Nifty
Sensex
:
:
11729.60
39922.46
-159.80 (-1.34%)
-599.64 (-1.48%)

Engineering - Industrial Equipments

Rating :
76/99

BSE: 505255 | NSE: GMMPFAUDLR

3568.85
28-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  3620.00
  •  3655.55
  •  3551.00
  •  3616.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  32617
  •  1175.38
  •  6900.00
  •  1352.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,291.10
  • 67.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,225.93
  • 0.14%
  • 13.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.95%
  • 3.51%
  • 19.33%
  • FII
  • DII
  • Others
  • 6.61%
  • 7.58%
  • 8.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.73
  • 15.14
  • 13.36

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 20.60
  • 26.02
  • 12.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.35
  • 28.74
  • 18.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.74
  • 37.36
  • 41.99

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 7.19
  • 9.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.51
  • 22.66
  • 28.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
186.25
153.05
21.69%
154.43
150.27
2.77%
131.78
139.13
-5.28%
155.97
131.40
18.70%
Expenses
146.82
122.41
19.94%
126.94
122.68
3.47%
109.31
119.30
-8.37%
125.54
110.58
13.53%
EBITDA
39.43
30.65
28.65%
27.49
27.59
-0.36%
22.47
19.82
13.37%
30.43
20.82
46.16%
EBIDTM
21.17%
20.02%
17.80%
18.36%
14.01%
14.25%
19.51%
15.84%
Other Income
2.01
0.28
617.86%
2.72
1.33
104.51%
0.73
2.44
-70.08%
3.42
-0.16
-
Interest
1.77
1.06
66.98%
1.17
0.60
95.00%
0.90
0.33
172.73%
0.94
0.32
193.75%
Depreciation
6.13
5.10
20.20%
5.97
4.28
39.49%
5.87
2.46
138.62%
5.86
2.98
96.64%
PBT
33.54
24.77
35.41%
23.07
24.04
-4.03%
16.43
19.47
-15.61%
27.05
17.35
55.91%
Tax
6.69
3.98
68.09%
3.88
6.35
-38.90%
4.83
6.17
-21.72%
6.00
5.28
13.64%
PAT
26.85
20.79
29.15%
19.19
17.69
8.48%
11.60
13.30
-12.78%
21.05
12.07
74.40%
PATM
14.42%
13.58%
12.43%
11.77%
7.11%
9.56%
13.50%
9.19%
EPS
18.39
14.24
29.14%
13.15
12.12
8.50%
7.94
9.11
-12.84%
14.42
8.27
74.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
628.43
591.07
502.64
405.70
353.03
292.08
307.63
278.79
212.89
252.44
194.92
Net Sales Growth
9.51%
17.59%
23.89%
14.92%
20.87%
-5.05%
10.34%
30.95%
-15.67%
29.51%
 
