GMR Airports Ltd

NSE: GMRAIRPORT BSE: 532754

₹112.51

(0.61%)

Tue, 14 Jul 2026, 04:46 pm

MTF 5xInvest in GMR Airports Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)118788.48

PE Ratio1023.75

Dividend0

Transportation

Other Transportation

24.5K

GMR Airports Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	10.55B	16.97B	22.84B	40.19B	45.67B	57.74B	74.65B	81.92B	86.03B	88.70B	55.58B	93.20B	85.42B	74.03B	83.91B	34.98B	45.09B	65.57B	85.95B	102.62B
Gross profit	2.46B	7.60B	4.06B	7.56B	13.73B	14.61B	14.91B	24.78B	23.18B	16.15B	17.47B	25.27B	16.06B	15.96B	22.34B	10.74B	19.90B	17.89B	25.02B	29.56B
Operating expenses (excl. COGS)	-208.77M	-3.61B	-460.50M	-834.30M	-5.29B	-6.78B	-8.32B	-10.59B	-12.35B	-9.14B	-4.50B	-5.19B	-5.93B	-7.08B	-6.40B	-11.02B	-7.53B	-11.09B	-10.92B	-11.90B
Selling/general/admin expenses, total	—	-3.54B	—	0	-4.88B	-6.15B	-7.92B	-10.18B	-11.06B	-8.59B	-4.50B	-5.19B	-5.93B	-5.03B	-6.29B	-6.30B	-6.75B	-10.53B	-10.21B	-10.87B
Research & development	0	0	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	0	0	0
Selling/general/admin expenses, other	—	-3.54B	—	—	-4.88B	-6.15B	-7.92B	-10.18B	-11.06B	-8.59B	-4.50B	-5.19B	-5.93B	-5.03B	-6.29B	-6.30B	-6.75B	-10.53B	-10.21B	-10.87B
Other operating expenses, total	-208.77M	-66.90M	-460.50M	-834.30M	-408.40M	-630.80M	-393.30M	-410.90M	-1.29B	-547.90M	0	0	0	-2.05B	-111.60M	-4.72B	-781.00M	-562.10M	-708.60M	-1.03B
Operating income	2.25B	4.00B	3.60B	6.72B	8.44B	7.84B	6.59B	14.19B	10.82B	7.01B	12.97B	20.08B	10.12B	8.88B	15.94B	-282.50M	12.38B	6.79B	14.10B	17.65B
Non-operating income, total	-1.21B	-1.19B	-436.80M	-3.48B	-6.51B	-18.06B	-15.07B	-10.26B	-8.08B	-35.08B	-15.80B	-18.26B	-16.18B	-43.54B	-35.89B	-14.42B	-20.73B	-15.01B	-22.71B	-25.85B
Interest expense, net of interest capitalized	-1.56B	-1.86B	-1.88B	-4.50B	-8.24B	-12.32B	-16.27B	-20.53B	-29.72B	-35.72B	-21.96B	-20.87B	-21.31B	-26.84B	-35.45B	-18.03B	-20.19B	-23.38B	-29.29B	-37.05B
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	3.21B	6.69B	0	0	0	0	0
Non-operating income, excl. interest expenses	351.39M	725.90M	1.51B	1.08B	2.00B	2.25B	2.95B	15.23B	21.79B	4.36B	4.81B	5.76B	4.99B	5.41B	6.36B	3.61B	3.97B	8.38B	6.58B	11.19B
Non-operating interest income	264.18M	420.40M	422.20M	966.70M	1.28B	1.54B	1.94B	2.00B	2.30B	2.91B	4.83B	3.94B	3.34B	5.37B	4.05B	3.51B	3.34B	4.11B	4.13B	3.73B
Miscellaneous non-operating expense	87.21M	305.50M	1.09B	108.80M	717.70M	704.60M	1.01B	13.23B	19.49B	1.45B	-17.00M	1.82B	1.65B	-11.80M	2.26B	45.30M	585.50M	4.21B	2.39B	7.41B
Unusual income/expense	-4.65M	-58.20M	-66.60M	-59.80M	-260.00M	-7.99B	-1.75B	-4.95B	-144.20M	-3.72B	1.36B	-3.15B	143.90M	-22.11B	-6.80B	0	-4.52B	0	0	0
Pretax income	1.04B	2.80B	3.17B	3.24B	1.93B	-10.23B	-8.48B	3.93B	2.75B	-28.06B	-2.83B	1.81B	-6.06B	-34.66B	-19.95B	-14.70B	-8.35B	-8.21B	-8.61B	-8.20B
