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

Engineering - Construction

Rating :
40/99

BSE: 533761 | NSE: GPTINFRA

60.40
-3.15 (-4.96%)
16-Nov-2018 | 3:45PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  62.95
  •  63.00
  •  60.40
  •  63.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13937
  •  8.42
  •  248.00
  •  57.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 177.72
  • 8.81
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 416.54
  • 3.27%
  • 0.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.26%
  • 7.11%
  • FII
  • DII
  • Others
  • 0.01%
  • 3.41%
  • 12.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.82
  • 2.81
  • 1.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.97
  • 3.26
  • 0.22

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.32
  • 29.65
  • 14.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 28.23
  • 26.08

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 1.82
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.34
  • 7.65

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
146.18
131.43
11.22%
177.99
146.55
21.45%
113.42
105.09
7.93%
98.45
120.88
-18.56%
Expenses
131.16
114.76
14.29%
161.83
130.99
23.54%
94.56
89.97
5.10%
80.83
103.54
-21.93%
EBITDA
15.03
16.67
-9.84%
16.16
15.56
3.86%
18.85
15.12
24.67%
17.62
17.33
1.67%
EBIDTM
10.28%
12.68%
9.08%
10.62%
16.62%
14.39%
17.90%
14.34%
Other Income
6.84
3.76
81.91%
4.69
7.08
-33.76%
5.25
2.33
125.32%
2.69
0.58
363.79%
Interest
10.18
8.80
15.68%
10.89
10.10
7.82%
9.87
9.38
5.22%
9.48
8.73
8.59%
Depreciation
5.67
5.56
1.98%
4.43
4.24
4.48%
6.01
4.06
48.03%
6.05
4.73
27.91%
PBT
6.03
6.07
-0.66%
5.52
8.30
-33.49%
8.21
4.01
104.74%
4.79
4.44
7.88%
Tax
1.53
1.67
-8.38%
1.00
2.17
-53.92%
1.46
0.79
84.81%
0.79
1.38
-42.75%
PAT
4.50
4.40
2.27%
4.52
6.13
-26.26%
6.75
3.22
109.63%
4.00
3.06
30.72%
PATM
3.08%
3.34%
2.54%
4.18%
5.95%
3.07%
4.06%
2.53%
EPS
1.83
1.75
4.57%
1.67
2.19
-23.74%
2.12
1.11
90.99%
1.32
1.07
23.36%

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
536.04
520.16
501.75
502.77
389.83
452.84
484.32
424.07
434.47
346.00
223.46
Net Sales Growth
6.37%
3.67%
-0.20%
28.97%
-13.91%
-6.50%
14.21%
-2.39%
25.57%
54.84%
 
