Nifty

:

25415.80

Sensex

:

83184.80

38.25 (0.15%)
236.57 (0.29%)

Login

Nifty
Sensex

:
:

25415.80
83184.80

38.25 (0.15%)
236.57 (0.29%)

Gujarat State Petronet Ltd.

Gas Transmission/Marketing

Rating :

N/A

BSE: 532702 | NSE: GSPL

Watchlist

NSE BSE

311.60

05-Jul-2024

Open
High
Low
Previous Close

306.55
314.50
306.00
306.70

Volume
Traded Value (lacs)
52 Week High
52 Week Low

1944859
6059.55
469.70
254.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,717.97
13.37
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21,318.41
1.24%
2.00

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

32.15
7.15
-1.31

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.05
1.12
-0.54

PAT CAGR (%)

10 Years
5 Years
3 Years

14.98
-0.89
0.43

P:E (Median)

8 Years
5 Years
3 Years

10.63
9.57
9.76

P:BV (Average)

8 Years
5 Years
3 Years

2.47
2.14
1.83

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.24
4.79
4.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 354.33 441.17 -19.68% 506.81 443.01 14.40% 554.24 402.41 37.73% 529.32 434.64 21.78%
Expenses 53.33 104.78 -49.10% 128.83 148.28 -13.12% 174.65 132.47 31.84% 119.05 100.79 18.12%
EBITDA 301.00 336.39 -10.52% 377.98 294.72 28.25% 379.60 269.94 40.62% 410.27 333.85 22.89%
EBIDTM 84.95% 76.25% 74.58% 66.53% 68.49% 67.08% 77.51% 76.81%
Other Income 32.80 18.04 81.82% 29.62 47.64 -37.83% 21.08 13.04 61.66% 266.31 103.74 156.71%
Interest 1.28 0.98 30.61% 1.89 1.00 89.00% 1.19 1.09 9.17% 1.02 1.14 -10.53%
Depreciation 49.01 46.82 4.68% 48.63 48.28 0.72% 48.84 48.94 -0.20% 47.72 48.77 -2.15%
PBT 283.52 306.63 -7.54% 357.08 293.08 21.84% 350.64 232.94 50.53% 627.85 387.68 61.95%
Tax 71.50 77.33 -7.54% 95.95 68.74 39.58% 88.45 62.01 42.64% 95.83 73.46 30.45%
PAT 212.02 229.29 -7.53% 261.13 224.33 16.40% 262.20 170.93 53.40% 532.02 314.22 69.31%
PATM 59.84% 51.97% 51.52% 50.64% 47.31% 42.48% 100.51% 72.29%
EPS 3.76 4.06 -7.39% 4.63 3.98 16.33% 4.65 3.03 53.47% 9.43 5.57 69.30%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 4,891.54 4,250.52 15.08% 4,691.89 4,415.41 6.26% 4,544.24 4,135.03 9.90% 4,410.97 4,443.29 -0.73%
Expenses 4,054.71 3,525.90 15.00% 3,722.11 3,560.20 4.55% 3,757.23 3,275.10 14.72% 3,497.24 3,459.88 1.08%
EBITDA 836.83 724.62 15.49% 969.78 855.21 13.40% 787.01 859.93 -8.48% 913.73 983.41 -7.09%
EBIDTM 17.11% 17.05% 20.67% 19.37% 17.32% 20.80% 20.71% 22.13%
Other Income 69.42 40.35 72.04% 58.78 44.93 30.83% 42.39 41.71 1.63% 44.96 24.50 83.51%
Interest 8.34 7.90 5.57% 8.04 5.89 36.50% 13.82 15.25 -9.38% 14.47 19.98 -27.58%
Depreciation 171.40 161.38 6.21% 169.17 157.30 7.55% 168.28 157.81 6.63% 165.00 154.78 6.60%
PBT 726.51 595.69 21.96% 907.04 736.96 23.08% 647.31 728.58 -11.15% 779.23 833.15 -6.47%
Tax 185.02 151.61 22.04% 236.12 176.16 34.04% 164.53 188.15 -12.55% 198.74 211.33 -5.96%
