GTPL HATHWAY
|
GTPL HATHWAY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Operating Income | ₹3,212 Cr | ₹2,664 Cr | ₹2,414 Cr | ₹2,467 Cr | ₹2,384 Cr |
| Broadcasting Revenue | - | - | - | - | - |
| Advertising Revenue | ₹24 Cr | - | - | ₹7.88 Cr | ₹8.54 Cr |
| License income | - | - | - | - | - |
| Subscription income | ₹1,260 Cr | ₹1,101 Cr | ₹1,075 Cr | ₹1,071 Cr | ₹1,031 Cr |
| Income from content / Event Shows/ Films | - | - | - | - | - |
| Other Operational Income | ₹1,928 Cr | ₹1,563 Cr | ₹1,339 Cr | ₹1,388 Cr | ₹1,345 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Operating Income (Net) | ₹3,212 Cr | ₹2,664 Cr | ₹2,414 Cr | ₹2,467 Cr | ₹2,384 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹19 Cr | ₹-19 Cr | - | - | - |
| Raw Material Consumed | ₹23 Cr | ₹19 Cr | ₹31 Cr | ₹370 Cr | ₹606 Cr |
| Opening Raw Materials | - | - | ₹15 Cr | ₹7.88 Cr | ₹25 Cr |
| Purchases Raw Materials | - | - | ₹29 Cr | ₹378 Cr | ₹604 Cr |
| Closing Raw Materials | - | - | ₹14 Cr | ₹15 Cr | ₹23 Cr |
| Other Direct Purchases / Brought in cost | ₹23 Cr | ₹19 Cr | - | - | - |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹14 Cr | ₹12 Cr | ₹9.84 Cr | ₹8.89 Cr | ₹8.30 Cr |
| Electricity & Power | ₹14 Cr | ₹12 Cr | ₹9.84 Cr | ₹8.89 Cr | ₹8.30 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹155 Cr | ₹139 Cr | ₹121 Cr | ₹115 Cr | ₹142 Cr |
| Salaries, Wages & Bonus | ₹141 Cr | ₹127 Cr | ₹110 Cr | ₹104 Cr | ₹129 Cr |
| Contributions to EPF & Pension Funds | ₹7.65 Cr | ₹7.04 Cr | ₹6.24 Cr | ₹5.88 Cr | ₹11 Cr |
| Workmen and Staff Welfare Expenses | ₹3.34 Cr | ₹3.55 Cr | ₹2.38 Cr | ₹2.16 Cr | ₹2.58 Cr |
| Other Employees Cost | ₹2.48 Cr | ₹2.12 Cr | ₹2.05 Cr | ₹2.35 Cr | - |
| Production Expenses | ₹2,290 Cr | ₹1,828 Cr | ₹1,513 Cr | ₹1,256 Cr | ₹946 Cr |
| Sub-contracted / Out sourced services | ₹73 Cr | ₹59 Cr | ₹40 Cr | ₹25 Cr | - |
| Processing Charges | - | - | - | - | - |
| Program Production Expenses | ₹178 Cr | ₹149 Cr | ₹115 Cr | ₹94 Cr | ₹70 Cr |
| Telecasting Expenses | ₹1,847 Cr | ₹1,467 Cr | ₹1,262 Cr | ₹1,075 Cr | ₹855 Cr |
| Programs and Films rights | ₹7.89 Cr | ₹8.47 Cr | ₹4.81 Cr | ₹6.37 Cr | ₹4.43 Cr |
| Repairs and Maintenance | ₹40 Cr | ₹22 Cr | ₹20 Cr | ₹22 Cr | ₹16 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Production expenses | ₹145 Cr | ₹123 Cr | ₹71 Cr | ₹34 Cr | - |
| General and Administration Expenses | ₹75 Cr | ₹70 Cr | ₹56 Cr | ₹50 Cr | ₹50 Cr |
| Rent , Rates & Taxes | ₹27 Cr | ₹23 Cr | ₹19 Cr | ₹17 Cr | ₹13 Cr |
| Insurance | ₹2.77 Cr | ₹4.24 Cr | ₹2.78 Cr | ₹2.16 Cr | ₹2.21 Cr |
| Printing and stationery | ₹0.91 Cr | ₹0.84 Cr | ₹0.63 Cr | ₹0.59 Cr | ₹1.68 Cr |
| Professional and legal fees | ₹20 Cr | ₹17 Cr | ₹14 Cr | ₹14 Cr | ₹15 Cr |
| Other Administration | ₹25 Cr | ₹26 Cr | ₹19 Cr | ₹16 Cr | ₹18 Cr |
| Selling and Distribution Expenses | ₹126 Cr | ₹117 Cr | ₹125 Cr | ₹100 Cr | ₹75 Cr |
| Advertisement & Sales Promotion | ₹16 Cr | ₹9.27 Cr | ₹8.76 Cr | ₹4.37 Cr | ₹5.46 Cr |
| Sales Commissions & Incentives | ₹104 Cr | ₹95 Cr | ₹109 Cr | ₹89 Cr | ₹66 Cr |
| Freight and Forwarding | - | - | - | - | - |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹6.56 Cr | ₹13 Cr | ₹7.39 Cr | ₹5.86 Cr | ₹3.36 Cr |
| Miscellaneous Expenses | ₹33 Cr | ₹31 Cr | ₹31 Cr | ₹58 Cr | ₹94 Cr |
| Bad debts /advances written off | ₹3.57 Cr | ₹0.53 Cr | ₹0.13 Cr | ₹0.43 Cr | ₹1.93 Cr |
| Provision for doubtful debts | ₹8.23 Cr | ₹9.68 Cr | ₹4.51 Cr | ₹27 Cr | ₹72 Cr |