Cost Of Goods Sold
4,867.60
254.42
232.91
168.53
149.34
120.67
133.92
115.15
104.38
142.61
102.60
Gross Profit
-4,239.17
336.65
269.73
237.17
203.70
171.41
173.71
163.64
108.52
109.83
92.32
GP Margin
-674.56%
56.96%
53.66%
58.46%
57.70%
58.69%
56.47%
58.70%
50.97%
43.51%
47.36%
Total Expenditure
508.61
479.94
425.89
343.64
305.52
257.11
272.99
245.57
197.55
234.53
177.84
Power & Fuel Cost
-
25.70
22.36
20.08
14.78
16.10
16.81
15.83
12.97
11.15
8.55
% Of Sales
-
4.35%
4.45%
4.95%
4.19%
5.51%
5.46%
5.68%
6.09%
4.42%
4.39%
Employee Cost
-
87.98
72.61
63.52
66.33
56.17
55.55
51.89
41.84
42.02
35.32
% Of Sales
-
14.88%
14.45%
15.66%
18.79%
19.23%
18.06%
18.61%
19.65%
16.65%
18.12%
Manufacturing Exp.
-
70.22
56.67
57.99
47.03
36.58
38.27
38.41
20.25
22.76
17.66
% Of Sales
-
11.88%
11.27%
14.29%
13.32%
12.52%
12.44%
13.78%
9.51%
9.02%
9.06%
General & Admin Exp.
-
17.00
19.66
17.57
14.67
13.99
13.30
10.92
8.62
7.89
6.80
% Of Sales
-
2.88%
3.91%
4.33%
4.16%
4.79%
4.32%
3.92%
4.05%
3.13%
3.49%
Selling & Distn. Exp.
-
13.07
10.26
7.22
5.06
5.00
5.88
4.94
3.18
1.97
2.40
% Of Sales
-
2.21%
2.04%
1.78%
1.43%
1.71%
1.91%
1.77%
1.49%
0.78%
1.23%
Miscellaneous Exp.
-
11.56
11.41
8.73
8.33
8.62
9.26
8.42
6.31
6.14
2.40
% Of Sales
-
1.96%
2.27%
2.15%
2.36%
2.95%
3.01%
3.02%
2.96%
2.43%
2.31%
EBITDA
119.82
111.13
76.75
62.06
47.51
34.97
34.64
33.22
15.34
17.91
17.08
EBITDA Margin
19.07%
18.80%
15.27%
15.30%
13.46%
11.97%
11.26%
11.92%
7.21%
7.09%
8.76%
Other Income
8.88
5.76
8.66
9.42
5.92
3.64
3.89
3.82
6.05
3.71
5.51
Interest
4.78
3.49
1.17
1.03
0.90
0.69
0.52
1.05
0.73
1.17
0.89
Depreciation
23.83
21.11
10.97
9.79
8.23
8.12
9.83
8.89
7.24
6.38
4.26
PBT
100.09
92.29
73.27
60.65
44.29
29.80
28.18
27.09
13.42
14.07
17.44
Tax
21.40
21.16
22.69
17.98
12.94
9.68
9.32
8.02
3.73
4.14
5.31
Tax Rate
21.38%
22.93%
30.97%
29.65%
29.22%
32.48%
33.07%
29.61%
27.79%
29.42%
30.45%
PAT
78.69
71.13
50.58
42.68
31.36
20.11
18.87
19.06
9.69
9.93
12.13
PAT before Minority Interest
78.69
71.13
50.58
42.68
31.36
20.11
18.87
19.06
9.69
9.93
12.13
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
12.52%
12.03%
10.06%
10.52%
8.88%
6.89%
6.13%
6.84%
4.55%
3.93%
6.22%
PAT Growth
23.24%
40.63%
18.51%
36.10%
55.94%
6.57%
-1.00%
96.70%
-2.42%
-18.14%
 
EPS
53.90
48.72
34.64
29.23
21.48
13.77
12.92
13.05
6.64
6.80
8.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
342.93
268.93
227.75
193.82
166.83
150.43
138.97
119.28
114.38
104.53
Share Capital
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
Total Reserves
340.00
266.00
224.83
190.90
163.91
147.51
136.04
116.36
111.46
101.60
Non-Current Liabilities
89.64
19.97
17.10
10.82
4.43
3.90
4.67
5.27
5.78
4.21
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
66.97
15.45
12.57
8.17
0.65
0.00
0.00
0.00
0.00
0.00
Current Liabilities
164.46
175.84
189.57
146.66
84.38
80.03
91.01
71.46
63.05
68.88
Trade Payables
64.15
63.91
60.84
54.61
30.68
35.73
28.54
23.86
23.91
27.06
Other Current Liabilities
84.27
75.44
78.97
56.66
50.21
39.62
58.03
44.85
35.60
35.55
Short Term Borrowings
11.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.37
Short Term Provisions
4.82
36.48
49.75
35.40
3.48
4.69
4.44
2.75
3.54
1.90
Total Liabilities
597.03
464.74
434.42
351.30
255.64
234.36
234.65
196.01
183.21
177.62
Net Block
147.43
77.60
70.84
61.15
53.41
46.50
52.55
54.94
51.87
42.22
Gross Block
191.17
103.10
88.46
69.38
124.93
112.50
110.83
104.95
97.78
81.86
Accumulated Depreciation
43.75
25.50
17.62
8.22
71.52
66.00
58.28
50.01
45.91
39.64
Non Current Assets
207.09
88.62
80.31
65.34
63.99
57.66
59.87
61.39
61.55
53.14
Capital Work in Progress
1.64
4.99
6.78
2.00
4.32
4.82
1.64
0.88
3.84
6.00
Non Current Investment
0.47
0.47
0.88
0.90
0.68
0.68
0.68
0.68
3.44
2.92
Long Term Loans & Adv.
57.50
5.16
1.39
1.29
5.58
5.65
5.00
4.28
2.40
2.00
Other Non Current Assets
0.05
0.40
0.43
0.00
0.00
0.00
0.00
0.61
0.00
0.00
Current Assets
389.94
376.11
354.10
285.97
191.65
176.71
174.77
134.62
121.65
124.47
Current Investments
35.66
47.20
49.69
45.06
13.04
11.04
10.96
10.34
5.05
4.84
Inventories
125.82
115.45
95.64
82.25
70.86
74.26
85.10
61.27
63.98
73.10
Sundry Debtors
74.33
67.20
50.53
69.90
48.68
38.02
43.20
29.04
31.12
32.88
Cash & Bank
76.39
75.80
66.79
31.65
53.63
47.02
29.94
29.09
17.22
7.10
Other Current Assets
77.74
28.05
4.47
12.44
5.45
6.37
5.56
4.87
4.29
6.56
Short Term Loans & Adv.
32.29
42.40
86.97
44.67
2.59
3.22
3.00
2.48
2.28
5.80
Net Current Assets
225.48
200.28
164.53
139.31
107.27
96.67
83.76
63.16
58.61
55.60
Total Assets
597.03
464.73
434.41
351.31
255.64
234.37
234.64
196.01
183.20
177.61

