Nifty
Sensex
:
:
8382.30
27104.53
32.95(0.39%)
70.03(0.26%)

Logistics

Rating :
25/99

BSE: 532622 | NSE: GDL

235.00
-1.00 (-0.42%)
23-Jan-2017 | 3:04PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 236.05
  • 237.00
  • 232.30
  • 236.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 356037
  • 836.69
  • 325.65
  • 205.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,554.57
  • 51.37
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,716.57
  • 3.01%
  • 3.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 25.17%
  • 2.48%
  • 5.88%
  • FII
  • DII
  • Others
  • 2.63%
  • 21.91%
  • 41.93%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 16
Sep 15
Var%
Jun 16
Jun 15
Var%
Mar 16
Mar 15
Var%
Dec 15
Dec 14
Var%
Net Sales
0.00
260.94
-100.00%
0.00
264.19
-100.00%
257.67
265.12
-2.81%
268.05
273.67
-2.05%
Expenses
0.00
195.44
-100.00%
0.00
193.79
-100.00%
207.72
185.84
11.77%
205.25
187.31
9.58%
EBITDA
0.00
65.50
-100.00%
0.00
70.41
-100.00%
49.95
79.28
-37.00%
62.80
86.36
-27.28%
EBIDTM
0.00%
25.10%
0.00%
26.65%
19.38%
29.90%
23.43%
31.56%
Other Income
0.00
3.41
-100.00%
0.00
4.27
-100.00%
8.25
3.89
112.08%
3.75
3.16
18.67%
Interest
0.00
4.95
-100.00%
0.00
5.07
-100.00%
3.77
4.51
-16.41%
4.62
4.32
6.94%
Depreciation
0.00
20.23
-100.00%
0.00
20.13
-100.00%
19.97
20.00
-0.15%
20.15
19.96
0.95%
PBT
0.00
43.73
-100.00%
0.00
49.47
-100.00%
34.46
58.66
-41.25%
41.77
65.24
-35.97%
Tax
0.00
14.08
-100.00%
0.00
29.60
-100.00%
10.80
14.83
-27.17%
12.59
12.63
-0.32%
PAT
0.00
29.65
-100.00%
0.00
19.87
-100.00%
23.65
43.83
-46.04%
29.18
52.61
-44.54%
PATM
0.00%
11.36%
0.00%
7.52%
9.18%
16.53%
10.89%
19.22%
EPS
0.00
2.81
-100.00%
0.00
1.99
-100.00%
2.43
4.49
-45.88%
2.84
5.00
-43.20%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
1,050.85
1,111.32
1,012.79
954.07
821.45
602.46
516.61
452.00
271.39
160.96
Net Sales Growth
-5.44%
9.73%
6.15%
16.14%
36.35%
16.62%
14.29%
66.55%
68.61%
 