| Losson disposal of fixed assets(net) | - | - | ₹3.41 Cr | ₹2.80 Cr | ₹2.28 Cr |
| Losson foreign exchange fluctuations | ₹0.91 Cr | ₹3.03 Cr | ₹15 Cr | ₹0.45 Cr | ₹0.32 Cr |
| Losson sale of non-trade current investments | - | - | ₹2.76 Cr | ₹8.79 Cr | ₹0.21 Cr |
| Other Miscellaneous Expenses | ₹20 Cr | ₹18 Cr | ₹4.99 Cr | ₹19 Cr | ₹17 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹2,735 Cr | ₹2,198 Cr | ₹1,887 Cr | ₹1,958 Cr | ₹1,923 Cr |
| Operating Profit (Excl OI) | ₹478 Cr | ₹466 Cr | ₹528 Cr | ₹509 Cr | ₹462 Cr |
| Other Income | ₹34 Cr | ₹50 Cr | ₹43 Cr | ₹63 Cr | ₹41 Cr |
| Interest Received | ₹8.30 Cr | ₹8.57 Cr | ₹6.81 Cr | ₹4.97 Cr | ₹4.37 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | - | - | - | - |
| Profits on sale of Investments | ₹0.21 Cr | ₹0.00 Cr | - | - | - |
| Provision Written Back | ₹9.40 Cr | ₹13 Cr | ₹16 Cr | ₹26 Cr | ₹2.68 Cr |
| Foreign Exchange Gains | ₹0.03 Cr | ₹0.01 Cr | ₹0.38 Cr | - | ₹0.12 Cr |
| Others | ₹16 Cr | ₹29 Cr | ₹20 Cr | ₹32 Cr | ₹34 Cr |
| Operating Profit | ₹511 Cr | ₹516 Cr | ₹570 Cr | ₹572 Cr | ₹502 Cr |
| Interest | ₹23 Cr | ₹9.92 Cr | ₹14 Cr | ₹23 Cr | ₹45 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.30 Cr | ₹1.12 Cr | ₹1.60 Cr | ₹5.41 Cr | ₹13 Cr |
| Other Interest | ₹22 Cr | ₹8.81 Cr | ₹13 Cr | ₹18 Cr | ₹32 Cr |
| PBDT | ₹488 Cr | ₹506 Cr | ₹556 Cr | ₹549 Cr | ₹458 Cr |
| Depreciation | ₹337 Cr | ₹319 Cr | ₹253 Cr | ₹260 Cr | ₹232 Cr |
| Profit Before Taxation & Exceptional Items | ₹151 Cr | ₹188 Cr | ₹303 Cr | ₹289 Cr | ₹226 Cr |
| Exceptional Income / Expenses | - | ₹-19 Cr | ₹-12 Cr | - | ₹-68 Cr |
| Profit Before Tax | ₹151 Cr | ₹169 Cr | ₹290 Cr | ₹289 Cr | ₹158 Cr |
| Provision for Tax | ₹39 Cr | ₹45 Cr | ₹71 Cr | ₹78 Cr | ₹70 Cr |
| Current Income Tax | ₹23 Cr | ₹22 Cr | ₹47 Cr | ₹60 Cr | ₹56 Cr |
| Deferred Tax | ₹16 Cr | ₹27 Cr | ₹35 Cr | ₹16 Cr | ₹7.81 Cr |
| Other taxes | ₹0.12 Cr | ₹-4.86 Cr | ₹-11 Cr | ₹0.94 Cr | ₹6.42 Cr |
| Profit After Tax | ₹112 Cr | ₹125 Cr | ₹219 Cr | ₹211 Cr | ₹88 Cr |
| Extra items | - | - | - | - | - |
| Minority Interest | ₹-4.79 Cr | ₹-11 Cr | ₹-19 Cr | ₹-22 Cr | ₹-9.97 Cr |
| Share of Associate | - | - | - | ₹-1.00 Cr | ₹-0.32 Cr |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹107 Cr | ₹114 Cr | ₹200 Cr | ₹188 Cr | ₹78 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹647 Cr | ₹577 Cr | ₹426 Cr | ₹274 Cr | ₹210 Cr |
| Appropriations | ₹754 Cr | ₹691 Cr | ₹625 Cr | ₹462 Cr | ₹288 Cr |
| General Reserve | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹754 Cr | ₹691 Cr | ₹625 Cr | ₹462 Cr | ₹288 Cr |
| Equity Dividend % | ₹40.00 | ₹40.00 | ₹40.00 | ₹40.00 | ₹30.00 |
| Earnings Per Share | ₹9.51 | ₹10.13 | ₹17.75 | ₹16.73 | ₹6.91 |
| Adjusted EPS | ₹9.51 | ₹10.13 | ₹17.75 | ₹16.73 | ₹6.91 |
Compare Income Statement of peers of GTPL HATHWAY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| GTPL HATHWAY | ₹1,175.1 Cr | -0.1% | -4.2% | -28.9% | Stock Analytics | |
| SUN TV NETWORK | ₹22,194.8 Cr | 1.5% | -1.4% | -25.2% | Stock Analytics | |
| ZEE ENTERTAINMENT ENTERPRISES | ₹9,648.4 Cr | 2.9% | -7.9% | -18.3% | Stock Analytics | |
| NETWORK 18 MEDIA & INVESTMENTS | ₹7,139.5 Cr | -2.6% | -8.7% | -43.2% | Stock Analytics | |
| DEN NETWORKS | ₹1,520.4 Cr | -1.4% | -3.3% | -31.3% | Stock Analytics | |
| DISH TV INDIA | ₹824.9 Cr | 2.3% | -5.3% | -64% | Stock Analytics | |
GTPL HATHWAY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| GTPL HATHWAY | -0.1% |
-4.2% |
-28.9% |
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses