Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Steel & Iron Products

Rating :
58/99

BSE: 532726 | NSE: GALLANTT

36.95
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  34.65
  •  37.50
  •  34.15
  •  34.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  118486
  •  43.36
  •  40.80
  •  17.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 282.19
  • 14.49
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 400.15
  • N/A
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.23%
  • 23.09%
  • 9.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.23%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.51
  • 5.23
  • 1.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.88
  • -13.03
  • -17.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.59
  • -29.04
  • -46.68

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 6.49
  • 6.47

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.49
  • 0.70
  • 0.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 5.96
  • 6.23

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
217.83
185.51
17.42%
127.15
247.99
-48.73%
207.42
266.43
-22.15%
224.13
263.89
-15.07%
Expenses
203.77
188.91
7.87%
122.47
233.47
-47.54%
193.50
246.26
-21.42%
216.89
245.32
-11.59%
EBITDA
14.07
-3.40
-
4.68
14.51
-67.75%
13.92
20.18
-31.02%
7.24
18.57
-61.01%
EBIDTM
6.46%
-1.83%
3.68%
5.85%
14.01%
14.01%
3.23%
7.04%
Other Income
0.93
0.22
322.73%
0.04
0.44
-90.91%
0.24
2.45
-90.20%
0.24
1.28
-81.25%
Interest
3.88
2.04
90.20%
1.03
1.20
-14.17%
0.64
1.98
-67.68%
2.50
0.80
212.50%
Depreciation
3.47
3.55
-2.25%
3.33
3.60
-7.50%
3.48
3.53
-1.42%
3.52
3.44
2.33%
PBT
7.64
-8.76
-
0.36
10.16
-96.46%
10.04
17.12
-41.36%
1.45
15.62
-90.72%
Tax
3.39
-10.57
-
0.52
3.44
-84.88%
11.46
6.53
75.50%
1.08
5.38
-79.93%
PAT
4.25
1.81
134.81%
-0.16
6.72
-
-1.42
10.59
-
0.37
10.25
-96.39%
PATM
1.95%
0.98%
-0.13%
2.71%
7.11%
7.11%
0.17%
3.88%
EPS
0.52
0.22
136.36%
-0.02
0.83
-
-0.17
1.30
-
0.05
1.26
-96.03%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
776.53
865.05
1,063.79
821.88
616.73
670.47
721.67
Net Sales Growth
-19.43%
-18.68%
29.43%
33.26%
-8.02%
-7.09%
 
Cost Of Goods Sold
5,107.71
703.65
794.69
616.81
470.75
508.90
564.48
Gross Profit
-4,331.18
161.39
269.09
205.08
145.98
161.57
157.18
GP Margin
-557.76%
18.66%
25.30%
24.95%
23.67%
24.10%
21.78%
Total Expenditure
736.63
832.77
939.11
735.78
565.07
605.59
658.04
Power & Fuel Cost
-
31.52
35.30
25.18
22.80
22.56
21.71
% Of Sales
-
3.64%
3.32%
3.06%
3.70%
3.36%
3.01%
Employee Cost
-
29.21
29.90
25.18
20.23
16.45
14.40
% Of Sales
-
3.38%
2.81%
3.06%
3.28%
2.45%
2.00%
Manufacturing Exp.
-
35.14
42.13
35.45
25.53
31.66
31.90
% Of Sales
-
4.06%
3.96%
4.31%
4.14%
4.72%
4.42%
General & Admin Exp.
-
4.62
4.29
4.85
4.21
1.05
0.88
% Of Sales
-
0.53%
0.40%
0.59%
0.68%
0.16%
0.12%
Selling & Distn. Exp.
-
27.23
30.13
27.53
20.80
20.24
18.55
% Of Sales
-
3.15%
2.83%
3.35%
3.37%
3.02%
2.57%
Miscellaneous Exp.
-
1.40
2.67
0.77
0.74
4.73
6.10
% Of Sales
-
0.16%
0.25%
0.09%
0.12%
0.71%
0.85%
EBITDA
39.91
32.28
124.68
86.10
51.66
64.88
63.63
EBITDA Margin
5.14%
3.73%
11.72%
10.48%
8.38%
9.68%
8.82%
Other Income
1.45
1.14
5.40
4.76
1.25
3.53
1.72
Interest
8.05
6.38
5.99
6.56
6.28
7.04
11.70
Depreciation
13.80
14.15
14.09
14.97
16.85
17.55
16.86
PBT
19.49
12.89
110.00
69.34
29.78
43.82
36.78
Tax
16.45
5.41
38.37
20.00
3.14
2.24
2.83
Tax Rate
84.40%
41.97%
34.88%
28.84%
10.54%
5.11%
7.69%
PAT
3.04
7.48
71.63
49.33
26.64
41.58
33.95
PAT before Minority Interest
3.04
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
0.39%
0.86%
6.73%
6.00%
4.32%
6.20%
4.70%
PAT Growth
-89.65%
-89.56%
45.21%
85.17%
-35.93%
22.47%
 
