Nifty
Sensex
:
:
11247.55
38067.93
25.15 (0.22%)
94.71 (0.25%)

Mining & Minerals

Rating :
47/99

BSE: 532181 | NSE: GMDCLTD

42.05
30-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  42.75
  •  42.75
  •  41.95
  •  42.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  197021
  •  83.21
  •  72.50
  •  29.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,348.32
  • 5.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,300.15
  • 4.72%
  • 0.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 2.55%
  • 12.73%
  • FII
  • DII
  • Others
  • 2.74%
  • 5.74%
  • 2.24%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.84
  • 5.48
  • 6.95

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 1.27
  • 5.86

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.39
  • -15.19
  • -12.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.33
  • 10.23
  • 10.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.31
  • 0.31
  • 0.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.02
  • 4.99
  • 4.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
240.11
504.85
-52.44%
412.02
0.00
0
339.66
410.38
-17.23%
264.42
293.97
-10.05%
Expenses
241.13
392.00
-38.49%
380.56
0.00
0
327.44
350.42
-6.56%
237.73
219.38
8.36%
EBITDA
-1.02
112.85
-
31.46
0.00
0
12.22
59.97
-79.62%
26.69
74.59
-64.22%
EBIDTM
-0.43%
22.35%
14.01%
0.00%
3.60%
14.61%
10.09%
25.37%
Other Income
36.04
35.07
2.77%
55.74
0.00
0
39.87
36.79
8.37%
39.96
38.02
5.10%
Interest
0.46
0.39
17.95%
0.73
0.00
0
0.38
0.40
-5.00%
0.39
0.40
-2.50%
Depreciation
21.98
23.48
-6.39%
23.54
0.00
0
22.42
23.13
-3.07%
22.14
17.39
27.31%
PBT
12.57
124.05
-89.87%
62.92
0.00
0
29.30
73.23
-59.99%
44.12
-119.56
-
Tax
-123.93
28.57
-
22.50
0.00
0
1.38
22.50
-93.87%
5.88
20.55
-71.39%
PAT
136.50
95.48
42.96%
40.42
0.00
0
27.92
50.73
-44.96%
38.25
-140.11
-
PATM
56.85%
18.91%
7.11%
0.00%
8.22%
12.36%
14.46%
-47.66%
EPS
4.29
3.00
43.00%
1.27
0.00
0
0.88
1.60
-45.00%
1.20
-4.41
-

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
-
1,879.68
2,050.93
1,536.65
1,178.71
1,439.27
1,289.67
1,674.68
1,630.70
1,421.09
1,065.22
Net Sales Growth
-
-8.35%
33.47%
30.37%
-18.10%
11.60%
-22.99%
2.70%
14.75%
33.41%
 
