Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Steel & Iron Products

Rating :
62/99

BSE: 532726 | NSE: GALLANTT

66.75
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  69.50
  •  69.50
  •  66.40
  •  68.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  35667
  •  24.13
  •  88.00
  •  32.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 542.01
  • 5.21
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 648.81
  • N/A
  • 0.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.24%
  • 22.88%
  • 9.48%
  • FII
  • DII
  • Others
  • 0.08%
  • 0.00%
  • 0.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.58
  • 10.30
  • -1.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.70
  • 16.53
  • -2.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.60
  • 16.34
  • -7.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.58
  • 7.13
  • 6.57

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.58
  • 0.67
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 6.39
  • 6.53

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
391.49
217.83
79.72%
344.60
127.15
171.02%
355.24
207.42
71.27%
306.83
224.13
36.90%
Expenses
380.01
203.77
86.49%
307.77
122.47
151.30%
303.80
193.50
57.00%
266.00
216.89
22.64%
EBITDA
11.48
14.07
-18.41%
36.83
4.68
686.97%
51.44
13.92
269.54%
40.83
7.24
463.95%
EBIDTM
2.93%
6.46%
10.69%
3.68%
14.48%
6.71%
13.31%
3.23%
Other Income
4.16
0.93
347.31%
2.49
0.04
6,125.00%
0.15
0.24
-37.50%
1.19
0.24
395.83%
Interest
2.21
3.88
-43.04%
2.30
1.03
123.30%
2.05
0.64
220.31%
2.74
2.50
9.60%
Depreciation
6.47
3.47
86.46%
6.58
3.33
97.60%
5.32
3.48
52.87%
3.53
3.52
0.28%
PBT
6.96
7.64
-8.90%
30.44
0.36
8,355.56%
44.22
10.04
340.44%
35.76
1.45
2,366.21%
Tax
2.23
3.39
-34.22%
10.59
0.52
1,936.54%
15.16
11.46
32.29%
12.12
1.08
1,022.22%
PAT
4.73
4.25
11.29%
19.85
-0.16
-
29.05
-1.42
-
23.64
0.37
6,289.19%
PATM
1.21%
1.95%
5.76%
-0.13%
8.18%
-0.68%
7.70%
0.17%
EPS
0.84
0.85
-1.18%
3.27
0.50
554.00%
4.67
0.91
413.19%
3.99
0.13
2,969.23%

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
1,398.16
1,007.05
865.05
1,063.79
821.88
616.73
670.47
721.67
Net Sales Growth
80.05%
16.42%
-18.68%
29.43%
33.26%
-8.02%
-7.09%
 
Cost Of Goods Sold
1,092.22
757.52
703.65
794.69
616.81
470.75
508.90
564.48
Gross Profit
305.94
249.53
161.39
269.09
205.08
145.98
161.57
157.18
GP Margin
21.88%
24.78%
18.66%
25.30%
24.95%
23.67%
24.10%
21.78%
Total Expenditure
1,257.58
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
140.58
111.02
32.28
124.68
86.10
51.66
64.88
63.63
EBITDA Margin
10.05%
11.02%
3.73%
11.72%
10.48%
8.38%
9.68%
8.82%
Other Income
7.99
2.31
1.14
5.40
4.76
1.25
3.53
1.72
Interest
9.30
9.71
6.38
5.99
6.56
6.28
7.04
11.70
Depreciation
21.90
15.65
14.15
14.09
14.97
16.85
17.55
16.86
PBT
117.38
87.98
12.89
110.00
69.34
29.78
43.82
36.78
Tax
40.10
31.19
5.41
38.37
20.00
3.14
2.24
2.83
Tax Rate
34.16%
35.45%
41.97%
34.88%
28.84%
10.54%
5.11%
7.69%
PAT
77.27
56.79
7.48
71.63
49.33
26.64
41.58
33.95
PAT before Minority Interest
77.27
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
0.00
PAT Margin
5.53%
5.64%
0.86%
6.73%
6.00%
4.32%
6.20%
4.70%
PAT Growth
2,441.78%
659.22%
-89.56%
45.21%
85.17%
-35.93%
22.47%
 
EPS
9.50
6.99
0.92
8.81
6.07
3.28
5.11
4.18

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
-41.80
-113.57
-100.83
-17.59
99.65
-22.81
Net Investments
0.00
0.06
0.00
-0.06
0.00
0.00
Others
-32.85
-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
15.11
11.73
18.49
24.90
8.17
1.40
0.38
Cash Conversion Cycle
47.04
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

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.