Nifty
Sensex
:
:
15811.85
52551.53
12.50 (0.08%)
76.77 (0.15%)

Power Generation/Distribution

Rating :
47/99

BSE: 517300 | NSE: GIPCL

86.95
14-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  88.85
  •  89.00
  •  85.05
  •  88.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  853284
  •  739.93
  •  94.70
  •  63.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,315.89
  • 7.18
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,391.44
  • 3.10%
  • 0.45

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.69%
  • 1.40%
  • 19.69%
  • FII
  • DII
  • Others
  • 1.5%
  • 17.40%
  • 4.32%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.42
  • 0.39
  • 0.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 4.71
  • 0.99

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.29
  • 5.67
  • 0.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.53
  • 6.17
  • 5.40

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.38
  • 0.38
  • 0.38

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.17
  • 3.16
  • 2.55

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBITDA
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PBT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
-
1,407.35
1,353.84
1,310.56
1,352.23
1,214.72
1,376.84
1,416.04
Net Sales Growth
-
3.95%
3.30%
-3.08%
11.32%
-11.77%
-2.77%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
1,407.35
1,353.84
1,310.56
1,352.23
1,214.72
1,376.84
1,416.04
GP Margin
-
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
-
860.23
873.09
881.56
951.04
791.92
906.42
873.60
Power & Fuel Cost
-
36.82
-63.98
-120.57
81.69
91.10
281.83
67.59
% Of Sales
-
2.62%
-4.73%
-9.20%
6.04%
7.50%
20.47%
4.77%
Employee Cost
-
87.57
90.71
73.45
68.22
67.43
60.57
56.15
% Of Sales
-
6.22%
6.70%
5.60%
5.04%
5.55%
4.40%
3.97%
Manufacturing Exp.
-
689.60
792.89
881.49
755.53
600.45
526.78
712.90
% Of Sales
-
49.00%
58.57%
67.26%
55.87%
49.43%
38.26%
50.34%
General & Admin Exp.
-
22.17
24.57
21.95
17.43
12.89
16.21
16.45
% Of Sales
-
1.58%
1.81%
1.67%
1.29%
1.06%
1.18%
1.16%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
24.07
28.91
25.24
28.17
20.06
21.03
20.51
% Of Sales
-
1.71%
2.14%
1.93%
2.08%
1.65%
1.53%
1.45%
EBITDA
-
547.12
480.75
429.00
401.19
422.80
470.42
542.44
EBITDA Margin
-
38.88%
35.51%
32.73%
29.67%
34.81%
34.17%
38.31%
Other Income
-
116.80
51.26
71.05
36.24
43.24
30.85
14.27
Interest
-
50.32
56.85
73.19
75.57
78.00
88.27
105.15
Depreciation
-
167.36
157.66
125.87
112.13
120.03
155.51
158.23
PBT
-
446.25
317.50
300.99
249.73
268.00
257.48
293.33
Tax
-
51.88
72.98
71.74
61.45
123.14
71.51
134.66
Tax Rate
-
16.92%
22.99%
23.83%
24.61%
49.36%
27.77%
38.10%
PAT
-
254.76
244.52
229.25
188.27
126.35
185.98
218.82
PAT before Minority Interest
-
254.76
244.52
229.25
188.27
126.35
185.98
218.82
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
18.10%
18.06%
17.49%
13.92%
10.40%
13.51%
15.45%
PAT Growth
-
4.19%
6.66%
21.77%
49.01%
-32.06%
-15.01%
 