PAT 541.49 444.08 21.94% 670.91 560.80 19.63% 482.78 540.42 -10.67% 580.49 621.82 -6.65%
PATM 11.07% 10.45% 14.30% 12.70% 10.62% 13.07% 13.16% 13.99%
EPS 6.65 5.94 11.95% 8.42 6.61 27.38% 7.00 6.37 9.89% 8.06 7.73 4.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,944.70 2,031.54 1,761.80 2,020.02 2,079.42 2,368.57 1,877.19 1,331.75 1,027.55 991.93 1,064.60 Net Sales Growth 12.98% 15.31% -12.78% -2.86% -12.21% 26.18% 40.96% 29.60% 3.59% -6.83% Cost Of Goods Sold 16.51 16.51 15.80 0.00 0.00 2.81 0.34 0.00 0.00 0.00 0.00 Gross Profit 1,928.19 2,015.03 1,746.01 2,020.02 2,079.42 2,365.76 1,876.85 1,331.75 1,027.55 991.93 1,064.60 GP Margin 99.15% 99.19% 99.10% 100% 100% 99.88% 99.98% 100% 100% 100% 100% Total Expenditure 475.86 527.45 503.18 622.40 606.08 794.20 334.59 183.95 139.25 125.90 149.27 Power & Fuel Cost - 291.95 291.89 424.57 423.83 572.83 170.26 58.36 34.10 13.82 26.73 % Of Sales - 14.37% 16.57% 21.02% 20.38% 24.18% 9.07% 4.38% 3.32% 1.39% 2.51% Employee Cost - 80.26 72.22 65.33 59.16 61.91 64.55 43.20 38.84 36.12 35.56 % Of Sales - 3.95% 4.10% 3.23% 2.85% 2.61% 3.44% 3.24% 3.78% 3.64% 3.34% Manufacturing Exp. - 69.73 51.01 62.78 50.65 71.30 42.24 36.57 30.78 44.66 38.27 % Of Sales - 3.43% 2.90% 3.11% 2.44% 3.01% 2.25% 2.75% 3.00% 4.50% 3.59% General & Admin Exp. - 38.11 36.74 36.98 42.90 55.50 32.86 33.01 33.56 28.51 34.32 % Of Sales - 1.88% 2.09% 1.83% 2.06% 2.34% 1.75% 2.48% 3.27% 2.87% 3.22% Selling & Distn. Exp. - 7.73 11.40 6.25 6.55 6.88 11.70 1.24 1.60 1.40 1.27 % Of Sales - 0.38% 0.65% 0.31% 0.31% 0.29% 0.62% 0.09% 0.16% 0.14% 0.12% Miscellaneous Exp. - 23.16 24.12 26.48 22.99 22.98 12.65 11.57 0.38 1.38 1.27 % Of Sales - 1.14% 1.37% 1.31% 1.11% 0.97% 0.67% 0.87% 0.04% 0.14% 1.23% EBITDA 1,468.85 1,504.09 1,258.62 1,397.62 1,473.34 1,574.37 1,542.60 1,147.80 888.30 866.03 915.33 EBITDA Margin 75.53% 74.04% 71.44% 69.19% 70.85% 66.47% 82.18% 86.19% 86.45% 87.31% 85.98% Other Income 349.81 335.05 168.41 104.50 69.28 65.41 59.36 73.47 88.20 65.64 52.05 Interest 5.38 4.93 4.62 31.30 92.92 164.54 219.20 35.41 59.58 79.92 117.83 Depreciation 194.20 192.01 193.86 195.99 203.00 196.64 179.98 175.04 179.14 182.91 189.23 PBT 1,619.09 1,642.20 1,228.55 1,274.83 1,246.69 1,278.60 1,202.78 1,010.81 737.79 668.84 660.32 Tax 351.73 357.56 283.60 295.78 316.00 169.87 408.11 342.38 241.15 223.49 249.96 Tax Rate 21.72% 21.77% 23.08% 23.20% 25.35% 13.29% 33.93% 33.87% 32.69% 33.41% 37.85% PAT 1,267.37 1,284.64 944.95 979.05 930.69 1,108.73 794.67 668.43 496.64 445.35 410.36 PAT before Minority Interest 1,267.37 1,284.64 944.95 979.05 930.69 1,108.73 794.67 668.43 496.64 445.35 410.36 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 65.17% 63.23% 53.64% 48.47% 44.76% 46.81% 42.33% 50.19% 48.33% 44.90% 38.55% PAT Growth 35.00% 35.95% -3.48% 5.20% -16.06% 39.52% 18.89% 34.59% 11.52% 8.53% EPS 22.46 22.77 16.75 17.35 16.50 19.65 14.08 11.85 8.80 7.89 7.27