Cost Of Goods Sold
0.51
0.43
0.92
2.06
1.56
1.15
1.36
1.71
1.60
1.33
Gross Profit
1,050.34
1,110.89
1,011.87
952.01
819.89
601.30
515.25
450.29
269.78
159.63
GP Margin
99.95%
99.96%
99.91%
99.78%
99.81%
99.81%
99.74%
99.62%
99.41%
99.17%
Total Expenditure
801.08
785.47
755.68
708.45
580.35
439.59
393.70
303.84
168.13
79.46
Power & Fuel Cost
17.35
26.19
28.36
23.44
18.10
13.68
9.53
9.46
5.81
2.98
% Of Sales
1.65%
2.36%
2.80%
2.46%
2.20%
2.27%
1.84%
2.09%
2.14%
1.85%
Employee Cost
39.18
42.06
48.28
46.42
38.51
28.19
21.83
18.58
15.15
8.02
% Of Sales
3.73%
3.78%
4.77%
4.87%
4.69%
4.68%
4.23%
4.11%
5.58%
4.98%
Manufacturing Exp.
670.97
643.59
599.05
567.79
450.05
349.36
300.76
233.03
118.50
50.48
% Of Sales
63.85%
57.91%
59.15%
59.51%
54.79%
57.99%
58.22%
51.56%
43.66%
31.36%
General & Admin Exp.
64.55
62.46
68.71
58.23
49.60
35.16
43.38
30.26
20.85
13.80
% Of Sales
6.14%
5.62%
6.78%
6.10%
6.04%
5.84%
8.40%
6.69%
7.68%
8.57%
Selling & Distn. Exp.
2.06
1.96
2.29
3.45
2.38
2.26
2.08
2.57
1.71
1.13
% Of Sales
0.20%
0.18%
0.23%
0.36%
0.29%
0.38%
0.40%
0.57%
0.63%
0.70%
Miscellaneous Exp.
6.45
8.78
8.07
7.06
20.15
9.78
14.75
8.23
4.51
1.13
% Of Sales
0.61%
0.79%
0.80%
0.74%
2.45%
1.62%
2.86%
1.82%
1.66%
1.07%
EBITDA
249.77
325.85
257.11
245.62
241.10
162.87
122.91
148.16
103.26
81.50
EBITDA Margin
23.77%
29.32%
25.39%
25.74%
29.35%
27.03%
23.79%
32.78%
38.05%
50.63%
Other Income
19.68
15.06
18.69
16.26
23.06
11.39
15.57
10.86
14.40
24.97
Interest
19.55
25.40
29.43
18.68
14.90
19.90
20.62
21.18
2.82
1.65
Depreciation
80.49
88.93
80.14
69.85
62.81
50.24
45.49
44.47
29.20
13.86
PBT
169.42
226.59
166.23
173.35
186.45
104.12
72.38
93.36
85.65
90.95
Tax
67.06
44.05
18.97
37.33
50.82
4.41
-7.93
15.90
13.63
13.88
Tax Rate
39.58%
19.44%
11.41%
21.53%
27.26%
4.24%
-10.96%
17.03%
15.91%
15.26%
PAT
101.34
178.86
135.83
126.69
132.03
96.76
79.15
79.58
73.56
77.82
PAT before Minority Interest
102.36
182.54
147.25
136.02
135.62
99.72
80.31
77.47
72.02
77.08
Minority Interest
-1.02
-3.68
-11.42
-9.33
-3.59
-2.96
-1.16
2.11
1.54
0.74
PAT Margin
9.64%
16.09%
13.41%
13.28%
16.07%
16.06%
15.32%
17.61%
27.10%
48.35%
PAT Growth
-43.34%
31.68%
7.21%
-4.04%
36.45%
22.25%
-0.54%
8.18%
-5.47%
 
Unadjusted EPS
10.08
17.27
12.51
11.69
12.21
8.96
7.34
7.09
6.37
6.74

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
1,237.12
1,219.09
1,132.50
1,084.49
1,043.58
687.94
664.18
623.68
646.69
618.78
Share Capital
404.53
404.53
404.41
404.30
404.08
108.00
107.90
107.71
115.60
92.37
Total Reserves
832.59
814.56
727.81
679.70
638.72
578.94
555.44
514.70
530.32
525.44
Non-Current Liabilities
445.91
278.73
350.75
305.86
209.88
170.35
228.67
222.96
34.73
22.50
Secured Loans
193.61
137.03
222.24
195.26
103.66
114.13
209.93
204.47
17.85
7.49
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
239.49
126.73
124.54
101.84
92.17
42.18
0.00
0.00
0.00
0.00
Current Liabilities
146.46
153.52
225.28
136.62
114.90
107.89
167.83
106.38
91.21
43.39
Trade Payables
37.25
32.48
33.92
27.36
22.20
26.31
88.78
26.84
28.77
17.92
Other Current Liabilities
71.30
75.50
97.33
93.23
52.93
41.96
13.17
10.84
9.54
4.08
Short Term Borrowings
0.00
6.44
53.91
14.03
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
37.90
39.10
40.12
2.01
39.77
39.62
65.88
68.69
52.90
21.39
Total Liabilities
1,857.05
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
1,123.18
1,013.58
836.20
732.96
Net Block
988.17
996.39
1,258.09
1,170.50
960.03
932.93
818.56
792.61
618.50
365.99
Gross Block
1,478.33
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
1,003.63
933.32
718.60
437.34
Accumulated Depreciation
490.16
411.01
400.53
339.06
270.27
210.31
185.07
140.70
100.10
71.35
Non Current Assets
1,534.62
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
870.26
813.21
665.10
476.27
Capital Work in Progress
74.27
29.86
75.99
56.48
56.46
38.20
51.69
20.58
46.58
105.53
Non Current Investment
149.22
144.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
300.22
201.57
200.46
146.47
140.00
89.63
0.00
0.00
0.00
0.00
Other Non Current Assets
22.74
14.50
13.78
16.31
15.67
13.59
0.00
0.00
0.00
0.00
Current Assets
322.35
290.61
285.89
217.79
261.91
248.60
252.45
199.67
170.18
256.67
Current Investments
153.09
81.00
34.03
0.06
0.00
13.00
15.00
23.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
102.58
106.39
113.55
96.38
66.37
62.40
68.17
52.91
31.74
18.21
Cash & Bank
30.26
74.37
114.90
92.71
160.03
137.70
79.47
59.30
95.69
206.81
Other Current Assets
36.41
28.84
23.41
28.63
35.46
35.50
89.81
64.44
42.75
31.65
Short Term Loans & Adv.
29.01
10.14
15.05
21.24
27.82
31.41
87.47
61.88
39.21
28.77
Net Current Assets
175.89
137.08
60.61
81.17
147.01
140.71
84.62
93.29
78.98
213.28
Total Assets
1,857.04
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96
1,123.19
1,013.58
836.21
732.96