Cost Of Goods Sold
-
-6.32
-2.96
-27.50
3.85
-1.78
-11.48
0.63
3.63
4.02
-9.60
Gross Profit
-
1,886.00
2,053.89
1,564.15
1,174.87
1,441.05
1,301.14
1,674.05
1,627.07
1,417.08
1,074.82
GP Margin
-
100.34%
100.14%
101.79%
99.67%
100.12%
100.89%
99.96%
99.78%
99.72%
100.90%
Total Expenditure
-
1,323.56
1,501.70
1,118.24
889.91
917.04
673.71
789.13
870.88
770.54
592.59
Power & Fuel Cost
-
16.46
15.03
21.81
72.13
63.84
52.92
22.62
14.35
20.43
106.57
% Of Sales
-
0.88%
0.73%
1.42%
6.12%
4.44%
4.10%
1.35%
0.88%
1.44%
10.00%
Employee Cost
-
122.37
188.57
104.12
105.80
96.56
89.07
104.40
108.13
151.59
108.11
% Of Sales
-
6.51%
9.19%
6.78%
8.98%
6.71%
6.91%
6.23%
6.63%
10.67%
10.15%
Manufacturing Exp.
-
789.86
827.88
652.24
479.59
608.89
455.89
536.33
612.36
534.10
343.21
% Of Sales
-
42.02%
40.37%
42.45%
40.69%
42.31%
35.35%
32.03%
37.55%
37.58%
32.22%
General & Admin Exp.
-
368.03
434.04
341.63
191.38
113.04
70.23
82.96
82.36
25.18
24.52
% Of Sales
-
19.58%
21.16%
22.23%
16.24%
7.85%
5.45%
4.95%
5.05%
1.77%
2.30%
Selling & Distn. Exp.
-
0.60
0.45
7.30
1.61
10.68
6.46
7.15
5.69
8.35
1.77
% Of Sales
-
0.03%
0.02%
0.48%
0.14%
0.74%
0.50%
0.43%
0.35%
0.59%
0.17%
Miscellaneous Exp.
-
32.55
38.70
18.63
35.56
25.81
10.62
35.04
44.36
26.88
1.77
% Of Sales
-
1.73%
1.89%
1.21%
3.02%
1.79%
0.82%
2.09%
2.72%
1.89%
1.69%
EBITDA
-
556.12
549.23
418.41
288.80
522.23
615.96
885.55
759.82
650.55
472.63
EBITDA Margin
-
29.59%
26.78%
27.23%
24.50%
36.28%
47.76%
52.88%
46.59%
45.78%
44.37%
Other Income
-
144.53
121.32
181.47
154.99
146.27
138.29
155.89
73.59
42.30
45.72
Interest
-
1.83
1.63
1.33
1.06
2.36
0.13
0.00
7.45
15.28
26.11
Depreciation
-
96.14
119.03
151.26
130.72
138.36
124.57
117.38
108.33
92.96
86.15
PBT
-
602.69
549.90
447.30
312.03
527.77
629.54
924.06
717.63
584.61
406.08
Tax
-
168.51
122.32
121.75
93.66
136.04
190.46
302.85
230.87
209.54
126.20
Tax Rate
-
43.39%
22.24%
27.22%
30.02%
21.36%
30.25%
33.51%
32.17%
35.84%
31.08%
PAT
-
219.80
427.58
325.55
218.36
500.90
439.09
600.84
486.80
375.07
279.88
PAT before Minority Interest
-
219.80
427.58
325.55
218.36
500.90
439.09
600.84
486.76
375.07
279.88
Minority Interest
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
0.00
PAT Margin
-
11.69%
20.85%
21.19%
18.53%
34.80%
34.05%
35.88%
29.85%
26.39%
26.27%
PAT Growth
-
-48.59%
31.34%
49.09%
-56.41%
14.08%
-26.92%
23.43%
29.79%
34.01%
 
EPS
-
6.91
13.45
10.24
6.87
15.75
13.81
18.89
15.31
11.79
8.80

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
4,317.11
4,351.14
4,000.57
3,696.30
3,243.13
2,862.25
2,534.95
2,045.69
1,669.77
1,405.58
Share Capital
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
Total Reserves
4,253.51
4,287.54
3,936.97
3,632.70
3,179.53
2,798.65
2,471.35
1,982.09
1,606.17
1,341.98
Non-Current Liabilities
643.39
627.18
676.31
587.62
1,361.91
730.63
717.38
686.89
444.77
455.92
Secured Loans
0.00
0.00
0.00
0.00
667.88
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.94
0.00
0.00
0.00
52.07
216.07
Long Term Provisions
473.03
438.53
401.09
350.16
239.93
274.33
229.58
225.61
93.32
0.00
Current Liabilities
246.20
411.79
437.27
418.24
354.97
352.86
452.15
482.53
524.06
1,121.13
Trade Payables
109.60
109.88
97.10
68.46
53.02
64.98
63.46
67.04
64.45
54.64
Other Current Liabilities
125.86
283.57
331.46
343.03
172.07
167.83
271.80
295.19
328.78
146.72
Short Term Borrowings
0.00
0.00
0.00
0.00
9.56
0.02
0.02
0.02
0.01
0.00
Short Term Provisions
10.74
18.33
8.71
6.75
120.33
120.03
116.87
120.28
130.82
919.77
Total Liabilities
5,206.70
5,390.11
5,114.15
4,702.16
4,960.01
3,945.74
3,704.50
3,215.10
2,638.62
2,982.63
Net Block
2,039.59
2,053.82
1,956.44
1,719.38
1,770.87
1,862.38
1,780.24
1,757.78
1,517.39
1,341.43
Gross Block
2,524.05
2,444.23
2,228.79
1,846.35
2,835.94
2,805.74
2,656.32
2,557.43
2,236.19
1,976.08
Accumulated Depreciation
484.45
390.41
272.35
126.97
1,065.07
943.36
876.08
799.65
718.80
634.65
Non Current Assets
3,702.82
3,923.19
3,672.98
3,076.22
3,655.26
2,647.94
2,518.81
2,216.35
2,068.31
1,483.71
Capital Work in Progress
0.76
10.67
21.08
30.99
958.07
11.95
24.10
6.30
18.82
9.72
Non Current Investment
520.38
874.90
775.44
643.88
120.85
260.30
182.75
132.63
132.58
132.56
Long Term Loans & Adv.
556.19
605.27
683.89
546.83
776.48
496.70
507.51
303.80
383.68
0.00
Other Non Current Assets
585.89
378.53
236.12
135.15
28.99
16.61
24.21
15.83
15.83
0.00
Current Assets
1,503.88
1,466.92
1,441.17
1,625.94
1,304.09
1,297.81
1,185.62
998.75
570.32
1,480.90
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
98.13
72.43
68.84
43.53
52.23
47.16
39.27
65.40
68.05
72.51
Sundry Debtors
147.48
111.17
119.06
97.44
81.42
51.81
39.83
44.40
25.76
49.00
Cash & Bank
48.17
57.53
51.15
63.80
12.47
41.89
56.86
56.46
35.05
95.78
Other Current Assets
1,210.10
21.53
22.06
11.14
1,157.96
1,156.95
1,049.65
832.50
441.47
1,263.62
Short Term Loans & Adv.
1,186.12
1,204.26
1,180.05
1,410.03
1,112.34
1,116.59
1,025.43
812.32
423.35
1,259.41
Net Current Assets
1,257.68
1,055.13
1,003.90
1,207.70
949.12
944.95
733.47
516.22
46.26
359.77
Total Assets
5,206.70
5,390.11
5,114.15
4,702.16
4,960.01
3,945.75
3,704.50
3,215.10
2,638.63
2,982.63

