Nifty
Sensex
:
:
10350.95
33524.54
52.20 (0.51%)
164.64 (0.49%)

Logistics

Rating :
41/99

BSE: 532622 | NSE: GDL

268.60
7.55 (2.89%)
21-Nov-2017 | 11:34AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 265.00
  • 274.90
  • 265.00
  • 261.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 149165
  • 400.66
  • 292.20
  • 210.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,828.56
  • 54.76
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,948.41
  • 2.69%
  • 3.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 26%
  • 2.04%
  • 6.4%
  • FII
  • DII
  • Others
  • 4.88%
  • 20.69%
  • 39.99%

Chart

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

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Net Sales
0.00
0.00
0.00
0.00
257.67
-100.00%
0.00
268.05
-100.00%
0.00
260.94
-100.00%
Expenses
0.00
0.00
0.00
0.00
207.72
-100.00%
0.00
205.25
-100.00%
0.00
195.44
-100.00%
EBITDA
0.00
0.00
0.00
0.00
49.95
-100.00%
0.00
62.80
-100.00%
0.00
65.50
-100.00%
EBIDTM
0.00%
0.00%
0.00%
19.38%
0.00%
23.43%
0.00%
25.10%
Other Income
0.00
0.00
0.00
0.00
8.25
-100.00%
0.00
3.75
-100.00%
0.00
3.41
-100.00%
Interest
0.00
0.00
0.00
0.00
3.77
-100.00%
0.00
4.62
-100.00%
0.00
4.95
-100.00%
Depreciation
0.00
0.00
0.00
0.00
19.97
-100.00%
0.00
20.15
-100.00%
0.00
20.23
-100.00%
PBT
0.00
0.00
0.00
0.00
34.46
-100.00%
0.00
41.77
-100.00%
0.00
43.73
-100.00%
Tax
0.00
0.00
0.00
0.00
10.80
-100.00%
0.00
12.59
-100.00%
0.00
14.08
-100.00%
PAT
0.00
0.00
0.00
0.00
23.65
-100.00%
0.00
29.18
-100.00%
0.00
29.65
-100.00%
PATM
0.00%
0.00%
0.00%
9.18%
0.00%
10.89%
0.00%
11.36%
EPS
0.00
0.00
0.00
0.00
2.43
-100.00%
0.00
2.84
-100.00%
0.00
2.81
-100.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
393.40
387.91
1,111.32
1,012.79
954.07
821.45
602.46
516.61
452.00
271.39
Net Sales Growth
1.42%
-65.09%
9.73%
6.15%
16.14%
36.35%
16.62%
14.29%
66.55%
 
