Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Engineering - Construction

Rating :
66/99

BSE: 532309 | NSE: GEPIL

841.45
-5.75 (-0.68%)
16-Nov-2018 | 3:43PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  843.05
  •  847.90
  •  835.25
  •  847.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2962
  •  24.92
  •  1044.70
  •  637.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,628.96
  • 328.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,575.08
  • 0.36%
  • 6.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.58%
  • 2.56%
  • 9.76%
  • FII
  • DII
  • Others
  • 1.3%
  • 14.41%
  • 3.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.23
  • -12.48
  • -7.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.84
  • -7.53
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.00
  • -35.10
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.77
  • 21.84
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.69
  • 4.84
  • 5.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.14
  • 19.26
  • 23.83

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
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
-
1,337.97
1,993.48
1,710.55
2,124.29
2,605.31
2,785.84
2,419.78
1,575.31
2,041.38
2,290.28
Net Sales Growth
-
-32.88%
16.54%
-19.48%
-18.46%
-6.48%
15.13%
53.61%
-22.83%
-10.87%
 
Cost Of Goods Sold
-
262.00
568.53
690.01
597.06
671.13
569.21
592.44
479.60
581.47
529.14
Gross Profit
-
1,075.97
1,424.95
1,020.54
1,527.23
1,934.18
2,216.63
1,827.34
1,095.71
1,459.91
1,761.13
GP Margin
-
80.42%
71.48%
59.66%
71.89%
74.24%
79.57%
75.52%
69.56%
71.52%
76.90%
Total Expenditure
-
1,204.76
1,942.26
1,886.24
1,947.91
2,408.24
2,544.60
2,190.00
1,290.19
1,791.19
2,094.58
Power & Fuel Cost
-
18.32
20.84
26.47
26.09
24.74
24.24
21.00
14.97
19.63
16.09
% Of Sales
-
1.37%
1.05%
1.55%
1.23%
0.95%
0.87%
0.87%
0.95%
0.96%
0.70%
Employee Cost
-
408.55
486.75
548.47
502.60
567.55
509.86
443.55
273.38
268.75
237.75
% Of Sales
-
30.54%
24.42%
32.06%
23.66%
21.78%
18.30%
18.33%
17.35%
13.17%
10.38%
Manufacturing Exp.
-
315.81
557.61
434.16
639.99
956.95
1,191.84
900.55
407.48
793.83
1,151.32
% Of Sales
-
23.60%
27.97%
25.38%
30.13%
36.73%
42.78%
37.22%
25.87%
38.89%
50.27%
General & Admin Exp.
-
138.74
146.93
140.22
137.52
168.47
172.33
147.69
109.59
88.04
100.74
% Of Sales
-
10.37%
7.37%
8.20%
6.47%
6.47%
6.19%
6.10%
6.96%
4.31%
4.40%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.97
4.04
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0.10%
0.18%
Miscellaneous Exp.
-
61.34
161.60
46.91
44.65
19.40
77.12
84.77
5.17
37.50
4.04
% Of Sales
-
4.58%
8.11%
2.74%
2.10%
0.74%
2.77%
3.50%
0.33%
1.84%
2.42%
EBITDA
-
133.21
51.22
-175.69
176.38
197.07
241.24
229.78
285.12
250.19
195.70
EBITDA Margin
-
9.96%
2.57%
-10.27%
8.30%
7.56%
8.66%
9.50%
18.10%
12.26%
8.54%
Other Income
-
134.80
145.68
184.37
124.70
90.87
98.21
72.00
47.83
40.54
49.48
Interest
-
32.19
59.61
31.16
10.43
23.79
2.49
0.65
0.68
0.59
0.10
Depreciation
-
50.80
59.79
71.91
73.05
61.08
55.08
51.06
40.87
41.71
33.10
PBT
-
185.02
77.50
-94.39
217.60
203.07
281.88
250.07
291.40
248.43
211.98
Tax
-
15.71
28.16
-36.35
89.31
89.30
98.29
82.11
96.59
80.95
73.87
Tax Rate
-
37.12%
109.57%
38.51%
33.55%
27.91%
34.87%
32.83%
33.15%
32.58%
34.85%
PAT
-
26.61
-2.46
-58.04
176.88
230.67
183.59
167.96
194.81
167.48
138.12
PAT before Minority Interest
-
26.61
-2.46
-58.04
176.88
230.67
183.59
167.96
194.81
167.48
138.12
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
1.99%
-0.12%
-3.39%
8.33%
8.85%
6.59%
6.94%
12.37%
8.20%
6.03%
PAT Growth
-
-
-
-
-23.32%
25.64%
9.31%
-13.78%
16.32%
21.26%
 