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
101.93
240.90
452.47
204.26
101.10
286.64
219.97
561.81
388.64
559.33
PBT
388.31
549.90
447.30
312.03
526.70
629.54
903.68
717.63
584.61
406.08
Adjustment
219.15
-45.16
12.18
14.76
-90.80
22.42
2.69
77.80
96.58
95.68
Changes in Working Capital
-308.08
-57.88
126.53
36.88
-226.30
-118.00
-354.45
14.08
-108.00
178.21
Cash after chg. in Working capital
299.38
446.86
586.01
363.66
209.59
533.96
551.92
809.50
573.19
679.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-197.46
-205.96
-133.53
-159.40
-217.65
-247.32
-331.95
-247.70
-184.55
-120.64
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
109.16
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
23.03
-137.53
-350.27
-66.89
-12.88
-190.44
-108.68
-286.95
-256.59
-189.54
Net Fixed Assets
-69.90
-205.03
-372.53
988.99
-47.43
-136.50
-116.69
-308.72
-269.21
Net Investments
437.94
-180.35
-132.05
-344.66
-38.65
-77.57
-50.12
-0.05
-0.05
Others
-345.01
247.85
154.31
-711.22
73.20
23.63
58.13
21.82
12.67
Cash from Financing Activity
-134.32
-97.00
-114.85
-114.87
-111.37
-111.18
-110.89
-253.45
-192.77
-368.64
Net Cash Inflow / Outflow
-9.36
6.38
-12.64
22.50
-23.15
-14.98
0.40
21.41
-60.73
1.15
Opening Cash & Equivalents
57.53
51.15
63.80
41.30
41.85
56.86
56.46
35.05
95.78
94.63
Closing Cash & Equivalent
48.17
57.53
51.15
63.80
18.69
41.89
56.86
56.46
35.05
95.78

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.)
135.76
136.83
125.80
116.24
101.96
90.01
79.71
64.33
52.51
43.63
ROA
4.15%
8.14%
6.63%
4.52%
11.25%
11.48%
17.37%
16.63%
13.34%
9.38%
ROE
5.07%
10.24%
8.46%
6.29%
16.41%
16.27%
26.23%
26.20%
24.54%
20.17%
ROCE
9.00%
13.21%
11.66%
8.22%
18.85%
23.33%
39.46%
37.68%
35.22%
26.95%
Fixed Asset Turnover
0.76
0.89
0.78
0.52
0.53
0.49
0.67
0.71
0.68
0.54
Receivable days
25.01
20.22
24.82
26.62
16.28
12.44
8.80
7.55
9.56
16.78
Inventory Days
16.50
12.40
12.88
14.25
12.14
11.74
10.93
14.36
17.97
24.83
Payable days
38.93
32.71
32.14
27.96
23.37
32.02
30.12
28.18
26.82
30.74
Cash Conversion Cycle
2.58
-0.09
5.56
12.92
5.05
-7.84
-10.39
-6.27
0.71
10.86
Total Debt/Equity
0.00
0.00
0.00
0.00
0.21
0.00
0.00
0.00
0.08
0.16
Interest Cover
213.41
338.53
337.39
295.70
270.77
4759.44
0.00
97.34
39.25
16.55

News Update:


  • GMDC - Quarterly Results
    26th Aug 2020, 17:10 PM

    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.