Kopran
KOPRAN.NSKopran Limited Price (KOPRAN.NS)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
48,211,000
(0)%2023 - Income Statement Summary
| Revenue | 6.10B USD |
| Cost of Revenue | 4.05B USD |
| Gross Profit | 2.05B USD |
| Operating Expenses | 1.42B USD |
| Operating Income | 675.45M USD |
| Other Expenses | 866.68M USD |
| Net Income | 509.56M USD |
Income Statement
Kopran LimitedCurrency: INR
| YEAR | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||
| Revenue |
0.00
+0% |
1,186,325,000.00
+0% |
1,643,592,000.00
+39% |
1,947,754,000.00
+19% |
1,989,044,951.00
+2% |
2,502,162,423.00
+26% |
3,028,470,321.00
+21% |
3,257,269,148.00
+8% |
2,963,191,362.00
-9% |
3,097,208,554.00
+5% |
3,047,167,000.00
-2% |
3,487,620,000.00
+14% |
3,503,992,000.00
+0% |
4,814,864,000.00
+37% |
4,742,772,000.00
-1% |
5,509,870,000.00
+16% |
6,100,888,000.00
+11% |
||
| Cost of Revenue | |||||||||||||||||||
| Cost of Revenue | 0.00 | 772,763,000.00 | 1,015,605,000.00 | 1,242,958,000.00 | 1,269,117,658.00 | 1,541,977,503.00 | 1,877,409,544.00 | 2,118,890,699.00 | 1,802,657,935.00 | 1,857,730,467.00 | 2,007,321,000.00 | 2,203,299,000.00 | 2,202,132,000.00 | 3,142,964,000.00 | 2,841,050,000.00 | 3,585,638,000.00 | 4,054,674,000.00 | ||
| Gross Profit | |||||||||||||||||||
| Gross Profit |
0.00
+0% |
413,562,000.00
+0% |
627,987,000.00
+52% |
704,796,000.00
+12% |
719,927,293.00
+2% |
960,184,920.00
+33% |
1,151,060,777.00
+20% |
1,138,378,449.00
-1% |
1,160,533,427.00
+2% |
1,239,478,087.00
+7% |
1,039,846,000.00
-16% |
1,284,321,000.00
+24% |
1,301,860,000.00
+1% |
1,671,900,000.00
+28% |
1,901,722,000.00
+14% |
1,924,232,000.00
+1% |
2,046,214,000.00
+6% |
||
| Gross Profit Ratio | (0.00%) | (0.35%) | (0.38%) | (0.36%) | (0.36%) | (0.38%) | (0.38%) | (0.35%) | (0.39%) | (0.40%) | (0.34%) | (0.37%) | (0.37%) | (0.35%) | (0.40%) | (0.35%) | (0.34%) | ||
| Operating Expenses | |||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 40,000.00 | 48,000.00 | 187,000.00 | 291,000.00 | 5,943,000.00 | 6,647,000.00 | 6,428,000.00 | 0.00 | ||
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 29,795,375.00 | 39,550,906.00 | 0.00 | 0.00 | 0.00 | 51,535,000.00 | 53,420,000.00 | 74,057,000.00 | 85,581,000.00 | 85,475,000.00 | 91,475,000.00 | 104,559,000.00 | ||
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 384,208,390.00 | 455,724,291.00 | 313,918,268.00 | 322,054,605.00 | 305,817,000.00 | 202,800,000.00 | 196,707,000.00 | 212,969,000.00 | 267,751,000.00 | 287,996,000.00 | 184,544,000.00 | 542,670,000.00 | ||
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 106,595,871.00 | 135,373,045.00 | 0.00 | 0.00 | 0.00 | 151,265,000.00 | 143,287,000.00 | 138,912,000.00 | 182,170,000.00 | 202,521,000.00 | 93,069,000.00 | 94,043,000.00 | ||
