Nifty
Sensex
:
:
25377.55
82948.23
-41.00 (-0.16%)
-131.43 (-0.16%)

Gas Transmission/Marketing

Rating :
N/A

BSE: 532702 | NSE: GSPL

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
  • 22,627.70
  • 13.31
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,228.14
  • 1.25%
  • 1.99

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 11.44%
  • 8.67%
  • FII
  • DII
  • Others
  • 15.84%
  • 25.48%
  • 0.94%

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
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
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
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
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
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

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.