EPS
0.37
0.92
8.81
6.07
3.28
5.11
4.18

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
Total Reserves
573.73
553.75
451.94
340.01
288.93
200.18
Non-Current Liabilities
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
Unsecured Loans
56.67
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
1.04
0.58
0.28
0.26
0.00
0.00
Current Liabilities
115.49
81.71
148.98
104.95
95.59
119.32
Trade Payables
36.70
18.46
78.91
22.03
3.98
0.70
Other Current Liabilities
40.26
11.26
13.40
8.73
13.24
10.46
Short Term Borrowings
37.76
51.26
55.67
74.18
62.12
91.09
Short Term Provisions
0.76
0.73
1.00
0.00
16.24
17.07
Total Liabilities
831.81
717.77
668.22
506.97
491.61
424.34
Net Block
197.86
207.93
218.85
230.31
205.48
211.73
Gross Block
249.98
249.74
247.79
246.09
340.49
330.69
Accumulated Depreciation
52.12
41.81
28.94
15.78
135.00
118.96
Non Current Assets
666.58
554.61
426.51
347.69
313.82
259.64
Capital Work in Progress
240.78
127.48
28.60
12.68
17.93
4.92
Non Current Investment
211.15
196.20
163.62
100.99
89.77
42.60
Long Term Loans & Adv.
16.78
22.47
15.01
3.71
0.64
0.39
Other Non Current Assets
0.00
0.52
0.42
0.00
0.00
0.00
Current Assets
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
Inventories
132.22
110.72
109.79
98.61
79.91
85.66
Sundry Debtors
22.74
37.57
50.52
34.03
30.35
23.56
Cash & Bank
4.80
4.12
6.37
2.89
4.61
5.97
Other Current Assets
5.47
0.67
1.00
1.45
62.90
49.51
Short Term Loans & Adv.
4.91
10.09
74.03
22.29
62.82
49.33
Net Current Assets
49.74
81.46
92.72
54.33
82.19
45.39
Total Assets
831.80
717.78
668.22
506.97
491.61
424.34

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
56.79
75.74
121.81
42.46
56.15
69.55
PBT
12.89
110.00
69.34
29.78
43.82
36.78
Adjustment
32.85
46.88
28.68
32.67
21.92
28.07
Changes in Working Capital
14.76
-57.15
38.15
-13.63
-0.44
12.55
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-121.67
-68.52
-96.51
-51.59
-21.51
-19.57
Net Fixed Assets
-113.57
-100.83
-17.59
99.65
-22.81
Net Investments
0.06
0.00
-0.06
0.00
0.00
Others
-8.16
32.31
-78.86
-151.24
1.30
Cash from Financing Activity
64.58
-10.20
-23.20
7.16
-36.01
-48.03
Net Cash Inflow / Outflow
-0.29
-2.97
2.10
-1.96
-1.36
1.95
Opening Cash & Equivalents
1.57
4.55
2.45
4.41
5.97
4.02
Closing Cash & Equivalent
1.28
1.57
4.55
2.45
4.61
5.97

Financial Ratios

Standalone /

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

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.