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 18,538.64 17,294.84 18,116.59 17,990.84 11,535.36 12,243.61 9,345.12 7,261.05 5,901.29 991.93 1,064.60 Net Sales Growth 7.51% -4.54% 0.70% 55.96% -5.78% 31.02% 28.70% 23.04% 494.93% -6.83% Cost Of Goods Sold 12,675.99 12,145.09 12,884.17 12,951.38 6,585.83 7,459.13 5,796.70 4,432.99 3,619.18 0.00 0.00 Gross Profit 5,862.65 5,149.75 5,232.42 5,039.45 4,949.53 4,784.49 3,548.43 2,828.05 2,282.11 991.93 1,064.60 GP Margin 31.62% 29.78% 28.88% 28.01% 42.91% 39.08% 37.97% 38.95% 38.67% 100% 100% Total Expenditure 15,031.29 13,887.43 14,436.94 14,490.74 7,961.02 9,020.57 6,804.88 5,217.13 4,259.53 125.90 149.27 Power & Fuel Cost - 481.53 455.21 543.85 499.40 661.16 248.29 130.06 93.41 13.82 26.73 % Of Sales - 2.78% 2.51% 3.02% 4.33% 5.40% 2.66% 1.79% 1.58% 1.39% 2.51% Employee Cost - 279.14 267.80 256.21 236.66 237.27 224.53 182.21 167.05 36.12 35.56 % Of Sales - 1.61% 1.48% 1.42% 2.05% 1.94% 2.40% 2.51% 2.83% 3.64% 3.34% Manufacturing Exp. - 527.47 449.11 402.25 339.99 344.31 260.20 204.00 172.50 44.66 38.27 % Of Sales - 3.05% 2.48% 2.24% 2.95% 2.81% 2.78% 2.81% 2.92% 4.50% 3.59% General & Admin Exp. - 168.27 164.70 166.47 152.58 176.27 135.87 192.11 150.92 28.51 34.32 % Of Sales - 0.97% 0.91% 0.93% 1.32% 1.44% 1.45% 2.65% 2.56% 2.87% 3.22% Selling & Distn. Exp. - 218.36 150.53 112.59 96.33 102.17 113.85 46.20 40.24 1.40 1.27 % Of Sales - 1.26% 0.83% 0.63% 0.84% 0.83% 1.22% 0.64% 0.68% 0.14% 0.12% Miscellaneous Exp. - 67.57 65.41 57.98 50.24 40.27 25.45 29.55 16.23 1.38 1.27 % Of Sales - 0.39% 0.36% 0.32% 0.44% 0.33% 0.27% 0.41% 0.28% 0.14% 1.23% EBITDA 3,507.35 3,407.41 3,679.65 3,500.10 3,574.34 3,223.04 2,540.24 2,043.92 1,641.76 866.03 915.33 EBITDA Margin 18.92% 19.70% 20.31% 19.45% 30.99% 26.32% 27.18% 28.15% 27.82% 87.31% 85.98% Other Income 215.55 186.48 133.00 105.58 91.12 107.65 138.12 96.43 103.99 47.22 55.29 Interest 44.67 56.49 70.11 111.78 226.58 369.02 426.93 241.61 277.58 79.92 117.83 Depreciation 673.85 663.82 620.52 579.46 541.78 518.01 467.99 446.86 436.47 182.91 189.23 PBT 3,060.09 2,873.58 3,122.02 2,914.44 2,897.10 2,443.66 1,783.45 1,451.87 1,031.71 650.42 663.57 Tax 784.41 751.00 782.79 725.58 743.18 158.91 590.04 518.81 327.49 231.46 251.28 Tax Rate 25.63% 25.64% 25.07% 25.00% 25.65% 6.50% 33.42% 35.73% 31.74% 35.59% 37.87% PAT 2,275.67 1,659.52 1,641.50 1,638.28 1,568.28 1,735.30 983.75 715.96 540.45 418.95 410.97 PAT before Minority Interest 1,698.87 2,183.73 2,342.01 2,231.00 2,153.92 2,284.76 1,175.54 933.06 704.21 418.95 412.29 Minority Interest -576.80 -524.21 -700.51 -592.72 -585.64 -549.46 -191.79 -217.10 -163.76 0.00 -1.32 PAT Margin 12.28% 9.60% 9.06% 9.11% 13.60% 14.17% 10.53% 9.86% 9.16% 42.24% 38.60% PAT Growth 5.01% 1.10% 0.20% 4.46% -9.62% 76.40% 37.40% 32.47% 29.00% 1.94% EPS 40.33 29.41 29.09 29.04 27.80 30.76 17.44 12.69 9.58 7.43 7.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 10,270.07 9,273.18 8,442.91 7,545.00 6,722.55 5,744.01 5,065.04 4,495.97 4,069.18 3,623.05 Share Capital 564.21 564.21 564.21 564.21 563.97 563.83 563.59 563.34 562.98 562.98 Total Reserves 9,705.86 8,708.97 7,878.70 6,980.79 6,157.64 5,178.15 4,498.52 3,928.53 3,500.82 3,053.78 Non-Current Liabilities 569.87 570.33 558.00 883.62 1,073.58 1,872.84 2,300.53 1,013.78 1,304.50 1,371.35 Secured Loans 0.00 0.00 0.00 324.69 420.80 185.56 192.81 501.18 790.45 747.88 Unsecured Loans 0.00 0.00 0.00 0.00 123.33 1,100.00 1,566.67 0.00 0.00 140.00 Long Term Provisions 27.82 23.86 24.60 26.98 23.77 18.90 12.77 11.27 12.36 8.01 Current Liabilities 240.91 244.77 339.05 944.20 1,306.75 1,333.10 1,582.96 323.61 472.64 545.91 Trade Payables 37.54 50.98 65.37 62.03 41.00 23.84 18.55 13.79 15.01 40.45 Other Current Liabilities 197.12 191.32 234.98 329.24 1,261.91 1,306.60 1,563.38 308.71 455.96 422.15 Short Term Borrowings 0.00 0.00 35.05 549.20 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 6.25 2.47 3.65 3.73 3.83 2.67 1.03 1.12 1.67 83.30 Total Liabilities 11,080.85 10,088.28 9,339.96 9,372.82 9,102.88 8,949.95 8,948.53 5,833.36 5,846.32 5,540.31 Net Block 3,035.26 3,155.21 3,325.47 3,466.66 3,678.25 3,607.50 3,114.17 3,165.68 3,123.06 3,065.39 Gross Block 4,727.86 4,656.56 4,633.94 4,579.00 4,592.02 4,324.50 3,651.20 3,527.70 3,305.96 4,819.29 Accumulated Depreciation 1,692.60 1,501.34 1,308.47 1,112.34 913.77 717.00 537.03 362.02 182.90 1,753.90 Non Current Assets 9,272.86 8,905.74 8,916.83 8,822.98 8,670.74 8,426.36 8,317.78 4,756.07 4,956.13 4,794.74 Capital Work in Progress 761.83 425.69 253.08 221.62 237.16 419.36 895.92 686.37 767.91 776.50 Non Current Investment 5,329.72 5,169.97 5,173.69 5,006.17 4,611.11 4,277.18 4,181.36 765.50 711.10 648.65 Long Term Loans & Adv. 142.36 149.51 160.83 124.84 123.85 105.14 119.58 124.67 121.86 293.05 Other Non Current Assets 3.69 5.36 3.76 3.69 20.37 17.19 6.75 13.85 232.18 11.14 Current Assets 1,808.00 1,182.54 423.13 549.84 432.13 523.59 630.75 1,077.30 890.20 745.57 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.00 0.00 Inventories 210.84 212.09 189.03 129.61 126.13 127.91 123.46 112.34 117.73 110.23 Sundry Debtors 141.23 144.05 129.51 160.33 163.69 208.10 123.52 118.93 151.75 150.39 Cash & Bank 473.44 691.67 86.41 87.72 95.70 158.29 364.53 802.64 552.93 435.15 Other Current Assets 982.50 41.52 12.85 158.87 46.61 29.29 19.24 43.39 47.79 49.79 Short Term Loans & Adv. 969.49 93.21 5.33 13.31 21.08 12.70 11.12 38.15 35.85 35.63 Net Current Assets 1,567.09 937.77 84.08 -394.37 -874.61 -809.51 -952.21 753.69 417.56 199.66 Total Assets 11,080.86 10,088.28 9,339.96 9,372.82 9,102.87 8,949.95 8,948.53 5,833.37 5,846.33 5,540.31

