Nifty
Sensex
:
:
14677.80
48732.55
-18.70 (-0.13%)
41.75 (0.09%)

Mining & Minerals

Rating :
55/99

BSE: 532181 | NSE: GMDCLTD

72.50
14-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  77.40
  •  78.85
  •  71.50
  •  76.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5027013
  •  3722.66
  •  83.35
  •  34.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,303.91
  • 12.39
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,207.66
  • 2.76%
  • 0.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 1.45%
  • 17.12%
  • FII
  • DII
  • Others
  • 1.29%
  • 2.53%
  • 3.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 5.23
  • -9.48

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -11.90
  • -8.70
  • -19.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -6.00
  • -1.54
  • -22.11

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.88
  • 9.86
  • 8.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.90
  • 0.71
  • 0.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.57
  • 6.06
  • 4.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
329.26
339.66
-3.06%
204.06
264.42
-22.83%
240.11
504.85
-52.44%
412.02
530.50
-22.33%
Expenses
367.84
327.44
12.34%
206.01
237.73
-13.34%
241.13
391.74
-38.45%
380.56
362.51
4.98%
EBITDA
-38.57
12.22
-
-1.95
26.69
-
-1.02
113.12
-
31.46
168.00
-81.27%
EBIDTM
-11.72%
3.60%
-0.96%
10.09%
-0.43%
22.41%
7.63%
31.67%
Other Income
40.61
39.87
1.86%
33.73
39.96
-15.59%
36.04
35.03
2.88%
55.74
40.08
39.07%
Interest
0.49
0.38
28.95%
0.53
0.39
35.90%
0.46
0.39
17.95%
0.73
0.66
10.61%
Depreciation
22.72
22.42
1.34%
21.85
22.14
-1.31%
21.98
23.48
-6.39%
23.54
28.08
-16.17%
PBT
-21.17
29.30
-
9.39
44.12
-78.72%
12.57
124.28
-89.89%
62.92
179.33
-64.91%
Tax
-17.19
1.38
-
-2.40
5.88
-
-123.93
28.57
-
22.50
55.96
-59.79%
PAT
-3.97
27.92
-
11.80
38.25
-69.15%
136.50
95.71
42.62%
40.42
123.37
-67.24%
PATM
-1.21%
8.22%
5.78%
14.46%
56.85%
18.96%
9.81%
23.26%
EPS
-0.09
0.89
-
0.38
1.23
-69.11%
4.28
3.00
42.67%
1.28
3.88
-67.01%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
1,185.45
1,520.95
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
Net Sales Growth
-27.69%
-19.08%
-8.35%
33.47%
30.37%
-18.10%
11.60%
-22.99%
2.70%
14.75%
 
Cost Of Goods Sold
3.94
1.61
-6.32
-2.96
-27.50
3.85
-1.78
-11.48
0.63
3.63
4.02
Gross Profit
1,181.51
1,519.33
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
GP Margin
99.67%
99.89%
100.34%
100.14%
101.79%
99.67%
100.12%
100.89%
99.96%
99.78%
99.72%
Total Expenditure
1,195.54
1,337.74
1,323.58
1,501.70
1,118.24
889.91
917.04
673.71
789.13
870.88
770.54
Power & Fuel Cost
-
17.12
16.46
15.03
21.81
72.13
63.84
52.92
22.62
14.35
20.43
% Of Sales
-
1.13%
0.88%
0.73%
1.42%
6.12%
4.44%
4.10%
1.35%
0.88%
1.44%
Employee Cost
-
144.48
122.37
188.57
104.12
105.80
96.56
89.07
104.40
108.13
151.59
% Of Sales
-
9.50%
6.51%
9.19%
6.78%
8.98%
6.71%
6.91%
6.23%
6.63%
10.67%
Manufacturing Exp.
-
830.29
789.80
827.88
652.24
479.59
608.89
455.89
536.33
612.36
534.10
% Of Sales
-
54.59%
42.02%
40.37%
42.45%
40.69%
42.31%
35.35%
32.03%
37.55%
37.58%
General & Admin Exp.
-
289.16
368.12
434.04
341.63
191.38
113.04
70.23
82.96
82.36
25.18
% Of Sales
-
19.01%
19.58%
21.16%
22.23%
16.24%
7.85%
5.45%
4.95%
5.05%
1.77%
Selling & Distn. Exp.
-
0.68
0.60
0.45
7.30
1.61
10.68
6.46
7.15
5.69
8.35
% Of Sales
-
0.04%
0.03%
0.02%
0.48%
0.14%
0.74%
0.50%
0.43%
0.35%
0.59%
Miscellaneous Exp.
-
54.40
32.55
38.70
18.63
35.56
25.81
10.62
35.04
44.36
8.35
% Of Sales
-
3.58%
1.73%
1.89%
1.21%
3.02%
1.79%
0.82%
2.09%
2.72%
1.89%
EBITDA
-10.08
183.21
556.10
549.23
418.41
288.80
522.23
615.96
885.55
759.82
650.55
EBITDA Margin
-0.85%
12.05%
29.58%
26.78%
27.23%
24.50%
36.28%
47.76%
52.88%
46.59%
45.78%
Other Income
166.12
170.64
144.45
121.32
181.47
154.99
146.27
138.29
155.89
73.59
42.30
Interest
2.21
1.88
1.83
1.63
1.33
1.06
2.36
0.13
0.00
7.45
15.28
Depreciation
90.09
91.58
96.14
119.03
151.26
130.72
138.36
124.57
117.38
108.33
92.96
PBT
63.71
260.39
602.59
549.90
447.30
312.03
527.77
629.54
924.06
717.63
584.61
Tax
-121.02
58.32
168.51
122.32
121.75
93.66
136.04
190.46
302.85
230.87
209.54
Tax Rate
-189.95%
22.40%
43.41%
22.24%
27.22%
30.02%
21.36%
30.25%
33.51%
32.17%
35.84%
PAT
184.75
202.07
219.70
427.58
325.55
218.36
500.90
439.09
600.84
486.80
375.07
PAT before Minority Interest
184.75
202.07
219.70
427.58
325.55
218.36
500.90
439.09
600.84
486.76
375.07
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
PAT Margin
15.58%
13.29%
11.69%
20.85%
21.19%
18.53%
34.80%
34.05%
35.88%
29.85%
26.39%
PAT Growth
-35.23%
-8.02%
-48.62%
31.34%
49.09%
-56.41%
14.08%
-26.92%
23.43%
29.79%
 