Unadjusted EPS
-
3.96
-0.37
-8.63
26.31
34.31
27.31
24.98
25.25
24.99
20.61

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
828.28
827.39
825.44
978.45
930.45
802.18
693.90
587.27
496.14
407.51
Share Capital
67.23
67.23
67.23
67.23
67.23
67.23
67.23
67.02
67.02
67.02
Total Reserves
761.05
760.16
758.21
911.22
863.22
734.95
626.67
520.25
429.12
340.49
Non-Current Liabilities
291.52
323.44
327.10
726.52
648.10
549.12
437.26
30.81
-7.06
0.60
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.13
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
450.43
435.59
447.10
746.70
668.06
545.50
438.60
19.95
0.00
0.00
Current Liabilities
3,338.01
3,280.96
2,972.12
2,033.92
2,120.92
1,863.85
2,011.43
2,549.90
2,552.74
2,469.56
Trade Payables
1,302.46
1,431.04
808.42
254.62
278.47
334.77
268.81
225.13
1,188.78
1,275.90
Other Current Liabilities
1,428.63
1,301.70
1,648.14
1,552.87
1,602.82
1,358.40
1,614.79
1,913.37
1,028.50
949.30
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
606.92
548.22
515.56
226.43
239.63
170.68
127.83
411.40
335.46
244.36
Total Liabilities
4,457.81
4,431.79
4,124.66
3,738.89
3,699.47
3,215.15
3,142.59
3,167.98
3,041.82
2,877.67
Net Block
271.39
350.08
374.27
396.39
444.25
444.72
373.13
353.31
341.50
259.37
Gross Block
387.46
447.24
413.48
903.06
883.24
836.77
722.98
660.30
614.64
494.87
Accumulated Depreciation
116.07
97.16
39.21
506.67
438.99
392.05
349.85
306.99
273.15
235.51
Non Current Assets
750.64
956.17
889.53
1,205.32
1,130.61
1,062.06
950.20
464.34
395.57
378.70
Capital Work in Progress
9.04
27.94
39.31
49.97
24.14
37.35
95.49
44.74
54.07
119.33
Non Current Investment
2.67
2.67
2.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
464.70
468.59
468.97
758.96
658.43
572.22
477.56
66.29
0.00
0.00
Other Non Current Assets
2.84
106.89
4.31
0.00
3.79
7.77
4.02
0.00
0.00
0.00
Current Assets
3,707.17
3,475.62
3,235.13
2,533.57
2,568.86
2,153.09
2,192.39
2,703.64
2,646.25
2,498.97
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
466.08
354.44
363.59
49.59
51.35
87.78
73.97
41.52
203.35
64.26
Sundry Debtors
947.93
845.07
1,080.95
964.66
1,118.33
1,097.70
1,029.10
681.14
615.13
627.79
Cash & Bank
1,053.88
850.20
513.68
718.56
281.13
111.50
225.94
738.59
600.54
367.99
Other Current Assets
1,239.28
655.95
422.32
425.67
1,118.05
856.11
863.38
1,242.39
1,227.22
1,438.93
Short Term Loans & Adv.
673.54
769.96
854.59
375.09
652.10
601.19
587.90
624.19
553.47
624.72
Net Current Assets
369.16
194.66
263.01
499.65
447.94
289.24
180.96
153.74
93.52
29.41
Total Assets
4,457.81
4,431.79
4,124.66
3,738.89
3,699.47
3,215.15
3,142.59
3,167.98
3,041.82
2,877.67

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
58.08
429.83
62.02
189.20
223.19
31.90
-127.74
273.85
355.71
185.72
PBT
42.32
25.70
-94.39
217.60
203.07
281.88
250.07
254.50
248.43
211.98
Adjustment
-52.15
107.75
-30.47
52.53
52.42
57.42
64.55
8.59
22.46
-10.67
Changes in Working Capital
76.01
297.09
202.98
16.76
7.70
-237.40
-358.08
80.66
170.91
65.73
Cash after chg. in Working capital
66.18
430.54
78.12
286.89
263.19
101.90
-43.46
343.75
441.80
267.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-8.10
-0.71
-16.10
-97.69
-40.00
-70.00
-84.28
-69.90
-86.09
-81.33
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
-709.85
-91.41
-182.23
367.24
24.75
-66.49
-335.35
-61.25
-43.44
-151.65
Net Fixed Assets
78.68
-22.39
500.24
-45.65
-33.26
-55.65
-113.45
-42.60
-54.51
-187.91
Net Investments
0.00
0.00
-2.67
0.00
0.05
0.00
-0.05
0.00
0.00
0.06
Others
-788.53
-69.02
-679.80
412.89
57.96
-10.84
-221.85
-18.65
11.07
36.20
Cash from Financing Activity
-27.73
-1.72
-84.43
-111.27
-82.71
-80.17
-78.14
-81.08
-79.60
-63.38
Net Cash Inflow / Outflow
-679.50
336.70
-204.64
445.17
165.23
-114.76
-541.23
131.52
232.66
-29.31
Opening Cash & Equivalents
848.57
511.87
716.51
271.34
106.11
220.88
730.58
599.08
367.99
397.13
Closing Cash & Equivalent
169.07
848.57
511.87
716.51
271.34
106.11
220.88
730.60
600.65
367.82

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.)
123.20
123.07
122.78
145.03
137.52
118.39
102.22
86.57
72.90
59.61
ROA
0.60%
-0.06%
-1.48%
4.76%
6.67%
5.78%
5.32%
6.27%
5.66%
5.66%
ROE
3.21%
-0.30%
-6.45%
18.62%
26.81%
24.76%
26.51%
36.46%
37.71%
37.36%
ROCE
9.00%
10.32%
-7.02%
29.12%
39.96%
38.34%
39.56%
54.65%
56.01%
57.15%
Fixed Asset Turnover
3.22
4.74
2.67
2.46
3.07
3.68
3.56
2.53
3.75
5.31
Receivable days
243.59
172.20
212.39
172.97
153.14
135.34
126.79
146.96
109.10
94.00
Inventory Days
111.47
64.20
42.90
8.38
9.61
10.29
8.56
27.76
23.49
9.88
Payable days
471.55
240.70
107.07
49.35
47.25
45.82
43.09
208.99
262.67
201.33
Cash Conversion Cycle
-116.49
-4.30
148.23
132.00
115.50
99.82
92.26
-34.26
-130.08
-97.44
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
2.31
1.43
-2.03
26.52
14.45
114.20
385.72
429.53
423.28
2081.30

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.