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 10,824.87 9,448.90 7,918.74 6,390.77 4,884.27 3,295.23 2,428.42 4,525.53 3,986.44 3,779.98 Share Capital 564.21 564.21 564.21 564.21 563.97 563.83 563.59 563.34 562.98 562.98 Total Reserves 10,260.66 8,884.69 7,354.53 5,826.56 4,319.36 2,729.37 1,861.90 3,958.09 3,418.08 3,210.72 Non-Current Liabilities 1,648.06 1,609.50 1,958.16 2,603.06 3,841.33 5,168.28 5,612.85 4,336.41 1,379.34 1,372.50 Secured Loans 0.00 0.00 390.97 1,094.64 2,255.16 2,274.71 2,405.80 2,792.59 790.45 747.88 Unsecured Loans 0.00 0.00 0.00 0.00 123.33 1,100.00 1,566.67 0.00 0.00 140.00 Long Term Provisions 80.40 78.86 78.39 78.76 69.10 58.58 46.17 42.07 12.36 9.11 Current Liabilities 3,025.14 3,018.06 2,818.46 3,107.05 3,104.09 2,987.18 3,065.94 1,711.19 472.64 555.09 Trade Payables 714.07 742.20 491.50 484.82 368.68 361.52 302.01 320.89 15.01 40.56 Other Current Liabilities 2,271.36 2,246.00 2,256.59 2,168.78 2,695.85 2,614.70 2,754.06 1,355.91 455.96 430.61 Short Term Borrowings 0.00 0.00 38.21 425.18 0.00 0.00 1.28 7.28 0.00 0.00 Short Term Provisions 39.71 29.85 32.17 28.27 39.56 10.97 8.59 27.12 1.67 83.91 Total Liabilities 19,055.84 17,315.90 15,294.04 14,168.71 13,350.16 12,461.45 11,962.64 11,808.24 5,838.42 5,868.15 Net Block 10,777.54 10,479.51 9,944.72 9,496.04 9,254.90 8,896.19 8,206.88 8,067.37 3,123.06 3,169.45 Gross Block 15,895.38 14,945.07 13,799.21 12,787.93 12,027.95 11,165.83 10,013.43 9,443.87 3,305.96 4,925.78 Accumulated Depreciation 5,117.83 4,465.55 3,854.50 3,291.89 2,773.05 2,269.64 1,806.55 1,376.50 182.90 1,756.33 Non Current Assets 15,045.05 14,180.27 13,503.09 12,378.94 11,496.97 10,919.63 10,645.01 10,214.39 4,948.23 5,090.32 Capital Work in Progress 1,679.84 1,408.81 1,245.38 953.11 806.65 908.21 1,374.24 1,192.07 767.91 948.74 Non Current Investment 1,889.11 1,621.39 1,670.00 1,458.05 1,024.34 697.41 591.21 470.17 703.20 633.06 Long Term Loans & Adv. 605.41 570.41 553.57 374.49 307.53 333.16 414.62 417.96 121.86 319.63 Other Non Current Assets 91.83 98.85 88.12 97.25 103.55 84.66 58.07 66.83 232.18 19.44 Current Assets 4,010.80 3,135.63 1,790.94 1,789.77 1,853.20 1,541.83 1,317.63 1,593.85 890.20 777.83 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 20.00 0.00 Inventories 269.49 273.27 242.42 182.10 172.39 197.32 180.24 153.99 117.73 110.23 Sundry Debtors 1,148.11 1,141.38 1,038.67 959.16 655.32 700.31 501.84 456.13 151.75 150.39 Cash & Bank 1,399.56 1,372.63 107.73 408.92 789.61 471.48 504.65 867.14 552.93 466.94 Other Current Assets 1,193.64 81.37 60.82 73.27 235.88 172.71 130.90 116.60 47.79 50.25 Short Term Loans & Adv. 1,141.15 266.97 341.31 166.33 100.22 55.36 106.59 43.71 35.85 35.85 Net Current Assets 985.65 117.57 -1,027.51 -1,317.28 -1,250.89 -1,445.36 -1,748.31 -117.34 417.56 222.74 Total Assets 19,055.85 17,315.90 15,294.03 14,168.71 13,350.17 12,461.46 11,962.64 11,808.24 5,838.43 5,868.15

