Nifty
Sensex
:
:
10791.55
35929.64
53.95 (0.50%)
150.57 (0.42%)

Steel & Iron Products

Rating :
75/99

BSE: 532734 | NSE: GPIL

288.55
-11.10 (-3.70%)
13-Dec-2018 | 3:48PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  299.65
  •  304.90
  •  283.50
  •  299.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116492
  •  336.14
  •  623.95
  •  183.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,054.97
  • 3.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,126.47
  • N/A
  • 1.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.36%
  • 5.41%
  • 18.27%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 8.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.68
  • 3.60
  • 8.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.12
  • 11.43
  • 23.38

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.76
  • 28.18
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.36
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.62
  • 0.66
  • 0.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.39
  • 7.58
  • 8.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
804.39
554.65
45.03%
720.08
619.18
16.30%
742.93
0.00
0.00
672.08
0.00
0.00
Expenses
599.97
435.16
37.87%
536.46
517.89
3.59%
535.51
0.00
0.00
503.37
0.00
0.00
EBITDA
204.42
119.49
71.08%
183.62
101.29
81.28%
207.42
0.00
0.00
168.71
0.00
0.00
EBIDTM
25.41%
21.55%
25.50%
16.36%
27.92%
0.00%
25.10%
0.00%
Other Income
0.97
0.72
34.72%
0.86
3.45
-75.07%
3.94
0.00
0.00
0.55
0.00
0.00
Interest
64.78
66.41
-2.45%
63.09
65.64
-3.88%
66.17
0.00
0.00
65.09
0.00
0.00
Depreciation
33.59
33.52
0.21%
33.24
32.93
0.94%
32.52
0.00
0.00
32.83
0.00
0.00
PBT
107.02
34.09
213.93%
88.15
6.17
1,328.69%
93.44
0.00
0.00
71.24
0.00
0.00
Tax
39.04
5.44
617.65%
31.95
0.00
0.00
-9.35
0.00
-
-2.44
0.00
-
PAT
67.97
28.65
137.24%
56.20
6.17
810.86%
102.79
0.00
0.00
73.68
0.00
0.00
PATM
8.45%
5.17%
7.80%
1.00%
13.84%
0.00%
10.96%
0.00%
EPS
19.53
8.21
137.88%
17.02
2.05
730.24%
29.48
0.00
0.00
21.14
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
2,939.48
2,527.38
1,804.41
1,979.73
2,394.98
2,118.05
2,356.71
2,079.13
1,129.92
826.55
1,099.55
Net Sales Growth
150.42%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
84.01%
36.70%
-24.83%
 
Cost Of Goods Sold
1,604.65
1,400.72
1,128.42
1,360.68
1,473.11
1,228.68
1,516.90
1,363.18
638.25
580.31
874.42
Gross Profit
1,334.83
1,126.66
675.99
619.05
921.87
889.37
839.81
715.95
491.67
246.24
225.13
GP Margin
45.41%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
43.51%
29.79%
20.47%
Total Expenditure
2,175.31
1,930.76
1,515.49
1,771.09
2,036.77
1,770.81
2,025.79
1,783.51
895.02
696.03
976.66
Power & Fuel Cost
-
167.32
115.74
117.77
200.79
199.06
205.17
148.21
74.26
19.95
11.56
% Of Sales
-
6.62%
6.41%
5.95%
8.38%
9.40%
8.71%
7.13%
6.57%
2.41%
1.05%
Employee Cost
-
96.75
77.02
92.55
91.19
79.86
61.37
51.75
35.47
19.06
13.87
% Of Sales
-
3.83%
4.27%
4.67%
3.81%
3.77%
2.60%
2.49%
3.14%
2.31%
1.26%
Manufacturing Exp.
-
161.06
132.11
133.33
184.30
155.92
173.99
144.87
97.31
51.90
46.02
% Of Sales
-
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
6.97%
8.61%
6.28%
4.19%
General & Admin Exp.
-
34.32
20.09
22.90
31.40
29.24
25.71
26.77
17.10
11.73
10.65
% Of Sales
-
1.36%
1.11%
1.16%
1.31%
1.38%
1.09%
1.29%
1.51%
1.42%
0.97%
Selling & Distn. Exp.
-
60.31
32.45
26.19
30.67
50.68
23.19
32.46
18.20
6.77
9.76
% Of Sales
-
2.39%
1.80%
1.32%
1.28%
2.39%
0.98%
1.56%
1.61%
0.82%
0.89%
Miscellaneous Exp.
-
10.28
9.66
17.67
25.30
27.37
19.45
16.26
14.42
6.32
9.76
% Of Sales
-
0.41%
0.54%
0.89%
1.06%
1.29%
0.83%
0.78%
1.28%
0.76%
0.94%
EBITDA
764.17
596.62
288.92
208.64
358.21
347.24
330.92
295.62
234.90
130.52
122.89
EBITDA Margin
26.00%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
20.79%
15.79%
11.18%
Other Income
6.32
8.93
17.14
27.39
60.22
15.55
14.78
11.33
12.89
4.00
11.41
Interest
259.13
263.31
259.15
252.00
223.65
165.01
121.06
129.68
73.10
33.72
35.60
Depreciation
132.18
131.80
120.09
126.49
118.18
105.49
70.92
67.67
55.42
34.15
28.48
PBT
359.85
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
66.65
70.23
Tax
59.20
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
19.81
10.62
8.77
Tax Rate
16.45%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
16.61%
15.93%
12.49%
PAT
300.64
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
85.45
56.03
61.46
PAT before Minority Interest
293.27
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
99.45
56.03
61.46
Minority Interest
-7.37
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
-14.00
0.00
0.00
PAT Margin
10.23%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
7.56%
6.78%
5.59%
PAT Growth
763.41%
-
-
-
12.27%
-60.34%
76.59%
-1.38%
52.51%
-8.84%
 
