Nifty
:
22147.90
Sensex
:
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)
Nifty
Sensex
:
:
22147.90
72943.68
-124.60 (-0.56%)
-456.10 (-0.62%)

Godawari Power And Ispat Ltd.

Steel & Iron Products

Rating :
74/99

BSE: 532734 | NSE: GPIL

NSE BSE
847.60
16-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  821.35
  •  859.35
  •  815.00
  •  821.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  926041
  •  7789.39
  •  859.35
  •  352.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,509.78
  • 12.98
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,941.83
  • 0.47%
  • 2.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.26%
  • 3.67%
  • 23.53%
  • FII
  • DII
  • Others
  • 5.54%
  • 0.75%
  • 3.25%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 11.61
  • 13.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.55
  • 7.49
  • -0.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.67
  • 26.16
  • 10.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.26
  • 4.33
  • 4.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.18
  • 1.33
  • 1.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.64
  • 4.12
  • 4.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
1,308.92
1,462.99
-10.53%
1,291.04
1,307.14
-1.23%
1,325.58
1,666.32
-20.45%
1,316.59
1,437.93
-8.44%
Expenses
978.01
1,279.52
-23.56%
929.61
1,069.37
-13.07%
1,020.46
1,205.50
-15.35%
1,048.58
1,040.77
0.75%
EBITDA
330.91
183.47
80.36%
361.43
237.77
52.01%
305.12
460.82
-33.79%
268.01
397.16
-32.52%
EBIDTM
25.28%
12.54%
28.00%
18.19%
23.02%
27.66%
20.36%
27.62%
Other Income
15.79
36.12
-56.28%
23.17
26.20
-11.56%
18.79
16.06
17.00%
25.68
17.96
42.98%
Interest
15.76
17.63
-10.61%
10.19
9.67
5.38%
8.27
4.00
106.75%
6.44
0.98
557.14%
Depreciation
35.49
33.01
7.51%
34.83
30.66
13.60%
34.27
27.63
24.03%
32.24
27.18
18.62%
PBT
295.45
168.95
74.87%
339.58
223.64
51.84%
299.21
445.25
-32.80%
240.28
485.70
-50.53%
Tax
67.28
45.58
47.61%
86.09
52.04
65.43%
76.00
117.86
-35.52%
73.75
100.62
-26.70%
PAT
228.17
123.37
84.95%
253.49
171.60
47.72%
223.21
327.39
-31.82%
166.53
385.08
-56.75%
PATM
17.43%
8.43%
19.63%
13.13%
16.84%
19.65%
12.65%
26.78%
EPS
18.38
9.88
86.03%
20.60
12.99
58.58%
18.51
25.22
-26.61%
13.07
30.88
-57.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,242.13
5,753.04
5,399.18
3,957.64
3,288.53
3,321.64
2,527.38
1,804.41
1,979.73
2,394.98
2,118.05
Net Sales Growth
-10.76%
6.55%
36.42%
20.35%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
 