Cost Of Goods Sold
186.32
184.10
186.25
187.21
128.02
195.10
203.89
157.26
161.44
173.25
107.43
Gross Profit
349.72
336.06
315.50
315.56
261.81
257.74
280.44
266.81
273.04
172.75
116.03
GP Margin
65.24%
64.61%
62.88%
62.76%
67.16%
56.92%
57.90%
62.92%
62.84%
49.93%
51.92%
Total Expenditure
468.38
451.38
436.48
434.74
330.85
394.24
421.68
363.26
380.29
297.16
203.15
Power & Fuel Cost
-
19.12
15.57
12.06
8.86
10.34
11.78
9.91
8.97
7.12
7.90
% Of Sales
-
3.68%
3.10%
2.40%
2.27%
2.28%
2.43%
2.34%
2.06%
2.06%
3.54%
Employee Cost
-
42.62
34.27
33.47
28.54
29.88
29.95
22.28
18.51
19.16
14.28
% Of Sales
-
8.19%
6.83%
6.66%
7.32%
6.60%
6.18%
5.25%
4.26%
5.54%
6.39%
Manufacturing Exp.
-
172.27
179.32
100.17
75.06
80.63
91.90
101.21
142.45
84.20
57.13
% Of Sales
-
33.12%
35.74%
19.92%
19.25%
17.81%
18.98%
23.87%
32.79%
24.34%
25.57%
General & Admin Exp.
-
18.55
12.24
11.67
9.99
12.55
15.49
13.26
10.43
7.81
12.04
% Of Sales
-
3.57%
2.44%
2.32%
2.56%
2.77%
3.20%
3.13%
2.40%
2.26%
5.39%
Selling & Distn. Exp.
-
4.52
2.59
0.53
1.21
4.11
4.04
4.64
5.85
2.45
1.86
% Of Sales
-
0.87%
0.52%
0.11%
0.31%
0.91%
0.83%
1.09%
1.35%
0.71%
0.83%
Miscellaneous Exp.
-
10.19
6.24
89.63
79.19
61.64
64.63
54.70
32.64
3.18
1.86
% Of Sales
-
1.96%
1.24%
17.83%
20.31%
13.61%
13.34%
12.90%
7.51%
0.92%
1.12%
EBITDA
67.66
68.78
65.27
68.03
58.98
58.60
62.64
60.81
54.18
48.84
20.31
EBITDA Margin
12.62%
13.22%
13.01%
13.53%
15.13%
12.94%
12.93%
14.34%
12.47%
14.12%
9.09%
Other Income
19.47
16.39
11.55
9.63
7.29
7.19
8.00
6.40
5.28
7.91
5.40
Interest
40.42
39.15
37.75
38.61
40.65
37.88
32.25
25.99
20.66
16.41
12.61
Depreciation
22.16
22.04
17.19
19.06
19.76
20.16
19.26
15.38
11.97
10.04
3.42
PBT
24.55
23.98
21.88
19.99
5.85
7.74
19.13
25.84
26.83
30.30
9.68
Tax
4.78
4.92
5.69
7.17
1.69
1.43
4.72
7.36
7.28
10.76
1.56
Tax Rate
19.47%
20.52%
26.01%
35.87%
28.89%
18.48%
24.67%
28.48%
27.13%
35.51%
16.12%
PAT
19.77
18.46
15.81
12.29
4.10
5.04
13.67
15.75
18.59
18.90
8.30
PAT before Minority Interest
19.15
19.05
16.19
12.82
4.16
6.31
14.41
18.48
19.55
19.54
8.12
Minority Interest
-0.62
-0.59
-0.38
-0.53
-0.06
-1.27
-0.74
-2.73
-0.96
-0.64
0.18
PAT Margin
3.69%
3.55%
3.15%
2.44%
1.05%
1.11%
2.82%
3.71%
4.28%
5.46%
3.71%
PAT Growth
17.61%
16.76%
28.64%
199.76%
-18.65%
-63.13%
-13.21%
-15.28%
-1.64%
127.71%
 
Unadjusted EPS
6.94
6.86
6.13
8.94
2.85
3.51
9.53
11.13
17.95
18.32
11.61

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
211.42
193.34
166.50
162.34
160.36
157.02
146.29
116.00
73.15
33.10
Share Capital
29.09
14.54
14.34
14.34
14.34
14.34
14.34
16.37
35.10
10.00
Total Reserves
182.33
178.79
152.16
148.00
146.01
142.68
131.95
96.67
33.94
23.10
Non-Current Liabilities
46.60
50.86
39.90
44.05
32.43
23.59
27.53
23.74
128.96
126.91
Secured Loans
10.44
2.62
4.00
13.48
15.93
15.11
10.93
18.36
100.44
84.20
Unsecured Loans
0.00
10.58
0.00
0.00
0.00
0.00
0.00
0.00
23.41
39.01
Long Term Provisions
10.28
9.52
7.42
3.03
10.07
1.80
10.25
1.12
0.00
0.00
Current Liabilities
462.40
404.92
420.33
407.19
425.63
403.31
321.73
270.21
110.41
41.73
Trade Payables
132.60
121.62
122.09
111.47
126.59
125.73
97.89
67.77
52.74
30.16
Other Current Liabilities
77.47
57.30
70.80
73.29
70.16
71.18
53.25
51.78
43.25
7.37
Short Term Borrowings
243.04
217.15
220.59
213.42
218.77
203.01
165.20
130.95
0.00
0.00
Short Term Provisions
9.29
8.84
6.85
9.01
10.11
3.38
5.40
19.71
14.42
4.20
Total Liabilities
725.51
653.97
630.94
617.63
623.05
587.98
498.87
412.58
312.52
201.57
Net Block
150.71
141.60
114.91
120.69
142.67
124.51
121.19
90.16
85.13
73.13
Gross Block
191.74
157.30
214.61
211.08
217.51
180.79
169.54
122.42
106.69
84.49
Accumulated Depreciation
41.03
15.70
99.70
90.39
74.84
56.29
48.35
32.26
21.56
11.36
Non Current Assets
280.11
288.30
198.87
213.33
172.96
146.64
156.26
122.50
85.43
74.51
Capital Work in Progress
2.13
3.40
2.87
14.45
1.84
2.75
10.74
10.77
0.30
1.27
Non Current Investment
29.22
29.11
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.11
Long Term Loans & Adv.
64.78
62.66
54.55
54.33
21.91
13.29
20.97
14.38
0.00
0.00
Other Non Current Assets
33.27
51.53
26.55
23.86
6.53
6.10
3.35
6.19
0.00
0.00
Current Assets
445.41
365.66
432.09
404.31
450.08
441.32
342.58
290.04
227.07
127.05
Current Investments
0.00
0.00
0.00
0.65
0.71
0.00
0.00
0.00
0.00
4.65
Inventories
80.45
69.13
72.69
70.04
75.39
96.58
75.31
61.06
53.82
58.87
Sundry Debtors
96.02
79.34
82.71
72.72
88.57
109.64
114.26
98.26
63.39
27.72
Cash & Bank
20.48
22.24
30.80
18.14
16.94
23.84
17.05
20.14
26.04
11.26
Other Current Assets
248.46
143.97
208.95
203.33
268.47
211.27
135.95
110.58
83.82
24.55
Short Term Loans & Adv.
46.68
50.98
36.95
39.43
67.35
46.44
21.79
42.21
22.40
22.10
Net Current Assets
-17.00
-39.26
11.76
-2.88
24.45
38.01
20.85
19.83
116.66
85.32
Total Assets
725.52
653.96
630.96
617.64
623.05
587.97
498.87
412.58
312.51
201.56

