Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Steel & Iron Products

Rating :
51/99

BSE: 533265 | NSE: GALLISPAT

20.45
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  21.00
  •  22.25
  •  19.60
  •  19.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4769
  •  0.98
  •  44.00
  •  16.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 559.07
  • 4.85
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 797.23
  • 0.25%
  • 0.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.09%
  • 34.22%
  • 2.45%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.86
  • 16.89
  • 42.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 51.77
  • 29.36
  • 29.34

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.87
  • 44.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.14
  • 33.33
  • 13.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.71
  • 2.95
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.81
  • 19.65
  • 12.77

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
311.36
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
275.32
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
36.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
11.57%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.18
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
2.09
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
5.99
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
28.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
3.06
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
25.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
8.06%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
1,229.27
575.45
424.71
579.65
563.38
Net Sales Growth
-
113.62%
35.49%
-26.73%
2.89%
 
Cost Of Goods Sold
-
945.48
414.68
299.68
445.86
436.57
Gross Profit
-
283.79
160.77
125.03
133.79
126.81
GP Margin
-
23.09%
27.94%
29.44%
23.08%
22.51%
Total Expenditure
-
1,041.20
483.28
372.77
526.62
511.47
Power & Fuel Cost
-
8.20
23.96
34.92
43.67
30.47
% Of Sales
-
0.67%
4.16%
8.22%
7.53%
5.41%
Employee Cost
-
26.33
13.43
9.99
6.91
6.79
% Of Sales
-
2.14%
2.33%
2.35%
1.19%
1.21%
Manufacturing Exp.
-
31.04
20.91
18.90
22.07
29.65
% Of Sales
-
2.53%
3.63%
4.45%
3.81%
5.26%
General & Admin Exp.
-
10.27
6.30
5.90
1.93
1.88
% Of Sales
-
0.84%
1.09%
1.39%
0.33%
0.33%
Selling & Distn. Exp.
-
18.87
3.27
2.84
3.47
2.53
% Of Sales
-
1.54%
0.57%
0.67%
0.60%
0.45%
Miscellaneous Exp.
-
1.02
0.72
0.55
2.72
3.58
% Of Sales
-
0.08%
0.13%
0.13%
0.47%
0.64%
EBITDA
-
188.07
92.17
51.94
53.03
51.91
EBITDA Margin
-
15.30%
16.02%
12.23%
9.15%
9.21%
Other Income
-
2.04
1.59
0.48
1.19
2.72
Interest
-
9.68
8.57
4.24
8.45
9.61
Depreciation
-
25.90
18.37
13.69
13.95
14.60
PBT
-
154.54
66.82
34.48
31.82
30.43
Tax
-
36.09
13.20
1.26
2.65
3.07
Tax Rate
-
21.70%
19.75%
2.82%
8.34%
10.17%
PAT
-
130.22
53.62
43.38
29.14
27.11
PAT before Minority Interest
-
130.22
53.62
43.38
29.14
27.11
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
10.59%
9.32%
10.21%
5.03%
4.81%
PAT Growth
-
142.86%
23.61%
48.87%
7.49%
 
Unadjusted EPS
-
5.80
27.47
19.94
10.13
9.60

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
954.97
759.03
491.80
371.84
326.74
Share Capital
28.24
28.24
28.24
28.24
29.27
Total Reserves
926.74
730.79
463.56
343.61
298.51
Non-Current Liabilities
117.35
121.38
109.77
115.46
98.80
Secured Loans
20.16
24.58
0.00
0.00
4.50
Unsecured Loans
95.69
94.92
93.39
2.50
0.00
Long Term Provisions
0.71
0.18
0.33
0.00
0.00
Current Liabilities
154.60
207.10
201.81
183.50
170.48
Trade Payables
6.01
61.25
8.04
14.04
15.07
Other Current Liabilities
22.94
32.01
148.54
80.67
95.53
Short Term Borrowings
125.66
113.83
45.03
88.67
55.99
Short Term Provisions
0.00
0.01
0.20
0.12
3.89
Total Liabilities
1,226.92
1,087.51
803.38
670.86
596.02
Net Block
442.91
468.75
237.01
248.39
265.53
Gross Block
595.86
594.75
343.51
336.01
339.68
Accumulated Depreciation
152.96
126.00
106.51
87.61
74.15
Non Current Assets
739.36
647.66
496.04
343.70
313.02
Capital Work in Progress
60.07
11.12
91.35
22.98
7.82
Non Current Investment
233.64
164.54
144.83
58.66
39.30
Long Term Loans & Adv.
2.35
3.25
22.85
13.67
0.37
Other Non Current Assets
0.38
0.00
0.00
0.00
0.00
Current Assets
487.57
439.85
307.34
327.17
283.00
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
131.09
121.66
50.89
54.00
50.82
Sundry Debtors
78.63
51.88
20.19
39.76
44.81
Cash & Bank
3.35
7.62
4.23
7.71
9.47
Other Current Assets
274.49
0.57
1.33
0.55
177.90
Short Term Loans & Adv.
30.30
258.11
230.70
225.14
177.66
Net Current Assets
332.96
232.75
105.54
143.67
112.52
Total Assets
1,226.93
1,087.51
803.38
670.87
596.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
53.47
96.42
190.56
21.10
42.54
PBT
166.31
66.82
44.64
31.79
30.18
Adjustment
34.17
24.93
17.54
22.47
24.63
Changes in Working Capital
-111.13
19.27
137.84
-26.20
-3.90
Cash after chg. in Working capital
89.35
111.02
200.02
28.06
50.91
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.88
-14.60
-9.46
-6.96
-5.84
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
-2.54
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-45.82
-178.49
-151.95
-12.05
-22.32
Net Fixed Assets
-50.06
-171.01
-76.21
-11.15
Net Investments
3.66
1.36
31.60
-40.00
Others
0.58
-8.84
-107.34
39.10
Cash from Financing Activity
-8.14
81.28
-39.02
-10.81
-17.61
Net Cash Inflow / Outflow
-0.48
-0.79
-0.41
-1.76
2.61
Opening Cash & Equivalents
1.36
2.15
2.56
9.47
6.86
Closing Cash & Equivalent
0.88
1.36
2.15
7.71
9.47

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
33.82
26.88
17.42
13.17
11.20
ROA
11.25%
5.67%
5.88%
4.60%
4.55%
ROE
15.19%
8.57%
10.05%
8.33%
8.27%
ROCE
16.05%
9.27%
8.94%
9.47%
10.28%
Fixed Asset Turnover
2.06
1.25
1.37
1.84
1.78
Receivable days
19.38
22.41
23.54
24.85
27.11
Inventory Days
37.52
53.66
41.19
30.80
30.75
Payable days
11.71
24.51
10.82
9.84
10.56
Cash Conversion Cycle
45.19
51.56
53.91
45.80
47.30
Total Debt/Equity
0.25
0.31
0.28
0.25
0.18
Interest Cover
18.18
8.80
11.53
4.76
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.