Annual Results Results Snapshot
Figures in Million
Consolidate Annual Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
Dec'18
Net Sales
3,644.00
3,281.00
3,676.00
2,413.00
2,381.00
2,122.00
1,084.13
Other Operating Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Total Operating income
3,644.00
3,281.00
3,676.00
2,413.00
2,381.00
2,122.00
1,084.13
Raw Material Cost
2,669.00
2,721.00
2,578.00
1,828.00
1,593.00
1,549.00
670.86
Purchase of Finished goods
0.00
0.00
0.00
0.00
0.00
0.00
0.00
(Increase) / Decrease In Stocks
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Power Cost
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Manufacturing Expenses
485.00
440.00
354.00
205.00
191.00
227.00
106.63
Selling and Distribution Expenses
104.00
112.00
102.00
88.00
64.00
70.00
40.91
Other Expenses
-48.50
-44.00
-35.40
-20.50
-19.10
-22.70
-10.66
Total Expenditure (Excl Depreciation)
2,773.00
2,833.00
2,680.00
1,916.00
1,657.00
1,619.00
711.77
Operating Profit (PBDIT) excl Other Income
871
448
996
497
724
503
372.40000000000003
Other Income
97.00
-14.00
-2.00
-50.00
24.00
58.00
21.91
Operating Profit (PBDIT)
1,237.00
773.00
1,330.00
668.00
949.00
756.00
468.73
Interest
485.00
440.00
354.00
205.00
191.00
227.00
106.63
Exceptional Items
9.00
-76.00
-26.00
-74.00
-13.00
-79.00
0.00
Gross Profit (PBDT)
975.00
560.00
1,098.00
585.00
788.00
573.00
413.28
Depreciation
269.00
339.00
336.00
221.00
201.00
195.00
74.45
Profit Before Tax
492.00
-82.00
614.00
168.00
544.00
255.00
287.65
Tax
117.00
-6.00
159.00
78.00
134.00
76.00
76.85
Provisions and contingencies
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Profit After Tax
375.00
-76.00
455.00
90.00
410.00
179.00
210.80
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Prior Period Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Net Profit
375.00
-76.00
455.00
90.00
410.00
179.00
210.80
Share in Profit of Associates
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Other related items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Consolidated Net Profit
375.00
-76.00
455.00
90.00
410.00
179.00
210.80
Equity Capital
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Face Value
0.0
0.0
0.0
0.0
0.0
0.0
0.0
Reserves
2,283.00
1,971.00
2,116.00
1,757.00
1,753.00
1,464.00
1,187.19
Earnings per share (EPS)
3.36
-1.39
4.33
0.4
3.69
1.27
2.37
Diluted Earnings per share
3.36
-1.39
4.33
0.4
3.69
1.27
2.37
Operating Profit Margin (Excl OI)
23.9%
13.65%
27.09%
20.6%
30.41%
23.7%
34.35%
Gross Profit Margin
20.88%
7.83%
25.84%
16.12%
31.29%
21.21%
33.4%
PAT Margin
10.29%
-2.32%
12.38%
3.73%
17.22%
8.44%
19.44%
Public Share Holdings (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Pledged Promotor Holding (%)
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
0.0%
Annual Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 11.06% vs -10.75% in Dec 2023
Consolidate Net Profit
YoY Growth in year ended Dec 2024 is 593.42% vs -116.70% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 44.85% vs -40.92% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 10.23% vs 24.29% in Dec 2023
Operating Profit Margin (Excl OI)
YoY Growth in year ended Dec 2024 has improved from Dec 2023
Compare Annual Results Of Gray Television, Inc. With
Figures in Million
Consolidate Annual Results
Change(USD)
Change(%)
Net Sales
3,644.00
3,101.97
542.03
17.47%
Other Operating Income
0.00
0.00
0.00
Total Operating income
3,644.00
3,101.97
542.03
17.47%
Raw Material Cost
2,669.00
1,869.65
799.35
42.75%
Purchase of Finished goods
0
0
0.00
(Increase) / Decrease In Stocks
0
0
0.00
Employee Cost
0.00
0.00
0.00
Power Cost
0
0
0.00
Manufacturing Expenses
485.00
169.24
315.76
186.58%
Selling and Distribution Expenses
104.00
444.15
-340.15
-76.58%
Other Expenses
-48.50
-16.92
-31.58
-186.64%
Total Expenditure (Excl Depreciation)
2,773.00
2,313.80
459.20
19.85%
Operating Profit (PBDIT) excl Other Income
871.00
788.17
82.83
10.51%
Other Income
97.00
157.44
-60.44
-38.39%
Operating Profit (PBDIT)
1,237.00
1,059.15
177.85
16.79%
Interest
485.00
169.24
315.76
186.58%
Exceptional Items
9.00
-3.39
12.39
365.49%
Gross Profit (PBDT)
975.00
1,232.32
-257.32
-20.88%
Depreciation
269.00
113.53
155.47
136.94%
Profit Before Tax
492.00
772.99
-280.99
-36.35%
Tax
117.00
173.94
-56.94
-32.74%
Provisions and contingencies
0
0
0.00
Profit After Tax
375.00
597.54
-222.54
-37.24%
Extraordinary Items
0.00
0.00
0.00
Prior Period Expenses
0
0
0.00
Other Adjustments
0
0
0.00
Net Profit
375.00
597.54
-222.54
-37.24%
Share in Profit of Associates
0
0
0.00
Minority Interest
0.00
1.50
-1.50
-100.00%
Other related items
0.00
0.00
0.00
Consolidated Net Profit
375.00
599.04
-224.04
-37.40%
Equity Capital
0
0
0.00
Face Value
0.00
1.00
0.00
Reserves
2,283.00
3,004.71
-721.71
-24.02%
Earnings per share (EPS)
3.36
3.53
-0.17
-4.82%
Diluted Earnings per share
3.36
3.53
-0.17
-4.82%
Operating Profit Margin (Excl OI)
23.90%
25.41%
0.00
-1.51%
Gross Profit Margin
20.88%
28.58%
0.00
-7.70%
PAT Margin
10.29%
19.26%
0.00
-8.97%
Public Share Holdings (%)
0%
0%
0.00
0.00%
Pledged Promotor Holding (%)
0%
0%
0.00
0.00%
Annual - Net Sales
Net Sales 364.40 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 11.06% vs -10.75% in Dec 2023
Annual - Consolidate Net Profit
Consolidate Net Profit 37.50 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 593.42% vs -116.70% in Dec 2023
Annual - Operating Profit (PBDIT)
Operating Profit (PBDIT) 114.00 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 44.85% vs -40.92% in Dec 2023
Annual - Interest
Interest 48.50 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 10.23% vs 24.29% in Dec 2023
Annual - Operating Profit Margin (Excl OI)
Operating Profit Margin (Excl OI) 23.90%
in Dec 2024Figures in %
YoY Growth in year ended Dec 2024 has improved from Dec 2023
InfinHub Market Technologies FZ-LLC, Building-2, Unit 112, Dubai Internet City, Dubai, United Arab Emirates
GET THE MARKETSMOJO APP
Company
Stocks
Portfolio
"Investment in securities markets are subject to market risk. Read all the related documents carefully before investing."