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
26.70
27.04
67.74
22.46
24.66
30.14
6.43
24.46
31.94
28.03
PBT
92.29
73.27
60.65
44.06
29.80
28.18
27.09
13.42
14.07
17.44
Adjustment
35.73
7.49
3.44
5.34
6.37
6.74
8.48
5.82
8.54
2.10
Changes in Working Capital
-77.12
-32.57
18.57
-12.95
-1.96
6.42
-20.98
9.45
11.58
14.40
Cash after chg. in Working capital
50.90
48.19
82.66
36.45
34.20
41.34
14.59
28.68
34.19
33.95
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-24.19
-21.15
-14.93
-13.99
-9.54
-11.20
-8.16
-4.22
-2.25
-5.92
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
-49.70
-8.06
-24.20
-21.45
-17.96
-14.90
-2.03
-12.06
-10.46
-27.57
Net Fixed Assets
-78.33
-11.67
-21.24
47.65
-10.40
-5.30
-2.61
-3.66
-11.16
-9.17
Net Investments
11.54
3.51
-4.61
-32.24
-2.00
-0.08
-0.62
-3.43
-1.26
-16.38
Others
17.09
0.10
1.65
-36.86
-5.56
-9.52
1.20
-4.97
1.96
-2.02
Cash from Financing Activity
-4.64
-9.83
-8.07
-6.25
-6.00
-5.79
-6.82
-4.52
-11.37
-1.82
Net Cash Inflow / Outflow
-27.64
9.15
35.46
-5.25
0.69
9.45
-2.42
7.88
10.12
-1.37
Opening Cash & Equivalents
75.42
66.57
31.10
36.35
34.67
27.12
25.10
17.22
7.10
8.47
Closing Cash & Equivalent
47.77
75.42
66.57
31.10
36.35
34.89
27.12
25.10
17.22
7.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
234.64
184.01
155.83
132.62
114.15
102.93
95.08
81.62
78.26
71.52
ROA
13.40%
11.25%
10.86%
10.33%
8.21%
8.05%
8.85%
5.11%
5.51%
7.27%
ROE
23.25%
20.37%
20.25%
17.39%
12.68%
13.04%
14.76%
8.29%
9.08%
12.23%
ROCE
30.74%
29.98%
29.26%
25.06%
19.22%
19.84%
21.79%
12.11%
13.65%
18.08%
Fixed Asset Turnover
4.03
5.28
5.29
3.89
2.61
2.88
2.71
2.25
2.98
2.66
Receivable days
43.60
42.52
52.62
57.23
51.14
46.04
45.06
48.21
43.68
58.09
Inventory Days
74.33
76.25
77.72
73.90
85.60
90.34
91.32
100.40
93.57
115.39
Payable days
48.79
56.82
62.26
53.51
50.07
45.07
40.00
45.71
40.76
51.04
Cash Conversion Cycle
69.13
61.95
68.07
77.62
86.68
91.31
96.38
102.91
96.49
122.44
Total Debt/Equity
0.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
Interest Cover
27.44
63.52
59.83
50.16
44.31
55.20
26.67
19.43
13.08
20.67

News Update:


  • GMM Pfaudler inaugurates Glass Lined Equipment manufacturing facility at Hyderabad
    7th Oct 2020, 14:32 PM

    This state of the art facility, located at Nacharam Industrial Estate, is spread across an area of 6 acres

    Read More
  • GMM Pfaudler to acquire majority stake in global business of Pfaudler Group
    21st Aug 2020, 10:34 AM

    The consideration for the 54% stake acquired by GMM will be funded by the company through a mix of internal accruals and debt

    Read More
  • GMM Pfaudler - Quarterly Results
    29th Jul 2020, 16:05 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.