Cost Of Goods Sold
0.52
0.51
0.43
0.92
2.06
1.56
1.15
1.36
1.71
1.60
Gross Profit
392.88
387.40
1,110.89
1,011.87
952.01
819.89
601.30
515.25
450.29
269.78
GP Margin
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
99.81%
99.74%
99.62%
99.41%
Total Expenditure
303.54
285.49
785.47
755.68
708.45
580.35
439.59
393.70
303.84
168.13
Power & Fuel Cost
10.90
9.91
26.19
28.36
23.44
18.10
13.68
9.53
9.46
5.81
% Of Sales
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
2.27%
1.84%
2.09%
2.14%
Employee Cost
19.80
17.48
42.06
48.28
46.42
38.51
28.19
21.83
18.58
15.15
% Of Sales
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
4.68%
4.23%
4.11%
5.58%
Manufacturing Exp.
158.94
145.04
643.59
599.05
567.79
450.05
349.36
300.76
233.03
118.50
% Of Sales
40.40%
37.39%
57.91%
59.15%
59.51%
54.79%
57.99%
58.22%
51.56%
43.66%
General & Admin Exp.
40.59
39.09
62.46
68.71
58.23
49.60
35.16
43.38
30.26
20.85
% Of Sales
10.32%
10.08%
5.62%
6.78%
6.10%
6.04%
5.84%
8.40%
6.69%
7.68%
Selling & Distn. Exp.
67.40
68.28
1.96
2.29
3.45
2.38
2.26
2.08
2.57
1.71
% Of Sales
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
0.38%
0.40%
0.57%
0.63%
Miscellaneous Exp.
5.39
5.18
8.78
8.07
7.06
20.15
9.78
14.75
8.23
1.71
% Of Sales
1.37%
1.34%
0.79%
0.80%
0.74%
2.45%
1.62%
2.86%
1.82%
1.66%
EBITDA
89.86
102.42
325.85
257.11
245.62
241.10
162.87
122.91
148.16
103.26
EBITDA Margin
22.84%
26.40%
29.32%
25.39%
25.74%
29.35%
27.03%
23.79%
32.78%
38.05%
Other Income
13.97
16.89
15.06
18.69
16.26
23.06
11.39
15.57
10.86
14.40
Interest
5.78
5.42
25.40
29.43
18.68
14.90
19.90
20.62
21.18
2.82
Depreciation
26.51
27.52
88.93
80.14
69.85
62.81
50.24
45.49
44.47
29.20
PBT
71.54
86.37
226.59
166.23
173.35
186.45
104.12
72.38
93.36
85.65
Tax
15.04
29.66
44.05
18.97
37.33
50.82
4.41
-7.93
15.90
13.63
Tax Rate
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
4.24%
-10.96%
17.03%
15.91%
PAT
56.75
89.42
178.86
135.83
126.69
132.03
96.76
79.15
79.58
73.56
PAT before Minority Interest
56.51
88.72
182.54
147.25
136.02
135.62
99.72
80.31
77.47
72.02
Minority Interest
0.24
0.70
-3.68
-11.42
-9.33
-3.59
-2.96
-1.16
2.11
1.54
PAT Margin
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
16.06%
15.32%
17.61%
27.10%
PAT Growth
-36.54%
-50.01%
31.68%
7.21%
-4.04%
36.45%
22.25%
-0.54%
8.18%
 
Unadjusted EPS
6.84
11.34
17.27
12.51
11.69
12.21
8.96
7.34
7.09
6.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
1,017.87
1,018.94
1,219.09
1,132.50
1,084.49
1,043.58
687.94
664.18
623.68
646.69
Share Capital
108.73
108.73
404.53
404.41
404.30
404.08
108.00
107.90
107.71
115.60
Total Reserves
909.14
910.22
814.56
727.81
679.70
638.72
578.94
555.44
514.70
530.32
Non-Current Liabilities
90.96
36.12
278.73
350.75
305.86
209.88
170.35
228.67
222.96
34.73
Secured Loans
104.32
44.11
137.03
222.24
195.26
103.66
114.13
209.93
204.47
17.85
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
5.07
4.59
126.73
124.54
101.84
92.17
42.18
0.00
0.00
0.00
Current Liabilities
55.45
41.17
153.52
225.28
136.62
114.90
107.89
167.83
106.38
91.21
Trade Payables
14.29
16.19
32.48
33.92
27.36
22.20
26.31
88.78
26.84
28.77
Other Current Liabilities
30.85
20.28
75.50
97.33
93.23
52.93
41.96
13.17
10.84
9.54
Short Term Borrowings
4.81
0.00
6.44
53.91
14.03
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
5.50
4.71
39.10
40.12
2.01
39.77
39.62
65.88
68.69
52.90
Total Liabilities
1,172.70
1,104.88
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
1,123.18
1,013.58
836.20
Net Block
275.06
241.14
996.39
1,258.09
1,170.50
960.03
932.93
818.56
792.61
618.50
Gross Block
328.41
268.36
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
1,003.63
933.32
718.60
Accumulated Depreciation
53.36
27.22
411.01
400.53
339.06
270.27
210.31
185.07
140.70
100.10
Non Current Assets
1,079.67
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
870.26
813.21
665.10
Capital Work in Progress
37.45
18.84
29.86
75.99
56.48
56.46
38.20
51.69
20.58
46.58
Non Current Investment
686.34
659.41
144.29
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
38.05
36.48
201.57
200.46
146.47
140.00
89.63
0.00
0.00
0.00
Other Non Current Assets
42.77
56.63
14.50
13.78
16.31
15.67
13.59
0.00
0.00
0.00
Current Assets
93.02
92.40
290.61
285.89
217.79
261.91
248.60
252.45
199.67
170.18
Current Investments
21.11
15.04
81.00
34.03
0.06
0.00
13.00
15.00
23.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
0.00
Sundry Debtors
45.53
42.38
106.39
113.55
96.38
66.37
62.40
68.17
52.91
31.74
Cash & Bank
8.36
22.79
74.37
114.90
92.71
160.03
137.70
79.47
59.30
95.69
Other Current Assets
18.01
5.94
18.70
8.36
28.63
35.46
35.50
89.81
64.44
42.75
Short Term Loans & Adv.
9.60
6.26
10.14
15.05
21.24
27.82
31.41
87.47
61.88
39.21
Net Current Assets
37.57
51.23
137.08
60.61
81.17
147.01
140.71
84.62
93.29
78.98
Total Assets
1,172.69
1,104.89
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96
1,123.19
1,013.58
836.21