EPS
-
16.84
16.16
15.15
12.44
8.35
12.29
14.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
2,570.74
2,380.69
2,236.11
2,033.37
1,836.60
1,755.81
1,614.08
Share Capital
151.25
151.25
151.25
151.25
151.25
151.25
151.25
Total Reserves
2,419.49
2,229.44
2,084.85
1,882.12
1,685.35
1,604.56
1,462.82
Non-Current Liabilities
822.96
803.27
673.23
697.58
688.83
714.09
792.50
Secured Loans
366.58
361.29
271.46
326.59
431.71
536.83
641.95
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
146.58
127.68
152.02
144.46
29.65
24.25
22.07
Current Liabilities
437.68
523.48
505.02
416.80
476.31
522.47
540.31
Trade Payables
151.83
101.39
103.75
84.72
87.58
83.35
63.99
Other Current Liabilities
219.61
305.32
345.62
286.12
269.25
313.47
318.21
Short Term Borrowings
58.88
106.59
40.74
43.29
69.61
73.56
108.07
Short Term Provisions
7.36
10.18
14.91
2.67
49.87
52.10
50.03
Total Liabilities
3,831.38
3,707.44
3,414.36
3,147.75
3,001.74
2,992.37
2,946.89
Net Block
2,632.35
2,679.56
2,521.94
1,977.34
1,890.27
1,990.57
2,133.29
Gross Block
3,196.33
3,076.24
2,761.63
2,089.47
3,825.80
3,806.35
3,793.91
Accumulated Depreciation
562.25
394.96
237.96
112.13
1,930.45
1,810.70
1,655.54
Non Current Assets
3,163.07
3,168.12
2,985.48
2,509.14
2,291.87
2,287.90
2,334.31
Capital Work in Progress
167.32
6.15
24.46
34.71
98.80
87.40
83.29
Non Current Investment
89.55
249.08
280.32
250.02
206.88
159.71
68.81
Long Term Loans & Adv.
43.49
65.34
90.45
205.24
77.81
48.41
45.30
Other Non Current Assets
230.35
168.00
68.32
41.83
18.12
1.82
3.62
Current Assets
668.31
539.32
428.87
638.60
709.87
704.47
612.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
165.57
151.60
159.80
150.70
147.86
120.11
120.80
Sundry Debtors
214.41
259.98
248.02
265.66
128.44
222.63
171.46
Cash & Bank
262.30
58.90
7.15
193.41
365.97
315.78
275.56
Other Current Assets
26.02
63.45
4.60
22.46
67.60
45.94
44.76
Short Term Loans & Adv.
7.80
5.39
9.30
6.37
48.93
39.34
38.47
Net Current Assets
230.63
15.84
-76.15
221.80
233.56
182.00
72.27
Total Assets
3,831.38
3,707.44
3,414.35
3,147.74
3,001.74
2,992.37
2,946.89

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
581.87
331.02
432.72
231.94
332.88
398.44
407.45
PBT
306.64
317.50
300.99
249.73
249.48
257.48
353.48
Adjustment
344.62
212.59
190.02
181.02
165.84
224.57
257.09
Changes in Working Capital
-19.70
-125.12
-6.83
-146.86
-13.60
-39.75
-137.50
Cash after chg. in Working capital
631.56
404.97
484.18
283.89
401.72
442.31
473.07
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-49.68
-73.96
-51.46
-51.95
-68.84
-43.87
-65.62
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
-231.16
-382.80
-458.78
-177.58
-52.26
-86.32
54.89
Net Fixed Assets
-321.20
-296.30
-661.91
1,800.42
-30.85
-16.55
Net Investments
238.26
-47.24
-30.30
-43.13
-47.18
-90.90
Others
-148.22
-39.26
233.43
-1,934.87
25.77
21.13
Cash from Financing Activity
-142.30
102.51
-161.31
-227.89
-230.44
-271.89
-237.29
Net Cash Inflow / Outflow
208.41
50.73
-187.37
-173.52
50.18
40.23
225.06
Opening Cash & Equivalents
52.19
1.46
188.83
362.36
315.78
275.56
50.50
Closing Cash & Equivalent
260.60
52.19
1.46
188.83
365.97
315.78
275.56

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
169.96
157.40
147.84
134.44
121.43
116.09
106.71
ROA
6.76%
6.87%
6.99%
6.12%
4.22%
6.26%
7.43%
ROE
10.29%
10.59%
10.74%
9.73%
7.03%
11.04%
13.56%
ROCE
11.63%
13.25%
14.50%
13.14%
13.33%
14.00%
18.57%
Fixed Asset Turnover
0.45
0.46
0.54
0.46
0.32
0.36
0.37
Receivable days
61.52
68.48
71.53
53.19
52.74
52.23
44.19
Inventory Days
41.13
41.98
43.24
40.29
40.26
31.93
31.14
Payable days
46.58
37.84
35.37
30.61
35.28
26.02
23.27
Cash Conversion Cycle
56.07
72.61
79.40
62.87
57.72
58.14
52.06
Total Debt/Equity
0.22
0.26
0.19
0.23
0.33
0.41
0.53
Interest Cover
7.09
6.58
5.11
4.30
4.20
3.92
4.36

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.