Unadjusted EPS
87.17
704.61
89.93
-30.48
20.21
17.66
46.82
26.54
27.04
21.25
23.12

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
923.32
696.93
794.90
924.41
864.24
790.40
678.09
604.93
498.25
448.96
Share Capital
34.11
34.11
31.63
32.76
32.76
32.76
31.76
31.76
26.94
26.94
Total Reserves
889.21
662.82
763.27
891.65
831.48
744.64
646.34
573.17
471.31
418.77
Non-Current Liabilities
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
1,203.78
623.05
501.26
518.97
356.64
Secured Loans
1,872.94
1,979.86
1,342.79
1,409.44
1,503.85
1,121.34
582.77
503.17
512.08
354.84
Unsecured Loans
0.00
0.00
23.22
0.00
0.00
0.32
0.37
0.37
6.00
0.00
Long Term Provisions
8.27
6.34
4.24
4.57
3.35
2.40
1.98
1.57
0.00
0.00
Current Liabilities
484.78
414.93
1,144.07
1,156.08
893.51
964.89
621.18
504.62
100.55
77.39
Trade Payables
161.14
124.67
443.92
469.26
256.37
333.01
171.47
88.19
57.02
49.84
Other Current Liabilities
167.02
92.94
359.13
305.42
231.41
185.67
181.60
134.62
24.78
8.96
Short Term Borrowings
134.41
195.50
340.76
374.03
394.88
431.50
243.20
261.30
0.00
0.00
Short Term Provisions
22.22
1.82
0.26
7.37
10.85
14.71
24.91
20.51
18.74
18.59
Total Liabilities
3,386.25
3,238.15
3,401.31
3,748.12
3,513.69
3,116.33
2,014.77
1,687.19
1,127.91
889.66
Net Block
2,264.42
2,326.30
2,289.40
2,402.82
2,327.76
1,070.00
1,050.64
970.75
634.07
411.19
Gross Block
2,631.71
2,562.78
2,407.18
2,896.11
2,760.60
1,400.96
1,318.67
1,172.35
756.51
499.89
Accumulated Depreciation
367.28
236.47
117.78
493.29
432.85
330.95
268.04
201.60
122.45
88.70
Non Current Assets
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
2,296.70
1,367.72
1,097.58
839.62
622.78
Capital Work in Progress
171.04
135.94
238.37
186.92
137.32
1,189.76
284.88
93.74
193.81
201.52
Non Current Investment
131.07
108.36
113.67
66.39
49.67
16.64
16.39
20.95
11.74
10.08
Long Term Loans & Adv.
11.03
8.07
4.87
20.66
89.26
10.25
6.99
5.97
0.00
0.00
Other Non Current Assets
0.51
1.56
0.61
17.58
22.90
10.04
8.83
6.18
0.00
0.00
Current Assets
808.18
657.90
754.37
1,053.72
886.77
819.59
647.01
589.52
288.20
266.78
Current Investments
0.00
0.00
0.00
0.62
1.11
1.16
1.28
1.06
0.00
0.00
Inventories
432.30
304.36
409.78
419.22
402.23
347.54
346.13
287.18
172.75
144.91
Sundry Debtors
155.84
113.56
98.24
155.92
101.86
106.71
95.94
67.44
37.17
31.06
Cash & Bank
52.20
51.13
98.06
105.26
34.87
79.90
99.01
130.15
19.62
43.78
Other Current Assets
167.83
11.96
4.06
10.67
346.70
284.28
104.65
103.69
58.66
47.02
Short Term Loans & Adv.
167.23
176.89
144.23
362.03
335.78
280.96
103.23
101.03
58.66
47.02
Net Current Assets
323.39
242.97
-389.70
-102.36
-6.74
-145.30
25.83
84.90
187.66
189.39
Total Assets
3,386.25
3,238.16
3,401.31
3,748.11
3,513.68
3,116.32
2,014.78
1,687.18
1,127.91
889.64

