Nifty
:
17274.30
Sensex
:
58065.47
386.95 (2.29%)
1276.66 (2.25%)
Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Gallantt Ispat Ltd.

Steel & Iron Products

Rating :
50/99

BSE: 532726 | NSE: GALLANTT

NSE BSE
58.70
03-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 58.80
  • 60.20
  • 58.25
  • 58.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27543
  •  16.38
  •  87.85
  •  54.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,412.70
  • 10.45
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,785.88
  • N/A
  • 0.67

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.72%
  • 19.63%
  • 11.53%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 0.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.37
  • 10.30
  • -1.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.38
  • 16.53
  • -2.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.67
  • 16.34
  • -7.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.85
  • 7.98
  • 10.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.74
  • 0.74
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.76
  • 5.91
  • 6.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,021.04
651.52
56.72%
0.00
355.24
-100.00%
455.18
306.83
48.35%
391.49
217.83
79.72%
Expenses
948.66
569.52
66.57%
0.00
303.80
-100.00%
422.74
266.00
58.92%
380.01
203.77
86.49%
EBITDA
72.37
82.01
-11.75%
0.00
51.44
-100.00%
32.43
40.83
-20.57%
11.48
14.07
-18.41%
EBIDTM
7.09%
12.59%
0.00%
14.48%
7.13%
13.31%
2.93%
6.46%
Other Income
0.82
2.90
-71.72%
0.00
0.15
-100.00%
2.93
1.19
146.22%
4.16
0.93
347.31%
Interest
3.72
5.08
-26.77%
0.00
2.05
-100.00%
1.65
2.74
-39.78%
2.21
3.88
-43.04%
Depreciation
24.85
23.44
6.02%
0.00
5.32
-100.00%
6.54
3.53
85.27%
6.47
3.47
86.46%
PBT
44.62
56.39
-20.87%
0.00
44.22
-100.00%
27.18
35.76
-23.99%
6.96
7.64
-8.90%
Tax
20.08
18.51
8.48%
0.00
15.16
-100.00%
10.21
12.12
-15.76%
2.23
3.39
-34.22%
PAT
24.54
37.88
-35.22%
0.00
29.05
-100.00%
16.97
23.64
-28.21%
4.73
4.25
11.29%
PATM
2.40%
5.81%
0.00%
8.18%
3.73%
7.70%
1.21%
1.95%
EPS
1.02
4.66
-78.11%
0.00
4.67
-100.00%
2.70
3.99
-32.33%
0.84
0.85
-1.18%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,007.05
865.05
1,063.79
821.88
616.73
670.47
721.67
Net Sales Growth
-
16.42%
-18.68%
29.43%
33.26%
-8.02%
-7.09%
 
Cost Of Goods Sold
-
757.52
703.65
794.69
616.81
470.75
508.90
564.48
Gross Profit
-
249.53
161.39
269.09
205.08
145.98
161.57
157.18
GP Margin
-
24.78%
18.66%
25.30%
24.95%
23.67%
24.10%
21.78%
Total Expenditure
-
896.03
832.77
939.11
735.78
565.07
605.59
658.04
Power & Fuel Cost
-
31.13
31.52
35.30
25.18
22.80
22.56
21.71
% Of Sales
-
3.09%
3.64%
3.32%
3.06%
3.70%
3.36%
3.01%
Employee Cost
-
33.03
29.21
29.90
25.18
20.23
16.45
14.40
% Of Sales
-
3.28%
3.38%
2.81%
3.06%
3.28%
2.45%
2.00%
Manufacturing Exp.
-
39.84
35.14
42.13
35.45
25.53
31.66
31.90
% Of Sales
-
3.96%
4.06%
3.96%
4.31%
4.14%
4.72%
4.42%
General & Admin Exp.
-
4.71
4.62
4.29
4.85
4.21
1.05
0.88
% Of Sales
-
0.47%
0.53%
0.40%
0.59%
0.68%
0.16%
0.12%
Selling & Distn. Exp.
-
28.43
27.23
30.13
27.53
20.80
20.24
18.55
% Of Sales
-
2.82%
3.15%
2.83%
3.35%
3.37%
3.02%
2.57%
Miscellaneous Exp.
-
1.37
1.40
2.67
0.77
0.74
4.73
6.10
% Of Sales
-
0.14%
0.16%
0.25%
0.09%
0.12%
0.71%
0.85%
EBITDA
-
111.02
32.28
124.68
86.10
51.66
64.88
63.63
EBITDA Margin
-
11.02%
3.73%
11.72%
10.48%
8.38%
9.68%
8.82%
Other Income
-
2.31
1.14
5.40
4.76
1.25
3.53
1.72
Interest
-
9.71
6.38
5.99
6.56
6.28
7.04
11.70
Depreciation
-
15.65
14.15
14.09
14.97
16.85
17.55
16.86
PBT
-
87.98
12.89
110.00
69.34
29.78
43.82
36.78
Tax
-
31.19
5.41
38.37
20.00
3.14
2.24
2.83
Tax Rate
-
35.45%
41.97%
34.88%
28.84%
10.54%
5.11%
7.69%
PAT
-
56.79
7.48
71.63
49.33
26.64
41.58
33.95
PAT before Minority Interest
-
56.79
7.48
71.63
49.33
26.64
41.58
33.95
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
5.64%
0.86%
6.73%
6.00%
4.32%
6.20%
4.70%
PAT Growth
-
659.22%
-89.56%
45.21%
85.17%
-35.93%
22.47%
 