| Depreciation and Amortiz... | 0.00 | 113,691,000.00 | 115,460,000.00 | 116,222,000.00 | 118,037,181.00 | 124,626,263.00 | 129,207,400.00 | 96,426,629.00 | 81,176,965.00 | 83,309,000.00 | 85,129,000.00 | 87,392,000.00 | 95,769,000.00 | 102,073,000.00 | 111,159,000.00 | 127,279,000.00 | 128,872,000.00 | ||
| Other Expenses | 0.00 | 466,090,000.00 | 558,496,000.00 | 587,293,000.00 | 569,883,685.00 | 744,947,518.00 | 846,310,682.00 | 915,733,203.00 | 925,446,036.00 | 932,104,729.00 | 1,259,000.00 | 25,703,000.00 | 63,000.00 | 9,005,000.00 | 10,705,000.00 | 30,650,000.00 | 866,681,000.00 | ||
| Total Operating Expenses | 0.00 | 466,090,000.00 | 558,496,000.00 | 587,293,000.00 | 569,883,685.00 | 744,947,518.00 | 846,310,682.00 | 915,733,203.00 | 925,446,036.00 | 932,104,729.00 | 801,783,000.00 | 881,809,000.00 | 914,482,000.00 | 938,770,000.00 | 1,134,125,000.00 | 1,478,784,000.00 | 1,415,797,000.00 | ||
| Cost and Exponses | 0.00 | 1,238,853,000.00 | 1,574,101,000.00 | 1,830,251,000.00 | 1,839,001,343.00 | 2,286,925,021.00 | 2,723,720,226.00 | 3,034,623,902.00 | 2,728,103,971.00 | 2,789,835,196.00 | 2,809,104,000.00 | 3,085,108,000.00 | 3,116,614,000.00 | 4,081,734,000.00 | 3,975,175,000.00 | 5,064,422,000.00 | 5,452,528,000.00 | ||
| Operating Income | |||||||||||||||||||
| Operating Income |
0.00
+0% |
-52,528,000.00
+0% |
69,491,000.00
-232% |
117,503,000.00
+69% |
150,043,608.00
+28% |
111,187,413.00
-26% |
171,781,381.00
+54% |
-391,244,444.00
-328% |
107,185,516.00
-127% |
250,385,395.00
+134% |
238,063,000.00
-5% |
402,512,000.00
+69% |
380,417,000.00
-5% |
724,083,000.00
+90% |
769,169,000.00
+6% |
452,836,000.00
-41% |
675,447,000.00
+49% |
||
| Operating Income Ratio | (0.00%) | (-0.04%) | (0.04%) | (0.06%) | (0.08%) | (0.04%) | (0.06%) | (-0.12%) | (0.04%) | (0.08%) | (0.08%) | (0.12%) | (0.11%) | (0.15%) | (0.16%) | (0.08%) | (0.11%) | ||
| Other Income and Exp... | |||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 0.00 | 23,169,895.00 | 17,963,032.00 | 7,188,333.00 | 1,969,697.00 | 4,622,442.00 | 4,520,668.00 | 7,545,000.00 | 3,602,000.00 | 4,580,000.00 | 2,933,000.00 | 13,247,000.00 | 17,013,000.00 | 3,007,000.00 | ||
| Interest Expenses | 0.00 | 85,615,000.00 | 61,811,000.00 | 74,864,000.00 | 96,645,478.00 | 118,797,496.00 | 144,602,203.00 | 72,061,597.00 | 69,693,014.00 | 87,537,886.00 | 53,345,000.00 | 65,554,000.00 | 69,561,000.00 | 45,151,000.00 | 36,272,000.00 | 60,833,000.00 | 85,926,000.00 | ||
| Total Other Income/Exp... | 0.00 | -85,614,000.00 | -61,811,000.00 | -74,864,000.00 | -96,645,478.00 | -100,727,203.00 | -337,330,944.00 | -540,797,470.00 | -126,222,889.00 | -763,555,000.00 | -9,210,000.00 | -87,087,000.00 | -104,646,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||
| EBITDA | |||||||||||||||||||
