Nifty
Sensex
:
:
10781.15
36324.91
-59.50 (-0.55%)
-238.97 (-0.65%)

Engineering - Construction

Rating :
52/99

BSE: 532767 | NSE: GAYAPROJ

112.95
18-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  117.55
  •  117.55
  •  112.10
  •  114.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  7590
  •  8.60
  •  205.00
  •  101.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,106.92
  • 9.79
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,991.27
  • N/A
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.95%
  • 7.81%
  • 2.54%
  • FII
  • DII
  • Others
  • 8.97%
  • 3.35%
  • 32.38%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.71
  • 16.68
  • 17.86

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.60
  • 21.29
  • 11.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.73
  • 57.07
  • 44.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.57
  • 31.23
  • 25.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.68
  • 2.47
  • 2.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.44
  • 12.00
  • 11.88

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
984.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
831.37
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
152.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
15.52%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
1.63
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
70.50
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
19.23
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
64.61
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
16.03
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
48.58
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
4.94%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
-
3,463.15
2,912.31
2,115.35
1,726.24
1,500.77
1,594.02
1,971.34
2,199.59
1,206.13
1,274.51
Net Sales Growth
-
18.91%
37.68%
22.54%
15.02%
-5.85%
-19.14%
-10.38%
82.37%
-5.37%
 
Cost Of Goods Sold
-
888.12
958.28
623.94
907.43
471.19
429.22
238.69
279.43
165.99
280.42
Gross Profit
-
2,575.03
1,954.03
1,491.41
818.81
1,029.59
1,164.80
1,732.65
1,920.16
1,040.14
994.08
GP Margin
-
74.36%
67.10%
70.50%
47.43%
68.60%
73.07%
87.89%
87.30%
86.24%
78.00%
Total Expenditure
-
2,919.29
2,588.43
1,792.35
1,519.48
1,159.10
1,263.16
1,566.18
1,887.72
988.02
1,124.64
Power & Fuel Cost
-
2.33
1.35
1.90
1.41
1.30
1.51
1.51
1.22
0.63
70.66
% Of Sales
-
0.07%
0.05%
0.09%
0.08%
0.09%
0.09%
0.08%
0.06%
0.05%
5.54%
Employee Cost
-
119.71
95.50
53.27
24.37
24.97
27.31
29.97
31.01
19.27
26.70
% Of Sales
-
3.46%
3.28%
2.52%
1.41%
1.66%
1.71%
1.52%
1.41%
1.60%
2.09%
Manufacturing Exp.
-
1,801.82
1,277.39
979.24
520.17
589.20
653.73
1,182.51
1,419.75
760.51
697.42
% Of Sales
-
52.03%
43.86%
46.29%
30.13%
39.26%
41.01%
59.99%
64.55%
63.05%
54.72%
General & Admin Exp.
-
73.88
85.16
125.64
60.67
62.41
73.23
74.58
70.48
39.56
24.34
% Of Sales
-
2.13%
2.92%
5.94%
3.51%
4.16%
4.59%
3.78%
3.20%
3.28%
1.91%
Selling & Distn. Exp.
-
0.82
1.01
0.64
0.47
0.30
1.08
0.47
1.23
0.21
22.62
% Of Sales
-
0.02%
0.03%
0.03%
0.03%
0.02%
0.07%
0.02%
0.06%
0.02%
1.77%
Miscellaneous Exp.
-
32.62
169.74
7.72
4.95
9.74
77.09
38.46
84.59
1.87
22.62
% Of Sales
-
0.94%
5.83%
0.36%
0.29%
0.65%
4.84%
1.95%
3.85%
0.16%
0.19%
EBITDA
-
543.86
323.88
323.00
206.76
341.67
330.86
405.16
311.87
218.11
149.87
EBITDA Margin
-
15.70%
11.12%
15.27%
11.98%
22.77%
20.76%
20.55%
14.18%
18.08%
11.76%
Other Income
-
40.70
46.09
81.69
74.61
56.33
45.81
8.55
6.35
9.94
6.47
Interest
-
316.04
295.20
308.03
240.79
313.76
308.49
270.45
220.72
117.30
55.54
Depreciation
-
65.91
54.67
43.16
43.74
119.71
111.09
111.73
82.09
62.32
20.06
PBT
-
202.61
20.10
53.51
-3.15
-35.47
-42.91
31.51
15.41
48.42
80.74
Tax
-
24.94
-5.55
23.65
11.67
12.06
34.65
38.43
23.55
30.85
25.41
Tax Rate
-
12.31%
-27.61%
62.04%
-455.86%
-34.00%
-80.75%
121.96%
152.82%
63.71%
31.47%
PAT
-
177.67
25.64
14.47
5.00
-31.69
-64.96
9.54
5.57
32.32
55.46
PAT before Minority Interest
-
177.67
25.64
14.47
-14.22
-47.53
-77.55
-6.92
-8.14
17.57
55.33
Minority Interest
-
0.00
0.00
0.00
19.22
15.84
12.59
16.46
13.71
14.75
0.13
PAT Margin
-
5.13%
0.88%
0.68%
0.29%
-2.11%
-4.08%
0.48%
0.25%
2.68%
4.35%
PAT Growth
-
592.94%
77.19%
189.40%
-
-
-
71.27%
-82.77%
-41.72%
 