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 1,172.42 966.35 1,075.17 1,241.22 1,360.23 1,088.23 894.37 943.61 602.68 626.83 PBT 1,642.20 1,228.55 1,316.45 1,238.20 1,278.60 1,202.78 1,010.81 737.79 668.84 660.32 Adjustment -127.21 39.24 85.03 237.15 300.56 344.93 143.26 175.20 204.97 273.12 Changes in Working Capital 10.87 -27.37 -20.15 68.40 89.29 -95.54 50.82 253.40 -64.98 -87.14 Cash after chg. in Working capital 1,525.86 1,240.43 1,381.32 1,543.75 1,668.44 1,452.17 1,204.89 1,166.39 808.83 846.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -353.44 -274.08 -306.16 -302.53 -308.21 -363.95 -310.52 -222.78 -206.16 -219.47 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 -1,015.59 -701.89 -3.59 -437.86 -310.22 -7.96 -3,173.53 -367.58 -320.57 -151.84 Net Fixed Assets -407.44 -195.23 -86.40 28.56 -85.32 -196.74 -333.05 -140.20 1,521.92 -229.12 Net Investments -159.75 3.72 -167.52 -395.06 -333.93 -95.82 -3,415.86 -34.40 -82.45 -63.68 Others -448.40 -510.38 250.33 -71.36 109.03 284.60 575.38 -192.98 -1,760.04 140.96 Cash from Financing Activity -284.25 -202.58 -1,082.33 -809.12 -1,029.74 -1,032.76 2,286.48 -636.64 -297.18 -474.33 Net Cash Inflow / Outflow -127.42 61.88 -10.75 -5.75 20.28 47.51 7.33 -60.61 -15.07 0.66 Opening Cash & Equivalents 135.67 73.80 84.55 90.29 70.02 22.51 15.18 75.78 90.85 90.19 Closing Cash & Equivalent 8.25 135.67 73.80 84.55 90.29 70.02 22.51 15.18 75.78 90.85