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
61.28
53.88
237.46
209.82
193.28
207.25
33.47
162.80
111.16
88.21
PBT
89.16
152.19
226.59
166.23
173.35
186.45
104.12
72.38
93.36
85.65
Adjustment
2.09
-48.33
102.69
97.36
74.76
72.79
69.19
67.25
65.73
24.15
Changes in Working Capital
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
-116.88
39.61
-28.56
-10.34
Cash after chg. in Working capital
82.23
97.80
298.92
250.34
221.73
250.88
56.44
179.24
130.53
99.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
-22.97
-16.43
-19.37
-11.25
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
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
-160.22
-88.34
-203.73
-192.28
Net Fixed Assets
-71.05
139.10
-36.35
11.55
-42.30
4.88
71.77
-7.31
-16.72
-48.59
Net Investments
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
-4.00
-15.05
-108.86
-3.00
Others
33.55
-40.01
-102.47
-168.10
-148.09
25.23
-227.99
-65.98
-78.15
-140.69
Cash from Financing Activity
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
121.89
-54.31
56.19
-7.05
Net Cash Inflow / Outflow
-6.75
-23.98
-14.74
0.15
-14.50
27.27
-4.86
20.16
-36.39
-111.12
Opening Cash & Equivalents
9.71
33.70
69.78
69.63
84.13
56.86
61.72
59.30
95.69
206.81
Closing Cash & Equivalent
2.97
9.71
41.55
69.78
69.63
84.13
56.86
79.47
59.30
95.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
93.62
93.71
84.91
77.01
72.64
68.93
63.60
61.43
57.72
55.80
ROA
4.96%
6.38%
10.40%
8.56%
8.94%
9.84%
8.15%
7.52%
8.38%
9.18%
ROE
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
14.77%
12.50%
12.23%
11.41%
ROCE
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
14.64%
10.93%
15.36%
13.72%
Fixed Asset Turnover
1.32
0.46
0.72
0.64
0.70
0.69
0.56
0.53
0.55
0.47
Receivable days
40.78
69.99
36.12
37.83
31.13
28.61
39.56
42.78
34.18
33.59
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
0.00
Payable days
19.39
32.72
15.00
14.63
12.61
15.35
46.76
54.79
32.36
48.76
Cash Conversion Cycle
21.39
37.26
21.12
23.19
18.52
13.29
-7.20
-12.02
1.82
-15.17
Total Debt/Equity
0.13
0.05
0.15
0.29
0.23
0.12
0.19
0.32
0.33
0.03
Interest Cover
13.38
22.84
9.92
6.65
10.28
13.52
6.23
4.51
5.41
31.38

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.

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