
|
21 437
+31%
|
25 809
+20%
|
26 908
+4%
|
25 092
-7%
|
25 833
+3%
|
25 497
-1%
|
26 071
+2%
|
|
| Operating Income | |||||||||||||
| Operating Expenses |
(5 975)
|
(6 469)
|
(5 279)
|
(6 577)
|
(8 253)
|
(11 934)
|
(14 526)
|
(15 808)
|
(14 225)
|
(15 766)
|
(16 204)
|
(16 637)
|
|
| Selling, General & Administrative |
(833)
|
(1 030)
|
(1 056)
|
(1 192)
|
(3 190)
|
(1 855)
|
(2 245)
|
(2 457)
|
(5 273)
|
(2 626)
|
(2 718)
|
(2 821)
|
|
| Depreciation & Amortization |
(1 488)
|
(1 428)
|
(1 363)
|
(2 004)
|
(2 858)
|
(4 522)
|
(5 659)
|
(6 180)
|
(5 994)
|
(5 745)
|
(5 850)
|
(5 984)
|
|
| Other Operating Expenses |
(3 654)
|
(4 012)
|
(2 861)
|
(3 381)
|
(2 204)
|
(5 557)
|
(6 622)
|
(7 170)
|
(2 958)
|
(7 395)
|
(7 635)
|
(7 833)
|
|
| Operating Income |
3 077
N/A
|
2 943
-4%
|
3 771
+28%
|
4 825
+28%
|
8 078
+67%
|
9 502
+18%
|
11 284
+19%
|
11 101
-2%
|
10 867
-2%
|
10 067
-7%
|
9 293
-8%
|
9 434
+2%
|
|
| Pre-Tax Income | |||||||||||||
| Interest Income Expense |
(2 874)
|
(9 225)
|
(14 053)
|
(15 516)
|
(13 591)
|
(18 219)
|
(18 901)
|
(18 326)
|
(13 480)
|
(17 339)
|
(18 283)
|
(16 769)
|
|
| Non-Reccuring Items |
12 309
|
11 138
|
2 497
|
(541)
|
4 555
|
19 969
|
21 573
|
19 392
|
18 995
|
5 718
|
13 849
|
12 573
|
|
| Total Other Income |
125
|
3 391
|
3 440
|
3 943
|
472
|
4 028
|
4 751
|
5 154
|
1 381
|
5 101
|
4 950
|
4 790
|
|
| Pre-Tax Income |
12 638
N/A
|
8 247
-35%
|
(4 344)
N/A
|
(7 288)
-68%
|
(486)
+93%
|
15 281
N/A
|
18 706
+22%
|
17 321
-7%
|
17 763
+3%
|
3 548
-80%
|
9 809
+176%
|
10 029
+2%
|
|
| Net Income | |||||||||||||
| Tax Provision |
(927)
|
(885)
|
(220)
|
(237)
|
(336)
|
(757)
|
(453)
|
(583)
|
(384)
|
(140)
|
53
|
(681)
|
|
| Income from Continuing Operations |
11 710
|
7 362
|
(4 564)
|
(7 525)
|
(822)
|
14 524
|
18 253
|
16 737
|
17 379
|
3 408
|
9 862
|
9 347
|
|
| Income to Minority Interest |
436
|
451
|
497
|
305
|
244
|
(1 250)
|
(1 374)
|
(1 376)
|
(1 347)
|
16
|
(103)
|
(205)
|
|
| Net Income (Common) |
11 828
N/A
|
7 648
-35%
|
(4 232)
N/A
|
(7 383)
-74%
|
(1 030)
+86%
|
13 274
N/A
|
16 878
+27%
|
15 360
-9%
|
14 175
-8%
|
1 846
-87%
|
8 184
+343%
|
7 563
-8%
|
|
| EPS (Diluted) |
19.59
N/A
|
12.66
-35%
|
-6.99
N/A
|
-12.2
-75%
|
-1.7
+86%
|
19.55
N/A
|
24.01
+23%
|
21.49
-10%
|
20.72
-4%
|
2.6
-87%
|
11.44
+340%
|
10.59
-7%
|
|
Switch to:
Switch to:
See Also
Discover More