Cost Of Goods Sold
2,838.07
3,365.72
2,391.72
1,847.60
1,814.48
1,834.97
1,400.72
1,128.42
1,360.68
1,473.11
1,228.68
Gross Profit
2,404.06
2,387.31
3,007.47
2,110.03
1,474.05
1,486.67
1,126.66
675.99
619.05
921.87
889.37
GP Margin
45.86%
41.50%
55.70%
53.32%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
Total Expenditure
3,976.66
4,620.51
3,536.06
2,820.64
2,667.00
2,532.27
1,930.76
1,515.49
1,771.09
2,036.77
1,770.81
Power & Fuel Cost
-
362.37
248.40
220.75
242.77
228.26
167.32
115.74
117.77
200.79
199.06
% Of Sales
-
6.30%
4.60%
5.58%
7.38%
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
Employee Cost
-
191.41
150.55
134.31
130.42
117.55
96.75
77.02
92.55
91.19
79.86
% Of Sales
-
3.33%
2.79%
3.39%
3.97%
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
Manufacturing Exp.
-
366.04
322.73
260.50
248.80
219.70
161.06
132.11
133.33
184.30
155.92
% Of Sales
-
6.36%
5.98%
6.58%
7.57%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
General & Admin Exp.
-
70.98
57.43
41.86
39.29
37.39
34.32
20.09
22.90
31.40
29.24
% Of Sales
-
1.23%
1.06%
1.06%
1.19%
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
Selling & Distn. Exp.
-
219.06
334.90
275.38
157.99
83.49
60.31
32.45
26.19
30.67
50.68
% Of Sales
-
3.81%
6.20%
6.96%
4.80%
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
Miscellaneous Exp.
-
44.94
30.34
40.23
33.25
10.92
10.28
9.66
17.67
25.30
50.68
% Of Sales
-
0.78%
0.56%
1.02%
1.01%
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
EBITDA
1,265.47
1,132.53
1,863.12
1,137.00
621.53
789.37
596.62
288.92
208.64
358.21
347.24
EBITDA Margin
24.14%
19.69%
34.51%
28.73%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
Other Income
83.43
104.25
30.41
3.39
7.38
5.83
8.93
17.14
27.39
60.22
15.55
Interest
40.66
20.40
19.69
114.96
211.93
252.61
263.31
259.15
252.00
223.65
165.01
Depreciation
136.83
123.54
104.70
108.96
136.90
132.85
131.80
120.09
126.49
118.18
105.49
PBT
1,174.52
1,092.83
1,769.15
916.47
280.07
409.74
210.45
-73.17
-142.46
76.60
92.29
Tax
303.12
289.22
451.15
307.07
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
Tax Rate
25.81%
26.83%
24.15%
33.51%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
PAT
871.40
793.40
1,481.27
593.43
163.97
248.27
204.22
-74.77
-84.16
66.26
59.02
PAT before Minority Interest
871.72
793.36
1,481.92
609.40
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
Minority Interest
0.32
0.04
-0.65
-15.97
-10.46
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
PAT Margin
16.62%
13.79%
27.44%
14.99%
4.99%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
PAT Growth
-13.50%
-46.44%
149.61%
261.91%
-33.95%
21.57%
-
-
-
12.27%
 
EPS
64.12
58.38
109.00
43.67
12.07
18.27
15.03
-5.50
-6.19
4.88
4.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,905.45
3,312.32
2,035.59
1,377.84
1,169.30
923.32
696.93
794.90
924.41
864.24
Share Capital
64.86
65.82
34.11
34.11
34.11
34.11
34.11
31.63
32.76
32.76
Total Reserves
3,840.59
3,246.50
2,001.48
1,343.73
1,135.18
889.21
662.82
763.27
891.65
831.48
Non-Current Liabilities
265.18
198.67
958.49
1,524.97
1,655.75
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
Secured Loans
1.23
2.76
771.06
1,464.49
1,643.10
1,872.94
1,979.86
1,342.79
1,409.44
1,503.85
Unsecured Loans
8.14
7.41
0.00
0.00
0.00
0.00
0.00
23.22
0.00
0.00
Long Term Provisions
34.53
25.11
14.28
13.60
10.24
8.27
6.34
4.24
4.57
3.35
Current Liabilities
947.65
1,249.10
407.05
453.98
518.91
484.78
414.93
1,144.07
1,156.08
893.51
Trade Payables
524.48
529.60
193.81
178.25
202.97
161.14
124.67
443.92
469.26
256.37
Other Current Liabilities
236.37
241.70
101.39
114.53
152.84
167.02
92.94
359.13
305.42
231.41
Short Term Borrowings
171.60
416.31
81.39
160.39
139.31
134.41
195.50
340.76
374.03
394.88
Short Term Provisions
15.20
61.48
30.47
0.81
23.79
22.22
1.82
0.26
7.37
10.85
Total Liabilities
5,159.36
4,889.92
3,473.55
3,481.51
3,511.11
3,386.25
3,238.15
3,401.31
3,748.12
3,513.69
Net Block
2,064.56
1,529.56
2,012.78
2,269.31
2,248.75
2,264.42
2,326.30
2,289.40
2,402.82
2,327.76
Gross Block
2,822.02
2,164.20
2,690.09
2,899.25
2,743.79
2,631.71
2,562.78
2,407.18
2,896.11
2,760.60
Accumulated Depreciation
757.46
634.64
677.31
629.94
495.03
367.28
236.47
117.78
493.29
432.85
Non Current Assets
2,836.62
2,511.05
2,454.59
2,548.30
2,526.11
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
Capital Work in Progress
443.04
642.74
137.22
137.46
130.24
171.04
135.94
238.37
186.92
137.32
Non Current Investment
198.69
239.37
277.48
123.48
132.03
131.07
108.36
113.67
66.39
49.67
Long Term Loans & Adv.
121.78
65.31
18.24
18.06
15.08
11.03
8.07
4.87
20.66
89.26
Other Non Current Assets
8.55
34.07
8.86
0.00
0.00
0.51
1.56
0.61
17.58
22.90
Current Assets
2,322.75
2,378.88
1,018.96
933.20
984.99
808.18
657.90
754.37
1,053.72
886.77
Current Investments
43.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.62
1.11
Inventories
810.79
873.63
503.67
557.40
616.43
432.30
304.36
409.78
419.22
402.23
Sundry Debtors
295.74
349.92
275.23
176.78
149.02
155.84
113.56
98.24
155.92
101.86
Cash & Bank
800.29
574.71
51.35
28.96
38.86
52.20
51.13
98.06
105.26
34.87
Other Current Assets
372.71
14.67
19.84
19.94
180.69
167.83
188.85
148.29
372.70
346.70
Short Term Loans & Adv.
367.48
565.95
168.86
150.11
156.36
167.23
176.89
144.23
362.03
335.78
Net Current Assets
1,375.10
1,129.78
611.91
479.22
466.08
323.39
242.97
-389.70
-102.36
-6.74
Total Assets
5,159.37
4,889.93
3,473.55
3,481.50
3,511.10
3,386.25
3,238.16
3,401.31
3,748.11
3,513.68