Taxes	-111.49M	-383.90M	-540.90M	-469.80M	322.10M	-239.00M	-2.11B	-2.57B	-1.66B	-1.53B	-1.82B	-7.45B	-454.90M	874.20M	849.20M	2.86B	123.00M	-1.13B	-1.93B	-1.82B
Non-controlling/minority interest	-230.59M	-673.40M	-525.70M	23.40M	-453.60M	1.20B	4.55B	-472.90M	-984.00M	2.39B	367.80M	-2.17B	-2.62B	-2.24B	-2.27B	6.30B	1.08B	6.61B	2.68B	4.24B
After tax other income/expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	705.49M	1.74B	2.10B	2.79B	1.58B	-9.30B	-6.03B	881.20M	100.10M	-27.33B	-4.12B	-8.49B	-13.45B	-36.91B	-24.26B	-6.13B	-6.44B	-1.88B	-5.61B	-3.93B
Net income	705.49M	1.74B	2.10B	2.79B	1.58B	-9.30B	-6.03B	881.20M	100.10M	-27.33B	-26.76B	-29.11B	-13.64B	-35.81B	-24.29B	-27.97B	-10.23B	-1.79B	-5.59B	-3.93B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	45.12M	0	0	0	0	62.40M	8.40M	21.60M	0	100.00K	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	660.37M	1.74B	2.10B	2.79B	1.58B	-9.36B	-6.04B	859.60M	100.10M	-27.33B	-26.76B	-29.11B	-13.64B	-35.81B	-24.29B	-27.97B	-10.23B	-1.79B	-5.59B	-3.93B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	4.45B	5.34B	5.39B	10.62B	14.56B	16.44B	15.95B	24.58B	25.37B	25.14B	24.93B	30.26B	20.40B	18.71B	26.57B	8.58B	21.27B	17.18B	28.76B	36.76B
EBIT	2.25B	4.00B	3.60B	6.72B	8.44B	7.84B	6.59B	14.19B	10.82B	7.01B	12.97B	20.08B	10.12B	8.88B	15.94B	-282.50M	12.38B	6.79B	14.10B	17.65B
Total operating expenses	-8.29B	-12.97B	-19.23B	-33.47B	-37.23B	-49.90B	-68.06B	-67.73B	-75.21B	-81.69B	-42.62B	-73.12B	-75.30B	-65.15B	-67.97B	-35.26B	-32.72B	-58.77B	-71.85B	-84.97B
Prepaid expenses	91.95M	236.40M	422.90M	659.40M	909.20M	1.78B	3.59B	3.08B	1.61B	1.87B	809.40M	348.90M	442.90M	433.00M	546.20M	527.20M	405.20M	435.40M	364.40M	446.70M
Deferred income, current	—	—	—	—	—	—	2.43B	732.00M	13.64B	14.52B	12.10B	11.05B	10.82B	10.29B	9.90B	8.60B	3.27B	3.33B	4.47B	6.81B
Capital and operating lease obligations	—	—	—	—	16.20M	9.00M	7.60M	6.00M	5.20M	3.20M	0	0	0	1.05B	1.05B	1.08B	1.08B	5.49B	5.49B	5.12B
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	1.79M	162.90M	425.00M	2.45B	5.18B	8.19B	11.46B	12.58B	16.39B	23.60B	21.99B	12.03B	12.15B	781.10M	2.25B	17.45B	16.65B	19.17B	22.41B	26.79B
Deferred income, non-current	0	0	0	0	0	—	23.70M	705.00M	221.40M	173.70M	21.87B	20.52B	17.78B	20.39B	19.69B	19.07B	25.20B	25.64B	33.60B	33.47B
Minority interest	4.24B	5.26B	11.13B	18.06B	17.90B	19.98B	17.92B	17.20B	20.09B	17.66B	12.59B	17.14B	18.26B	16.95B	26.75B	30.37B	27.36B	17.62B	12.95B	7.15B
Change in accrued expenses	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	0	0	0	0	-86.80M	-48.20M	-71.90M	-558.40M	-601.50M	-30.10M	-5.60M	-1.93B	-971.40M	-776.20M	0	0	0	0	-737.10M
Preferred dividends paid	—	0	0	0	-5.00M	—	—	—	—	0	—	—	—	0	0	0	0	0	0	0