Quarterly Results, Profit & Loss, Balance Sheet, Cash Flows, and Ratios are shown below as separate sections.
Financials of Gujarat Industries Power Co Ltd
Quarter-by-quarter operating performance
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 376.47 | 424.13 | 342.21 | 280.18 | 353.56 | 372.69 | 319.96 | 276.06 | 321.99 | 338.25 | 371.52 | 321.40 | 369.94 |
| Expenses + | 294.09 | 299.12 | 236.30 | 218.24 | 259.01 | 253.90 | 203.88 | 194.74 | 232.54 | 218.97 | 258.85 | 213.65 | 247.61 |
| Operating Profit | 82.38 | 125.01 | 105.91 | 61.94 | 94.55 | 118.79 | 116.08 | 81.32 | 89.45 | 119.28 | 112.67 | 107.75 | 122.33 |
| OPM % | 21.88% | 29.47% | 30.95% | 22.11% | 26.74% | 31.87% | 36.28% | 29.46% | 27.78% | 35.26% | 30.33% | 33.53% | 33.07% |
| Other Income + | 19.12 | 9.35 | 18.01 | 25.93 | 15.51 | 16.95 | 21.17 | 17.47 | 14.77 | 15.42 | 19.29 | 20.91 | 12.59 |
| Interest | 10.16 | 9.57 | 9.42 | 10.11 | 9.00 | 8.66 | 8.83 | 8.17 | 7.86 | 7.08 | 6.90 | 18.18 | 36.14 |
| Depreciation | 42.10 | 41.04 | 41.51 | 42.10 | 42.34 | 41.93 | 42.22 | 42.75 | 43.00 | 42.11 | 45.74 | 64.22 | 77.57 |
| Profit before tax | 49.24 | 83.75 | 72.99 | 35.66 | 58.72 | 85.15 | 86.20 | 47.87 | 53.36 | 85.51 | 79.32 | 46.26 | 21.21 |
| Tax % | 30.77% | 22.26% | 21.39% | 20.53% | 20.61% | 22.29% | 21.38% | 27.45% | 26.54% | 18.47% | 27.56% | 53.98% | 115.09% |
| Net Profit + | 34.10 | 65.11 | 57.37 | 28.34 | 46.62 | 66.18 | 67.78 | 34.72 | 39.20 | 69.73 | 57.47 | 21.30 | -3.20 |
| EPS in Rs | 2.25 | 4.30 | 3.79 | 1.87 | 3.08 | 4.38 | 4.48 | 2.30 | 2.59 | 4.49 | 3.70 | 1.37 | -0.21 |
Financials of Gujarat Industries Power Co Ltd
Annual income statement trend
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 1,377 | 1,215 | 1,352 | 1,311 | 1,354 | 1,407 | 1,379 | 1,335 | 1,172 | 1,356 | 1,349 | 1,256 | 1,401 |
| Expenses + | 906 | 793 | 946 | 878 | 871 | 859 | 874 | 911 | 767 | 948 | 967 | 850 | 939 |
| Operating Profit | 470 | 422 | 407 | 432 | 483 | 548 | 505 | 424 | 406 | 408 | 381 | 406 | 462 |
| OPM % | 34% | 35% | 30% | 33% | 36% | 39% | 37% | 32% | 35% | 30% | 28% | 32% | 33% |
| Other Income + | 31 | 25 | 36 | 69 | 51 | -101 | 42 | 30 | 21 | 48 | 76 | 69 | 68 |
| Interest | 88 | 78 | 76 | 73 | 57 | 50 | 51 | 31 | 29 | 38 | 37 | 32 | 68 |
| Depreciation | 156 | 120 | 118 | 127 | 160 | 168 | 191 | 155 | 151 | 165 | 168 | 170 | 230 |
| Profit before tax | 257 | 248 | 250 | 301 | 317 | 228 | 305 | 268 | 247 | 253 | 253 | 273 | 232 |
| Tax % | 28% | 49% | 25% | 24% | 23% | 23% | 19% | 33% | 31% | 26% | 21% | 23% | |
| Net Profit + | 186 | 126 | 188 | 229 | 244 | 176 | 248 | 180 | 171 | 189 | 199 | 211 | 145 |
