Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Logistics

Rating :
34/99

BSE: 532622 | NSE: GDL

157.00
0.10 (0.06%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  160.00
  •  165.00
  •  155.20
  •  156.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  144223
  •  226.43
  •  274.90
  •  131.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,714.10
  • 39.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,852.28
  • 4.44%
  • 2.46

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 0%
  • 0%
  • FII
  • DII
  • Others
  • 0%
  • 0%
  • 0%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.88
  • 10.84
  • -0.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.25
  • -2.99
  • -4.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.63
  • 0.50
  • -31.21

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.93
  • 47.91
  • 48.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.17
  • 3.92
  • 3.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.46
  • 27.46
  • 27.57

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
104.54
0.00
0.00
103.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
85.45
0.00
0.00
81.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
19.09
0.00
0.00
21.97
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
18.26%
0.00%
21.31%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
2.53
0.00
0.00
4.19
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
3.04
0.00
0.00
3.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
8.28
0.00
0.00
8.48
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
10.30
0.00
0.00
14.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.22
0.00
0.00
3.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
7.08
0.00
0.00
11.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
6.77%
0.00%
10.92%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.60
0.00
0.00
2.82
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
395.50
393.40
387.91
1,111.32
1,012.79
954.07
821.45
602.46
516.61
452.00
Net Sales Growth
-
0.53%
1.42%
-65.09%
9.73%
6.15%
16.14%
36.35%
16.62%
14.29%
 
Cost Of Goods Sold
-
0.40
0.52
0.51
0.43
0.92
2.06
1.56
1.15
1.36
1.71
Gross Profit
-
395.10
392.88
387.40
1,110.89
1,011.87
952.01
819.89
601.30
515.25
450.29
GP Margin
-
99.90%
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
99.81%
99.74%
99.62%
Total Expenditure
-
310.86
301.84
285.49
785.47
755.68
708.45
580.35
439.59
393.70
303.84
Power & Fuel Cost
-
9.01
10.90
9.91
26.19
28.36
23.44
18.10
13.68
9.53
9.46
% Of Sales
-
2.28%
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
2.27%
1.84%
2.09%
Employee Cost
-
20.30
19.80
17.48
42.06
48.28
46.42
38.51
28.19
21.83
18.58
% Of Sales
-
5.13%
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
4.68%
4.23%
4.11%
Manufacturing Exp.
-
168.80
159.58
145.04
643.59
599.05
567.79
450.05
349.36
300.76
233.03
% Of Sales
-
42.68%
40.56%
37.39%
57.91%
59.15%
59.51%
54.79%
57.99%
58.22%
51.56%
General & Admin Exp.
-
41.17
39.95
39.09
62.46
68.71
58.23
49.60
35.16
43.38
30.26
% Of Sales
-
10.41%
10.16%
10.08%
5.62%
6.78%
6.10%
6.04%
5.84%
8.40%
6.69%
Selling & Distn. Exp.
-
66.21
67.40
68.28
1.96
2.29
3.45
2.38
2.26
2.08
2.57
% Of Sales
-
16.74%
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
0.38%
0.40%
0.57%
Miscellaneous Exp.
-
4.97
3.69
5.18
8.78
8.07
7.06
20.15
9.78
14.75
2.57
% Of Sales
-
1.26%
0.94%
1.34%
0.79%
0.80%
0.74%
2.45%
1.62%
2.86%
1.82%
EBITDA
-
84.64
91.56
102.42
325.85
257.11
245.62
241.10
162.87
122.91
148.16
EBITDA Margin
-
21.40%
23.27%
26.40%
29.32%
25.39%
25.74%
29.35%
27.03%
23.79%
32.78%
Other Income
-
13.76
12.28
16.89
15.06
18.69
16.26
23.06
11.39
15.57
10.86
Interest
-
11.03
5.78
5.42
25.40
29.43
18.68
14.90
19.90
20.62
21.18
Depreciation
-
30.42
26.51
27.52
88.93
80.14
69.85
62.81
50.24
45.49
44.47
PBT
-
56.94
71.54
86.37
226.59
166.23
173.35
186.45
104.12
72.38
93.36
Tax
-
13.94
15.04
29.66
44.05
18.97
37.33
50.82
4.41
-7.93
15.90
Tax Rate
-
24.48%
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
4.24%
-10.96%
17.03%
PAT
-
42.56
56.75
89.42
178.86
135.83
126.69
132.03
96.76
79.15
79.58
PAT before Minority Interest
-
43.00
56.51
88.72
182.54
147.25
136.02
135.62
99.72
80.31
77.47
Minority Interest
-
-0.44
0.24
0.70
-3.68
-11.42
-9.33
-3.59
-2.96
-1.16
2.11
PAT Margin
-
10.76%
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
16.06%
15.32%
17.61%
PAT Growth
-
-25.00%
-36.54%
-50.01%
31.68%
7.21%
-4.04%
36.45%
22.25%
-0.54%
 