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
962.41
1,330.34
968.78
550.83
549.83
451.13
14.61
377.05
550.77
55.57
PBT
1,078.10
1,867.89
940.54
269.79
409.74
204.93
-73.17
-142.46
76.60
92.29
Adjustment
101.70
5.29
299.61
341.96
384.98
388.60
365.38
351.87
288.61
258.86
Changes in Working Capital
83.58
-141.86
-124.56
9.77
-153.65
-119.18
-275.74
174.16
203.67
-266.68
Cash after chg. in Working capital
1,263.38
1,731.33
1,115.59
621.51
641.07
474.36
16.46
383.56
568.88
84.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-300.97
-400.99
-146.80
-70.69
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
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
-228.78
-1,095.56
-62.22
-150.12
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
Net Fixed Assets
-304.75
-435.29
-16.70
-145.39
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
Net Investments
-347.93
-0.21
5.11
1.56
-66.88
-1.17
-3.30
17.72
-5.29
-36.33
Others
423.90
-660.06
-50.63
-6.29
59.12
-28.21
60.46
-273.85
-53.75
33.71
Cash from Financing Activity
-246.28
-232.93
-900.13
-400.77
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
Net Cash Inflow / Outflow
487.36
1.85
6.43
-0.06
-7.35
-24.03
7.57
-2.45
3.89
-7.01
Opening Cash & Equivalents
11.00
8.59
2.16
2.31
9.66
33.69
26.13
28.58
25.08
32.10
Closing Cash & Equivalent
507.30
11.00
8.59
2.25
2.31
9.66
33.69
26.13
28.97
25.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
301.06
251.61
149.19
100.98
342.79
270.68
204.31
251.30
282.20
263.83
ROA
15.79%
35.44%
17.52%
4.99%
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
ROE
21.98%
55.42%
35.71%
13.70%
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
ROCE
27.70%
58.53%
34.34%
15.72%
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
Fixed Asset Turnover
2.31
2.22
1.42
1.17
1.24
1.00
0.80
0.83
0.94
1.13
Receivable days
20.48
21.13
20.84
18.08
16.75
18.99
19.38
21.05
17.65
16.20
Inventory Days
53.43
46.55
48.93
65.14
57.62
51.93
65.36
68.65
56.25
58.23
Payable days
57.16
55.20
36.75
38.34
24.99
26.08
64.75
91.00
61.42
58.63
Cash Conversion Cycle
16.76
12.49
33.02
44.88
49.38
44.84
20.00
-1.29
12.48
15.80
Total Debt/Equity
0.08
0.13
0.44
1.23
1.61
2.30
3.18
2.52
2.20
2.41
Interest Cover
54.06
99.19
8.97
2.27
2.62
1.78
0.72
0.43
1.34
1.56

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Godawari Power and Ispat resumes operation at Chhattisgarh plant
    10th Apr 2024, 11:44 AM

    The company has resumed the operation with effective from April 8, 2024

    Read More
  • Godawari Power starts commercial operations at 23 MWp captive solar PV power plant
    7th Feb 2024, 16:22 PM

    The generation of Solar Energy will support the green initiatives of the Company and reduce the carbon foot print

    Read More
  • Godawari Power & Isp - Quarterly Results
    6th Feb 2024, 15:38 PM

    Read More
  • Godawari Power gets 'consent to operate' for enhanced capacity of sponge iron division
    20th Jan 2024, 11:13 AM

    The company has received an approval letter dated January 19, 2024 from Chhattisgarh Environment Conservation Board

    Read More

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