Unadjusted EPS
-
8.55
-1.10
-0.02
-1.62
-10.49
-21.49
3.71
4.58
27.86
47.98

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
1,166.12
1,010.20
511.45
549.89
731.57
637.39
667.80
603.86
466.34
353.54
Share Capital
37.44
37.44
35.45
35.45
30.23
30.23
30.23
23.97
11.99
11.10
Total Reserves
1,128.68
972.76
476.00
514.44
701.35
607.16
637.57
579.89
454.35
338.52
Non-Current Liabilities
2,534.53
2,193.12
1,934.60
3,679.24
3,746.85
6,782.15
6,766.56
4,381.39
2,557.34
1,734.67
Secured Loans
882.37
993.64
962.89
2,717.00
2,799.55
5,542.78
3,914.85
3,505.06
1,978.07
1,409.09
Unsecured Loans
149.00
153.89
14.81
11.05
216.33
90.39
1,522.58
294.07
130.40
309.31
Long Term Provisions
4.82
5.20
9.78
9.10
80.58
27.45
53.55
32.31
18.50
0.00
Current Liabilities
2,369.90
2,057.46
1,997.02
1,669.28
1,840.94
5,368.78
2,332.96
1,769.55
1,391.63
489.45
Trade Payables
1,050.76
804.27
660.79
432.12
399.35
921.71
595.85
459.93
235.10
232.34
Other Current Liabilities
365.86
291.97
376.53
291.56
569.05
3,369.31
782.03
453.23
330.93
249.02
Short Term Borrowings
949.87
959.09
959.61
945.51
853.95
1,021.66
942.78
844.92
809.52
0.00
Short Term Provisions
3.42
2.13
0.10
0.09
18.59
56.10
12.30
11.47
16.09
8.09
Total Liabilities
6,070.55
5,260.78
4,443.07
5,880.18
6,349.72
13,206.81
10,158.39
7,141.22
4,815.07
2,701.37
Net Block
460.81
419.38
393.67
1,127.36
1,340.28
1,700.08
1,711.63
1,542.22
1,077.48
303.48
Gross Block
849.64
742.40
663.79
1,372.69
1,943.23
2,187.73
2,092.40
1,808.84
1,268.22
437.87
Accumulated Depreciation
388.84
323.03
270.12
245.33
602.96
487.65
380.77
266.63
190.74
134.39
Non Current Assets
2,016.87
2,008.89
1,934.12
3,792.67
4,403.10
10,538.00
7,495.54
4,699.59
2,744.56
1,386.69
Capital Work in Progress
7.03
6.45
30.47
1,310.28
1,480.68
7,933.11
4,969.54
2,199.62
1,278.64
1,076.16
Non Current Investment
1,171.89
1,197.51
977.94
764.38
738.63
255.97
357.58
358.22
32.96
7.05
Long Term Loans & Adv.
377.15
364.29
510.79
537.62
525.00
471.45
327.43
589.23
348.52
0.00
Other Non Current Assets
0.00
21.26
21.26
53.03
318.51
177.38
129.35
10.31
6.96
0.00
Current Assets
4,053.69
3,251.88
2,508.95
2,087.52
1,946.62
2,668.82
2,662.84
2,422.38
2,070.52
1,314.63
Current Investments
0.00
0.00
0.00
94.52
0.77
3.53
0.45
3.87
0.90
0.00
Inventories
357.41
292.96
360.05
154.88
242.02
237.53
436.50
147.04
64.25
69.33
Sundry Debtors
1,393.00
1,133.71
754.65
562.43
591.76
850.59
679.26
598.42
403.53
297.10
Cash & Bank
333.32
247.36
197.04
224.41
250.84
686.66
394.42
801.72
939.46
313.08
Other Current Assets
1,969.96
389.17
83.36
19.86
861.24
890.51
1,152.21
871.34
662.37
635.12
Short Term Loans & Adv.
1,117.14
1,188.67
1,113.86
1,031.41
753.95
628.59
875.70
771.27
609.51
406.82
Net Current Assets
1,683.78
1,194.42
511.93
418.24
105.68
-2,699.96
329.88
652.83