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 2,803.40 3,339.97 2,748.02 2,897.30 2,770.88 2,044.15 1,668.82 1,644.13 602.68 626.09 PBT 2,929.26 3,122.02 2,902.54 2,897.10 2,443.66 1,765.58 1,451.87 1,031.71 650.42 663.57 Adjustment 559.50 577.48 627.09 712.08 787.15 766.97 603.71 642.97 223.39 269.05 Changes in Working Capital -9.23 375.38 -39.11 7.29 128.60 -124.41 27.78 241.12 -64.98 -87.06 Cash after chg. in Working capital 3,479.53 4,074.88 3,490.52 3,616.46 3,359.42 2,408.14 2,083.36 1,915.80 808.83 845.56 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -676.14 -734.91 -742.50 -719.16 -588.54 -363.99 -414.54 -271.67 -206.16 -219.47 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 -2,142.20 -1,815.49 -1,359.42 -1,079.63 -805.68 -611.73 -3,592.87 -834.61 -320.57 -201.01 Net Fixed Assets -407.44 -195.23 -86.40 28.56 -85.32 -196.74 -333.05 -140.20 1,521.92 -229.12 Net Investments -159.75 3.72 -167.52 -395.06 -333.93 -95.82 -3,415.86 -34.40 -82.45 -63.68 Others -1,575.01 -1,623.98 -1,105.50 -713.13 -386.43 -319.17 156.04 -660.01 -1,760.04 91.79 Cash from Financing Activity -547.33 -804.53 -1,659.32 -2,096.20 -1,493.93 -1,382.18 2,013.16 -879.12 -297.18 -438.33 Net Cash Inflow / Outflow 113.87 719.95 -270.72 -278.53 471.27 50.24 89.11 -69.60 -15.07 -13.25 Opening Cash & Equivalents 810.37 90.42 361.14 639.67 168.41 118.17 29.06 98.65 90.85 134.98 Closing Cash & Equivalent 924.23 810.37 90.42 361.14 639.67 168.41 118.17 29.06 75.78 121.73