Unadjusted EPS
-
7.61
6.84
11.34
17.27
12.51
11.69
12.21
8.96
7.34
7.09

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
1,009.24
1,017.87
1,018.94
1,219.09
1,132.50
1,084.49
1,043.58
687.94
664.18
623.68
Share Capital
108.73
108.73
108.73
404.53
404.41
404.30
404.08
108.00
107.90
107.71
Total Reserves
900.51
909.14
910.22
814.56
727.81
679.70
638.72
578.94
555.44
514.70
Non-Current Liabilities
106.09
111.87
36.12
278.73
350.75
305.86
209.88
170.35
228.67
222.96
Secured Loans
103.88
104.32
44.11
137.03
222.24
195.26
103.66
114.13
209.93
204.47
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
19.08
25.98
4.59
126.73
124.54
101.84
92.17
42.18
0.00
0.00
Current Liabilities
88.51
55.45
41.17
153.52
225.28
136.62
114.90
107.89
167.83
106.38
Trade Payables
28.61
16.35
16.19
32.48
33.92
27.36
22.20
26.31
88.78
26.84
Other Current Liabilities
44.70
28.79
20.28
75.50
97.33
93.23
52.93
41.96
13.17
10.84
Short Term Borrowings
9.61
4.81
0.00
6.44
53.91
14.03
0.00
0.00
0.00
0.00
Short Term Provisions
5.60
5.50
4.71
39.10
40.12
2.01
39.77
39.62
65.88
68.69
Total Liabilities
1,212.69
1,193.61
1,104.88
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
1,123.18
1,013.58
Net Block
322.80
278.79
241.14
996.39
1,258.09
1,170.50
960.03
932.93
818.56
792.61
Gross Block
403.37
332.14
268.36
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
1,003.63
933.32
Accumulated Depreciation
80.57
53.36
27.22
411.01
400.53
339.06
270.27
210.31
185.07
140.70
Non Current Assets
974.66
1,100.86
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
870.26
813.21
Capital Work in Progress
0.47
37.45
18.84
29.86
75.99
56.48
56.46
38.20
51.69
20.58
Non Current Investment
565.96
686.34
659.41
144.29
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
48.53
59.24
36.48
201.57
200.46
146.47
140.00
89.63
0.00
0.00
Other Non Current Assets
36.90
39.04
56.63
14.50
13.78
16.31
15.67
13.59
0.00
0.00
Current Assets
238.03
92.74
92.40
290.61
285.89
217.79
261.91
248.60
252.45
199.67
Current Investments
163.55
21.11
15.04
81.00
34.03
0.06
0.00
13.00
15.00
23.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
0.00
Sundry Debtors
53.65
45.53
42.38
106.39
113.55
96.38
66.37
62.40
68.17
52.91
Cash & Bank
9.33
8.36
22.79
74.37
114.90
92.71
160.03
137.70
79.47
59.30
Other Current Assets
11.50
12.83
5.94
18.70
23.41
28.63
35.46
35.50
89.81
64.44
Short Term Loans & Adv.
1.66
4.90
6.26
10.14
15.05
21.24
27.82
31.41
87.47
61.88
Net Current Assets
149.52
37.29
51.23
137.08
60.61
81.17
147.01
140.71
84.62
93.29
Total Assets
1,212.69
1,193.60
1,104.89
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96
1,123.19
1,013.58

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
84.67
61.28
53.88
237.46
209.82
193.28
207.25
33.47
162.80
111.16
PBT
56.94
71.54
152.19
226.59
166.23
173.35
186.45
104.12
72.38
93.36
Adjustment
28.26
19.70
-48.33
102.69
97.36
74.76
72.79
69.19
67.25
65.73
Changes in Working Capital
15.84
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
-116.88
39.61
-28.56
Cash after chg. in Working capital
101.05
82.23
97.80
298.92
250.34
221.73
250.88
56.44
179.24
130.53
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-16.38
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
-22.97
-16.43
-19.37
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
0.71
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
-160.22
-88.34
-203.73
Net Fixed Assets
-29.39
-71.05
139.10
-36.35
11.55
-42.30
4.88
71.77
-7.31
-16.72
Net Investments
15.85
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
-4.00
-15.05
-108.86
Others
14.25
33.55
-40.01
-102.47
-168.10
-148.09
25.23
-227.99
-65.98
-78.15
Cash from Financing Activity
-89.19
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
121.89
-54.31
56.19
Net Cash Inflow / Outflow
-3.81
-6.75
-23.98
-14.74
0.15
-14.50
27.27
-4.86
20.16
-36.39
Opening Cash & Equivalents
2.97
9.71
33.70
69.78
69.63
84.13
56.86
61.72
59.30
95.69
Closing Cash & Equivalent
-0.84
2.97
9.71
41.55
69.78
69.63
84.13
56.86
79.47
59.30

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
92.82
93.62
93.71
84.91
77.01
72.64
68.93
63.60
61.43
57.72
ROA
3.57%
4.92%
6.38%
10.40%
8.56%
8.94%
9.84%
8.15%
7.52%
8.38%
ROE
4.24%
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
14.77%
12.50%
12.23%
ROCE
5.90%
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
14.64%
10.93%
15.36%
Fixed Asset Turnover
1.08
1.31
0.46
0.72
0.64
0.70
0.69
0.56
0.53
0.55
Receivable days
45.76
40.78
69.99
36.12
37.83
31.13
28.61
39.56
42.78
34.18
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.00
Payable days
27.55
20.66
32.72
15.00
14.63
12.61
15.35
46.76
54.79
32.36
Cash Conversion Cycle
18.22
20.12
37.26
21.12
23.19
18.52
13.29
-7.20
-12.02
1.82
Total Debt/Equity
0.15
0.13
0.05
0.15
0.29
0.23
0.12
0.19
0.32
0.33
Interest Cover
6.16
13.38
22.84
9.92
6.65
10.28
13.52
6.23
4.51
5.41

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.