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
451.13
14.61
377.05
550.77
55.57
320.56
305.03
44.93
100.77
155.04
PBT
204.93
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
66.63
70.23
Adjustment
388.60
365.38
351.87
288.61
258.86
179.64
173.95
117.87
66.97
59.22
Changes in Working Capital
-119.18
-275.74
174.16
203.67
-266.68
30.85
39.64
-173.34
-22.58
39.38
Cash after chg. in Working capital
474.36
16.46
383.56
568.88
84.47
364.22
323.19
63.80
111.03
168.83
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-23.23
-1.86
-6.51
-18.11
-28.90
-43.66
-18.16
-18.87
-10.26
-13.79
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
-121.07
13.62
-5.99
-268.17
-275.92
-982.50
-370.54
-251.25
-249.70
-199.83
Net Fixed Assets
-91.69
-43.54
250.14
-209.13
-273.30
-334.50
-140.27
-142.25
-120.69
-181.41
Net Investments
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
-0.24
-140.55
-26.96
-12.61
Others
-28.21
60.46
-273.85
-53.75
33.71
-607.77
-230.03
31.55
-102.05
-5.81
Cash from Financing Activity
-354.09
-20.66
-373.51
-278.71
213.34
644.03
-10.59
311.91
124.77
25.07
Net Cash Inflow / Outflow
-24.03
7.57
-2.45
3.89
-7.01
-17.91
-76.10
105.59
-24.16
-19.72
Opening Cash & Equivalents
33.69
26.13
28.58
25.08
32.10
50.01
126.11
19.62
43.78
63.50
Closing Cash & Equivalent
9.66
33.69
26.13
28.97
25.08
32.10
50.01
126.11
19.62
43.78

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.)
270.68
204.31
251.30
282.20
263.83
237.32
213.51
190.47
184.88
165.39
ROA
6.38%
-2.23%
-2.67%
1.95%
2.11%
6.17%
4.73%
7.07%
5.55%
7.42%
ROE
26.08%
-9.91%
-11.09%
7.91%
8.53%
21.75%
13.65%
18.03%
11.87%
14.69%
ROCE
15.72%
6.51%
3.80%
10.16%
9.49%
13.36%
15.30%
15.36%
11.03%
14.20%
Fixed Asset Turnover
1.00
0.80
0.83
0.94
1.13
1.96
1.84
1.28
1.41
2.55
Receivable days
18.99
19.38
21.05
17.65
16.20
13.88
13.02
15.46
14.04
11.22
Inventory Days
51.93
65.36
68.65
56.25
58.23
47.53
50.45
67.99
65.37
47.26
Payable days
26.08
64.75
91.00
61.42
58.63
45.23
25.67
23.72
20.35
15.29
Cash Conversion Cycle
44.84
20.00
-1.29
12.48
15.80
16.19
37.79
59.73
59.06
43.19
Total Debt/Equity
2.30
3.18
2.52
2.20
2.41
2.17
1.42
1.46
1.04
0.80
Interest Cover
1.78
0.72
0.43
1.34
1.56
2.27
1.85
2.63
2.98
2.97

News Update:


  • Godawari Power reports 17% rise in Iron Ore Pellets production for Q2FY19
    26th Oct 2018, 16:36 PM

    The Steel Billets Production has increased by 11,028 MT or by 21%

    Read More
  • Godawari Power & Isp - Quarterly Results
    26th Oct 2018, 13:35 PM

    Read More

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.