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
204.97
237.46
209.82
193.28
207.25
33.47
162.80
111.16
88.21
121.53
PBT
169.42
226.59
166.23
173.35
186.45
104.12
72.38
93.36
85.65
90.95
Adjustment
82.01
102.69
97.36
74.76
72.79
69.19
67.25
65.73
24.15
-6.51
Changes in Working Capital
17.65
-30.36
-13.25
-26.37
-8.36
-116.88
39.61
-28.56
-10.34
44.60
Cash after chg. in Working capital
269.07
298.92
250.34
221.73
250.88
56.44
179.24
130.53
99.45
129.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-64.11
-61.46
-40.51
-28.46
-43.63
-22.97
-16.43
-19.37
-11.25
-7.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-156.18
-182.25
-200.52
-193.18
-85.96
-160.22
-88.34
-203.73
-192.28
-191.22
Net Fixed Assets
-39.50
-36.35
11.55
-42.30
4.88
71.77
-7.31
-16.72
-48.59
-52.23
Net Investments
-17.30
-43.43
-43.97
-2.79
-116.07
-4.00
-15.05
-108.86
-3.00
-135.41
Others
-99.38
-102.47
-168.10
-148.09
25.23
-227.99
-65.98
-78.15
-140.69
-3.58
Cash from Financing Activity
-72.90
-69.95
-9.15
-14.60
-94.02
121.89
-54.31
56.19
-7.05
-76.11
Net Cash Inflow / Outflow
-24.11
-14.74
0.15
-14.50
27.27
-4.86
20.16
-36.39
-111.12
-145.81
Opening Cash & Equivalents
41.55
69.78
69.63
84.13
56.86
61.72
59.30
95.69
206.81
352.62
Closing Cash & Equivalent
17.45
41.55
69.78
69.63
84.13
56.86
79.47
59.30
95.69
206.81

Financial Ratios

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
86.57
84.91
77.01
72.64
68.93
63.60
61.43
57.72
55.80
53.51
ROA
5.79%
10.40%
8.56%
8.94%
9.84%
8.15%
7.52%
8.38%
9.18%
11.07%
ROE
10.98%
20.75%
18.13%
17.73%
18.92%
14.77%
12.50%
12.23%
11.41%
12.93%
ROCE
13.21%
17.64%
14.01%
15.32%
20.23%
14.64%
10.93%
15.36%
13.72%
15.02%
Fixed Asset Turnover
0.73
0.72
0.64
0.70
0.69
0.56
0.53
0.55
0.47
0.48
Receivable days
36.29
36.12
37.83
31.13
28.61
39.56
42.78
34.18
33.59
28.59
Inventory Days
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
0.00
Payable days
15.60
15.00
14.63
12.61
15.35
46.76
54.79
32.36
48.76
59.29
Cash Conversion Cycle
20.69
21.12
23.19
18.52
13.29
-7.20
-12.02
1.82
-15.17
-30.70
Total Debt/Equity
0.18
0.15
0.29
0.23
0.12
0.19
0.32
0.33
0.03
0.01
Interest Cover
9.67
9.92
6.65
10.28
13.52
6.23
4.51
5.41
31.38
56.20

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes. Information is provided "as is" and solely for informational purposes, not for trading purposes or advice.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.