| EBITDA | 0.00 | 61,164,000.00 | 184,951,000.00 | 233,725,000.00 | 268,080,791.00 | 354,611,169.00 | 426,101,381.00 | -165,122,052.00 | 314,546,170.00 | 418,739,000.00 | 399,933,000.00 | 493,923,000.00 | 467,722,000.00 | 997,821,000.00 | 980,111,000.00 | 548,771,000.00 | 890,400,000.00 | ||
| EBITDA ratio | (0.00%) | (0.05%) | (0.11%) | (0.12%) | (0.13%) | (0.14%) | (0.14%) | (0.10%) | (0.09%) | (0.14%) | (0.13%) | (0.14%) | (0.13%) | (0.21%) | (0.20%) | (0.10%) | (0.15%) | ||
| Income Before Tax | |||||||||||||||||||
| Income Before Tax | 0.00 | -138,142,000.00 | 7,680,000.00 | 42,639,000.00 | 53,398,130.00 | 111,187,413.00 | 171,781,381.00 | -391,244,444.00 | 107,185,516.00 | 250,385,395.00 | 228,853,000.00 | 316,625,000.00 | 282,836,000.00 | 833,360,000.00 | 817,808,000.00 | 360,659,000.00 | 675,447,000.00 | ||
| Income Before Tax Ratio | (0.00%) | (-0.12%) | (0.00%) | (0.02%) | (0.03%) | (0.04%) | (0.06%) | (-0.12%) | (0.04%) | (0.08%) | (0.08%) | (0.09%) | (0.08%) | (0.17%) | (0.17%) | (0.07%) | (0.11%) | ||
| Income Tax Expense | |||||||||||||||||||
| Income Tax Expense | 0.00 | -249,000.00 | 74,392,000.00 | -2,705,000.00 | 0.00 | -85,881.00 | -2,674.00 | 1,587,782.00 | -46,429,136.00 | 2,390,089.00 | 23,990,000.00 | 76,395,000.00 | 72,634,000.00 | 217,298,000.00 | 207,496,000.00 | 88,329,000.00 | 165,886,000.00 | ||
| Net Income | |||||||||||||||||||
| Net Income | 0.00
+0% |
137,893,000.00
+0% |
4,751,000.00
-97% |
48,602,000.00
+923% |
53,398,130.00
+10% |
111,187,413.00
+108% |
171,781,381.00
+54% |
-391,244,444.00
-328% |
107,185,516.00
-127% |
247,995,306.00
+131% |
204,863,000.00
-17% |
240,230,000.00
+17% |
210,202,000.00
-12% |
616,062,000.00
+193% |
610,312,000.00
-1% |
272,330,000.00
-55% |
509,561,000.00
+87% |
||
| Net Income Ratio | (0.00%) | (0.12%) | (0.00%) | (0.02%) | (0.03%) | (0.04%) | (0.06%) | (-0.12%) | (0.04%) | (0.08%) | (0.07%) | (0.07%) | (0.06%) | (0.13%) | (0.13%) | (0.05%) | (0.08%) | ||
| Earning Per Share | |||||||||||||||||||
| Basic EPS | 0.00 | 4.00 | -0.05 | 1.10 | 1.37 | 2.85 | 4.40 | -9.84 | 2.59 | 4.60 | 4.74 | 5.55 | 4.86 | 14.24 | 13.77 | 5.65 | 10.57 | ||
| Diluted EPS | 0.00 | 4.00 | -0.05 | 1.10 | 1.37 | 2.85 | 4.40 | -9.84 | 2.59 | 4.60 | 4.74 | 5.55 | 4.86 | 14.24 | 13.77 | 5.65 | 10.57 | ||
| Share Outstanding | |||||||||||||||||||
| Basic Share Outstanding | 43,253,000.00 | 35,252,602.00 | 36,220,000.00 | 39,052,602.00 | 39,052,602.00 | 39,052,602.00 | 39,052,602.00 | 39,760,273.00 | 41,396,318.00 | 43,253,000.00 | 43,253,000.00 | 43,253,000.00 | 43,253,000.00 | 43,251,000.00 | 44,311,000.00 | 48,211,000.00 | 48,208,325.00 | ||
| Diluted Share Outstanding | 43,253,000.00 | 35,252,602.00 | 36,220,000.00 | 39,052,602.00 | 39,052,602.00 | 39,052,602.00 | 39,052,602.00 | 39,760,273.00 | 41,396,318.00 | 43,253,000.00 | 43,253,000.00 | 43,253,000.00 | 43,253,000.00 | 43,251,000.00 | 44,311,000.00 | 48,211,000.00 | 48,211,000.00 | ||