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
46.48
84.33
59.52
39.91
49.07
19.10
11.46
-8.21
3.45
12.77
PBT
25.48
23.85
19.99
5.85
7.74
19.13
25.84
26.83
30.30
9.68
Adjustment
59.82
50.36
58.77
50.33
50.39
42.69
37.19
29.90
24.78
14.73
Changes in Working Capital
-33.95
10.89
-10.45
-9.69
-5.72
-35.66
-44.00
-49.47
-48.23
-11.03
Cash after chg. in Working capital
51.35
85.10
68.31
46.49
52.41
26.16
19.03
7.26
6.85
13.37
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.87
-0.77
-8.79
-6.57
-3.35
-7.06
-7.57
-15.47
-3.40
-0.60
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
-26.06
-39.47
-4.74
12.12
-36.68
-38.41
-28.88
-30.52
-23.92
-47.00
Net Fixed Assets
-21.56
21.23
-9.19
-6.95
-10.22
-4.97
-17.14
-13.25
-15.25
-10.23
Net Investments
0.00
11.26
9.88
-4.50
-8.08
-6.58
-15.57
-15.97
1.98
-12.41
Others
-4.50
-71.96
-5.43
23.57
-18.38
-26.86
3.83
-1.30
-10.65
-24.36
Cash from Financing Activity
-20.78
-44.17
-51.36
-50.16
-15.15
20.33
11.37
41.33
32.10
37.96
Net Cash Inflow / Outflow
-0.36
0.69
3.42
1.87
-2.76
1.02
-6.06
2.60
11.63
3.74
Opening Cash & Equivalents
2.69
2.01
4.50
4.62
7.61
4.17
8.87
9.89
2.95
7.52
Closing Cash & Equivalent
2.34
2.69
2.68
4.50
4.62
7.61
4.17
8.87
9.89
11.26

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.)
72.69
66.47
58.04
56.59
55.90
54.73
50.99
40.61
21.96
16.55
ROA
2.76%
2.52%
2.05%
0.67%
1.04%
2.65%
4.05%
5.39%
7.60%
4.96%
ROE
9.42%
9.00%
7.80%
2.58%
3.98%
9.50%
14.41%
25.36%
50.75%
32.00%
ROCE
14.09%
14.38%
14.36%
11.16%
11.17%
14.08%
17.12%
20.26%
26.44%
17.50%
Fixed Asset Turnover
2.98
2.71
2.38
1.83
2.29
2.78
2.93
3.82
3.65
3.68
Receivable days
61.47
58.70
56.01
75.10
79.36
83.86
90.67
67.36
47.68
42.88
Inventory Days
52.43
51.37
51.43
67.72
68.86
64.38
58.18
47.88
58.97
79.85
Payable days
99.64
102.95
114.26
152.07
119.23
102.26
90.91
59.64
48.66
43.38
Cash Conversion Cycle
14.25
7.12
-6.82
-9.25
28.99
45.98
57.93
55.59
57.99
79.35
Total Debt/Equity
1.23
1.20
1.43
1.54
1.62
1.52
1.28
1.38
1.79
3.72
Interest Cover
1.61
1.58
1.52
1.14
1.20
1.59
1.99
2.30
2.85
1.77

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.