EPS
-
2.35
0.31
2.97
2.04
1.10
1.72
1.41

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
736.93
655.05
635.07
533.27
421.33
370.26
281.50
Share Capital
81.32
81.32
81.32
81.32
81.32
81.32
81.32
Total Reserves
655.61
573.73
553.75
451.94
340.01
288.93
200.18
Non-Current Liabilities
20.85
61.27
0.99
-14.03
-19.31
25.76
23.52
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
56.67
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.33
1.04
0.58
0.28
0.26
0.00
0.00
Current Liabilities
172.27
115.49
81.71
148.98
104.95
95.59
119.32
Trade Payables
37.67
36.70
18.46
78.91
22.03
3.98
0.70
Other Current Liabilities
19.70
40.27
11.26
13.40
8.73
13.24
10.46
Short Term Borrowings
114.06
37.76
51.26
55.67
74.18
62.12
91.09
Short Term Provisions
0.83
0.76
0.73
1.00
0.00
16.24
17.07
Total Liabilities
930.05
831.81
717.77
668.22
506.97
491.61
424.34
Net Block
462.54
197.86
207.93
218.85
230.31
205.48
211.73
Gross Block
527.07
249.98
249.74
247.79
246.09
340.49
330.69
Accumulated Depreciation
64.53
52.12
41.81
28.94
15.78
135.00
118.96
Non Current Assets
719.58
666.58
554.61
426.51
347.69
313.82
259.64
Capital Work in Progress
5.49
240.78
127.48
28.60
12.68
17.93
4.92
Non Current Investment
236.01
211.15
196.20
163.62
100.99
89.77
42.60
Long Term Loans & Adv.
15.54
16.78
22.47
15.01
3.71
0.64
0.39
Other Non Current Assets
0.00
0.00
0.52
0.42
0.00
0.00
0.00
Current Assets
210.47
165.22
163.17
241.71
159.28
177.79
164.70
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
137.15
132.22
110.72
109.79
98.61
79.91
85.66
Sundry Debtors
50.85
22.74
37.57
50.52
34.03
30.35
23.56
Cash & Bank
7.27
4.80
4.12
6.37
2.89
4.61
5.97
Other Current Assets
15.19
0.56
0.67
1.00
23.74
62.90
49.51
Short Term Loans & Adv.
14.41
4.91
10.09
74.03
22.29
62.82
49.33
Net Current Assets
38.20
49.74
81.46
92.72
54.33
82.19
45.39
Total Assets
930.05
831.80
717.78
668.22
506.97
491.61
424.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
91.73
56.79
75.74
121.81
42.46
56.15
69.55
PBT
87.98
12.89
110.00
69.34
29.78
43.82
36.78
Adjustment
48.36
32.85
46.88
28.68
32.67
21.92
28.07
Changes in Working Capital
-28.96
14.76
-57.15
38.15
-13.63
-0.44
12.55
Cash after chg. in Working capital
107.38
60.49
99.73
136.16
48.81
65.30
77.40
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.65
-3.70
-23.99
-14.36
-6.35
-9.15
-7.85
Other Direct Exp. Paid
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
Cash From Investing Activity
-74.65
-121.67
-68.52
-96.51
-51.59
-21.51
-19.57
Net Fixed Assets
-1,307.41
-113.57
-100.83
-17.59
99.65
-22.81
Net Investments
-17.56
0.06
0.00
-0.06
0.00
0.00
Others
1,250.32
-8.16
32.31
-78.86
-151.24
1.30
Cash from Financing Activity
-16.55
64.58
-10.20
-23.20
7.16
-36.01
-48.03
Net Cash Inflow / Outflow
0.52
-0.29
-2.97
2.10
-1.96
-1.36
1.95
Opening Cash & Equivalents
1.28
1.57
4.55
2.45
4.41
5.97
4.02
Closing Cash & Equivalent
1.80
1.28
1.57
4.55
2.45
4.61
5.97

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
90.62
80.55
78.09
65.57
51.81
45.53
34.62
ROA
6.45%
0.97%
10.34%
8.40%
5.34%
9.08%
8.00%
ROE
8.16%
1.16%
12.26%
10.34%
6.73%
12.76%
12.06%
ROCE
12.00%
2.63%
18.19%
14.00%
7.77%
12.64%
13.01%
Fixed Asset Turnover
2.59
3.46
4.28
3.42
2.36
2.21
2.45
Receivable days
13.34
12.72
15.11
18.25
16.95
13.24
10.62
Inventory Days
48.82
51.25
37.83
44.98
47.00
40.66
38.63
Payable days
17.92
11.73
18.49
24.90
8.17
1.40
0.38
Cash Conversion Cycle
44.24
52.24
34.45
38.32
55.78
52.49
48.87
Total Debt/Equity
0.15
0.19
0.08
0.10
0.18
0.17
0.32
Interest Cover
10.06
3.02
19.36
11.57
5.74
7.22
4.14

Annual Reports:

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

News Update:


  • Gallantt Ispat - Quarterly Results
    10th Aug 2022, 20:54 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.