| EPS in Rs | 12.29 | 8.35 | 12.45 | 15.16 | 16.17 | 11.66 | 16.40 | 11.89 | 11.33 | 12.48 | 13.12 | 13.62 | 9.35 |
| Dividend Payout % | 20% | 30% | 22% | 18% | 17% | 25% | 18% | 23% | 22% | 30% | 30% | 30% |
Financials of Gujarat Industries Power Co Ltd
Capital structure and asset base
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 155 | 155 |
| Reserves | 1,605 | 1,685 | 1,882 | 2,085 | 2,308 | 2,419 | 2,597 | 2,704 | 2,893 | 3,003 | 3,154 | 3,369 | 3,381 |
| Borrowings + | 716 | 606 | 475 | 417 | 617 | 573 | 447 | 480 | 529 | 493 | 614 | 2,027 | 2,803 |
| Other Liabilities + | 521 | 559 | 639 | 761 | 710 | 688 | 734 | 794 | 830 | 839 | 1,298 | 2,015 | 2,241 |
| Total Liabilities | 2,992 | 3,002 | 3,148 | 3,414 | 3,786 | 3,831 | 3,930 | 4,129 | 4,403 | 4,487 | 5,218 | 7,566 | 8,580 |
| Fixed Assets + | 1,991 | 1,890 | 1,859 | 2,522 | 2,680 | 2,632 | 2,883 | 2,628 | 3,056 | 2,951 | 2,981 | 2,830 | 4,459 |
| CWIP | 87 | 41 | 153 | 24 | 6 | 167 | 5 | 292 | 41 | 75 | 437 | 3,266 | 2,336 |
| Investments | 160 | 207 | 250 | 281 | 328 | 90 | 60 | 88 | 148 | 106 | 124 | 106 | 103 |
| Other Assets + | 754 | 863 | 885 | 587 | 772 | 942 | 982 | 1,121 | 1,158 | 1,355 | 1,678 | 1,364 | 1,682 |
| Total Assets | 2,992 | 3,002 | 3,148 | 3,414 | 3,786 | 3,831 | 3,930 | 4,129 | 4,403 | 4,487 | 5,218 | 7,566 | 8,580 |
Financials of Gujarat Industries Power Co Ltd
Operating, investing and financing cash movement
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity + | 398 | 405 | 232 | 433 | 337 | 590 | 445 | 193 | 362 | 410 | 562 | 1,127 |
| Cash from Investing Activity + | -86 | -124 | -178 | -459 | -389 | -239 | -113 | -231 | -340 | -128 | -217 | -2,665 |
| Cash from Financing Activity + | -272 | -230 | -228 | -161 | 103 | -142 | -222 | -47 | -25 | -110 | -190 | 1,397 |
| Net Cash Flow | 40 | 50 | -174 | -187 | 51 | 209 | 109 | -85 | -2 | 172 | 155 | -141 |
| Free Cash Flow | 381 | 302 | 47 | -43 | -41 | 337 | 330 | -47 | 29 | 284 | 100 | -1,574 |
| CFO/OP | 94% | 106% | 70% | 112% | 85% | 117% | 100% | 57% | 100% | 111% | 160% | 289% |
Financials of Gujarat Industries Power Co Ltd
Working capital efficiency and return ratios
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 59 | 39 | 72 | 69 | 70 | 56 | 51 | 81 | 101 | 83 | 76 | 58 |
| Inventory Days | ||||||||||||
| Days Payable | ||||||||||||
| Cash Conversion Cycle | 59 | 39 | 72 | 69 | 70 | 56 | 51 | 81 | 101 | 83 | 76 | 58 |
| Working Capital Days | -35 | -40 | 8 | -23 | -12 | -8 | 38 | 65 | 79 | 86 | 58 | 38 |
| ROCE % | 14% | 14% | 13% | 15% | 13% | 16% | 11% | 9% | 8% | 8% | 8% | 6% |