Nifty
:
24834.85
Sensex
:
81332.72
428.75 (1.76%)
1292.92 (1.62%)
Nifty
Sensex
:
:
24834.85
81332.72
428.75 (1.76%)
1292.92 (1.62%)

Gallantt Ispat Ltd.

Steel & Iron Products

Rating :
66/99

BSE: 532726 | NSE: GALLANTT

NSE BSE
346.90
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  361.85
  •  361.85
  •  339.90
  •  357.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  70388
  •  242.13
  •  384.00
  •  78.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,765.63
  • 34.46
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,215.23
  • 0.31%
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 68.93%
  • 19.47%
  • 11.34%
  • FII
  • DII
  • Others
  • 0.16%
  • 0.00%
  • 0.10%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.67
  • 10.30
  • -1.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.69
  • 16.53
  • -2.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.06
  • 16.34
  • -7.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.63
  • 11.50
  • 13.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.72
  • 0.65
  • 0.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.60
  • 8.58
  • 9.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,177.39
1,094.39
7.58%
1,062.66
1,006.24
5.61%
949.87
931.31
1.99%
1,036.17
1,021.04
1.48%
Expenses
993.85
970.27
2.43%
956.13
920.68
3.85%
863.43
853.00
1.22%
965.52
948.66
1.78%
EBITDA
183.54
124.12
47.87%
106.53
85.56
24.51%
86.44
78.31
10.38%
70.65
72.37
-2.38%
EBIDTM
15.59%
11.34%
10.03%
8.50%
9.10%
8.41%
6.82%
7.09%
Other Income
3.37
1.09
209.17%
1.16
0.65
78.46%
2.06
4.44
-53.60%
1.29
0.82
57.32%
Interest
7.55
8.50
-11.18%
7.88
7.66
2.87%
6.55
7.33
-10.64%
6.22
3.72
67.20%
Depreciation
34.09
25.06
36.03%
29.28
25.40
15.28%
27.58
24.95
10.54%
24.58
24.85
-1.09%
PBT
145.27
91.65
58.51%
70.53
53.15
32.70%
54.37
50.46
7.75%
41.14
44.62
-7.80%
Tax
49.88
23.73
110.20%
18.55
32.24
-42.46%
7.12
22.93
-68.95%
10.43
20.08
-48.06%
PAT
95.39
67.92
40.44%
51.98
20.91
148.59%
47.26
27.54
71.60%
30.71
24.54
25.14%
PATM
8.10%
6.21%
4.89%
2.08%
4.98%
2.96%
2.96%
2.40%
EPS
3.95
2.81
40.57%
2.15
0.87
147.13%
1.96
1.14
71.93%
1.27
1.02
24.51%

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
4,226.09
1,007.05
865.05
1,063.79
821.88
616.73
670.47
721.67
Net Sales Growth
4.27%
16.42%
-18.68%
29.43%
33.26%
-8.02%
-7.09%
 
Cost Of Goods Sold
3,338.02
757.52
703.65
794.69
616.81
470.75
508.90
564.48
Gross Profit
888.07
249.53
161.39
269.09
205.08
145.98
161.57
157.18
GP Margin
21.01%
24.78%
18.66%
25.30%
24.95%
23.67%
24.10%
21.78%
Total Expenditure
3,778.93
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
447.16
111.02
32.28
124.68
86.10
51.66
64.88
63.63
EBITDA Margin
10.58%
11.02%
3.73%
11.72%
10.48%
8.38%
9.68%
8.82%
Other Income
7.88
2.31
1.14
5.40
4.76
1.25
3.53
1.72
Interest
28.20
9.71
6.38
5.99
6.56
6.28
7.04
11.70
Depreciation
115.53
15.65
14.15
14.09
14.97
16.85
17.55
16.86
PBT
311.31
87.98
12.89
110.00
69.34
29.78
43.82
36.78
Tax
85.98
31.19
5.41
38.37
20.00
3.14
2.24
2.83
Tax Rate
27.62%
35.45%
41.97%
34.88%
28.84%
10.54%
5.11%
7.69%
PAT
225.34
56.79
7.48
71.63
49.33
26.64
41.58
33.95
PAT before Minority Interest
225.34
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
5.33%
5.64%
0.86%
6.73%
6.00%
4.32%
6.20%
4.70%
PAT Growth
59.92%
659.22%
-89.56%
45.21%
85.17%
-35.93%
22.47%
 
EPS
9.34
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 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Gallantt Ispat declared as successful ‘Preferred Bidder’ for Todupura lron Ore Block
    18th Jun 2024, 12:58 PM

    The Company has submitted and offered the Highest Final Price Offer of 175.05% to become a Successful ‘Preferred Bidder’

    Read More
  • Gallantt Ispat - Quarterly Results
    2nd May 2024, 11:05 AM

    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.