678.88
825.18
Total Assets
6,070.56
5,260.77
4,443.07
5,880.19
6,349.72
13,206.82
10,158.38
7,141.21
4,815.08
2,701.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
515.61
180.18
234.15
469.72
-23.54
600.39
1,245.61
-155.39
134.08
-44.06
PBT
202.60
20.10
53.51
-3.15
-35.47
-42.91
31.51
15.41
48.42
80.74
Adjustment
349.26
413.53
267.91
177.18
402.08
470.83
433.82
381.56
170.36
75.61
Changes in Working Capital
-10.47
-214.66
-47.81
313.36
-375.70
208.42
812.34
-532.38
-57.79
-167.65
Cash after chg. in Working capital
541.39
218.97
273.61
487.40
-9.09
636.34
1,277.67
-135.41
160.99
-11.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.78
-38.80
-39.45
-17.68
-14.44
-35.94
-32.06
-19.98
-26.91
-28.47
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-120.20
-13.62
-34.36
-663.19
-900.28
-3,034.49
-3,069.20
-1,796.16
-1,056.36
-478.69
Net Fixed Assets
-107.64
-54.52
-131.28
-10.16
-2.74
3.07
-4.51
-87.73
-69.82
-25.51
Net Investments
8.05
39.23
126.09
-234.72
0.01
-179.23
-144.78
-227.05
-268.10
0.00
Others
-20.61
1.67
-29.17
-418.31
-897.55
-2,858.33
-2,919.91
-1,481.38
-718.44
-453.18
Cash from Financing Activity
-324.21
-147.34
-216.62
225.54
488.00
2,726.33
1,416.29
1,813.81
1,548.66
596.71
Net Cash Inflow / Outflow
71.20
19.21
-16.84
32.07
-435.82
292.24
-407.30
-137.74
626.38
73.96
Opening Cash & Equivalents
57.00
37.78
54.62
192.34
686.66
394.42
801.72
939.46
313.08
239.11
Closing Cash & Equivalent
128.20
57.00
37.78
224.41
250.84
686.66
394.42
801.72
939.46
313.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
62.29
53.96
28.85
31.02
48.41
42.17
44.19
48.78
66.41
53.74
ROA
3.14%
0.53%
0.28%
-0.23%
-0.49%
-0.66%
-0.08%
-0.14%
0.47%
2.40%
ROE
16.33%
3.37%
2.73%
-2.22%
-6.94%
-11.88%
-1.10%
-1.55%
4.31%
17.26%
ROCE
15.47%
10.45%
9.77%
5.08%
3.70%
3.08%
4.74%
5.24%
5.98%
7.79%
Fixed Asset Turnover
4.35
4.14
2.08
1.04
0.73
0.74
1.01
1.43
1.41
3.45
Receivable days
133.15
118.33
113.63
122.02
175.40
175.15
118.28
83.13
106.01
71.96
Inventory Days
34.27
40.92
44.43
41.96
58.32
77.17
54.02
17.53
20.21
18.58
Payable days
116.86
111.38
116.45
100.83
198.75
224.71
122.41
69.57
84.04
62.56
Cash Conversion Cycle
50.57
47.88
41.60
63.15
34.96
27.61
49.89
31.09
42.19
27.98
Total Debt/Equity
1.90
2.29
4.30
6.96
5.83
14.79
9.77
8.47
6.45
4.92
Interest Cover
1.64
1.07
1.12
0.99
0.89
0.86
1.12
1.07
1.41
2.45

News Update:


  • Gayatri Projects - Quarterly Results
    14th Aug 2019, 16:41 PM

    Read More
  • Gayatri Projects gets arbitration claim for Nagaland Project
    13th Aug 2019, 11:30 AM

    The company has received award of an arbitration claim worth Rs 9,143 million, in favour of its JV with IL&FS Engineering & Construction company for the Nagaland Project

    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.