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 182.03 164.36 149.64 133.73 119.18 101.84 89.82 79.74 72.18 64.24 ROA 12.14% 9.73% 10.46% 10.07% 12.28% 8.88% 9.04% 8.50% 7.82% 7.50% ROE 13.15% 10.67% 12.25% 13.05% 17.79% 14.71% 13.99% 11.61% 11.60% 11.89% ROCE 16.86% 13.85% 15.27% 15.83% 17.53% 17.52% 15.79% 15.54% 15.10% 16.37% Fixed Asset Turnover 0.43 0.38 0.44 0.45 0.53 0.47 0.37 0.30 0.24 0.22 Receivable days 25.62 28.33 26.18 28.43 28.64 32.24 33.22 48.08 55.59 68.47 Inventory Days 37.99 41.54 28.78 22.44 19.57 24.44 32.31 40.86 41.94 30.80 Payable days 978.32 1344.02 0.00 0.00 12.91 16.38 18.59 18.25 35.92 34.49 Cash Conversion Cycle -914.71 -1274.15 54.96 50.88 35.30 40.29 46.95 70.69 61.61 64.77 Total Debt/Equity 0.00 0.00 0.01 0.14 0.24 0.41 0.60 0.14 0.26 0.32 Interest Cover 334.11 266.99 41.73 14.42 8.77 6.49 29.54 13.38 9.37 6.60

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 191.86 167.47 140.35 113.27 86.59 58.41 43.04 80.26 70.71 67.03 ROA 12.01% 14.36% 15.14% 15.65% 17.70% 9.63% 7.85% 7.98% 7.16% 7.17% ROE 21.54% 26.97% 31.18% 38.21% 55.89% 41.11% 26.86% 16.56% 10.81% 11.53% ROCE 29.51% 35.62% 36.52% 37.13% 34.33% 27.95% 22.09% 20.83% 14.62% 16.03% Fixed Asset Turnover 1.16 1.30 1.38 0.95 1.08 0.90 0.76 0.95 0.24 0.22 Receivable days 23.35 21.32 19.90 25.13 19.84 22.97 23.54 18.35 55.59 68.47 Inventory Days 5.53 5.04 4.23 5.52 5.41 7.21 8.21 8.20 41.94 30.80 Payable days 21.88 17.48 13.76 23.65 14.32 16.98 20.80 13.52 35.99 35.02 Cash Conversion Cycle 7.00 8.88 10.37 6.99 10.93 13.20 10.96 13.03 61.54 64.24 Total Debt/Equity 0.00 0.00 0.07 0.30 0.74 1.39 2.22 0.66 0.27 0.31 Interest Cover 52.95 45.57 27.45 13.79 7.62 5.14 7.01 4.72 9.14 6.63

Top Investors:

gujarat maritime board

mirae asset large & midcap fund

icici prudential manufacturing fund

kotak mahindra trustee co ltd a/c kotak multicap fund

government pension fund global

sbi nifty small cap 250 index fund

gujarat urja vikas nigam limited

templeton india equity income fund

gujarat industrial development corporation

gujarat narmada valley fertilizers and chemicals limited

Annual Reports:

News Update:

Guj. State Petronet - Quarterly Results
8th Aug 2024, 17:35 PM

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.

Feedback