EPS
5.81
6.35
6.91
13.45
10.24
6.87
15.75
13.81
18.89
15.31
11.79

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
4,248.12
4,317.29
4,351.14
4,000.57
3,696.30
3,243.13
2,862.25
2,534.95
2,045.69
1,669.77
Share Capital
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
Total Reserves
4,184.52
4,253.69
4,287.54
3,936.97
3,632.70
3,179.53
2,798.65
2,471.35
1,982.09
1,606.17
Non-Current Liabilities
666.12
643.39
627.18
676.31
587.62
1,361.91
730.63
717.38
686.89
444.77
Secured Loans
0.00
0.00
0.00
0.00
0.00
667.88
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.94
0.00
0.00
0.00
52.07
Long Term Provisions
519.16
473.03
438.53
401.09
350.16
239.93
274.33
229.58
225.61
93.32
Current Liabilities
296.59
246.03
411.79
437.27
418.24
354.97
352.86
452.15
482.53
524.06
Trade Payables
136.84
109.71
109.88
97.10
68.46
53.02
64.98
63.46
67.04
64.45
Other Current Liabilities
143.29
125.58
283.57
331.46
343.03
172.07
167.83
271.80
295.19
328.78
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
9.56
0.02
0.02
0.02
0.01
Short Term Provisions
16.47
10.74
18.33
8.71
6.75
120.33
120.03
116.87
120.28
130.82
Total Liabilities
5,210.83
5,206.71
5,390.11
5,114.15
4,702.16
4,960.01
3,945.74
3,704.50
3,215.10
2,638.62
Net Block
1,967.58
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
Gross Block
2,545.16
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
Accumulated Depreciation
577.58
484.45
390.41
272.35
126.97
1,065.07
943.36
876.08
799.65
718.80
Non Current Assets
3,592.19
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
Capital Work in Progress
4.30
0.76
10.67
21.08
30.99
958.07
11.95
24.10
6.30
18.82
Non Current Investment
354.29
520.38
874.90
775.44
643.88
120.85
260.30
182.75
132.63
132.58
Long Term Loans & Adv.
687.05
556.19
605.27
683.89
546.83
776.48
496.70
507.51
303.80
383.68
Other Non Current Assets
578.97
585.89
378.53
236.12
135.15
28.99
16.61
24.21
15.83
15.83
Current Assets
1,618.64
1,503.89
1,466.92
1,441.17
1,625.94
1,304.09
1,297.81
1,185.62
998.75
570.32
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
95.12
98.13
72.43
68.84
43.53
52.23
47.16
39.27
65.40
68.05
Sundry Debtors
142.79
147.48
111.17
119.06
97.44
81.42
51.81
39.83
44.40
25.76
Cash & Bank
96.25
88.67
57.53
51.15
63.80
12.47
41.89
56.86
56.46
35.05
Other Current Assets
1,284.49
23.99
21.53
22.06
1,421.17
1,157.96
1,156.95
1,049.65
832.50
441.47
Short Term Loans & Adv.
1,252.53
1,145.62
1,204.26
1,180.05
1,410.03
1,112.34
1,116.59
1,025.43
812.32
423.35
Net Current Assets
1,322.04
1,257.86
1,055.13
1,003.90
1,207.70
949.12
944.95
733.47
516.22
46.26
Total Assets
5,210.83
5,206.71
5,390.11
5,114.15
4,702.16
4,960.01
3,945.75
3,704.50
3,215.10
2,638.63

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
-7.51
142.42
240.90
452.47
204.26
101.10
286.64
219.97
561.81
388.64
PBT
260.39
388.21
549.90
447.30
312.03
526.70
629.54
903.68
717.63
584.61
Adjustment
-9.30
219.29
-45.16
12.18
14.76
-90.80
22.42
2.69
77.80
96.58
Changes in Working Capital
-100.09
-267.63
-57.88
126.53
36.88
-226.30
-118.00
-354.45
14.08
-108.00
Cash after chg. in Working capital
151.01
339.87
446.86
586.01
363.66
209.59
533.96
551.92
809.50
573.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-158.51
-197.46
-205.96
-133.53
-159.40
-217.65
-247.32
-331.95
-247.70
-184.55
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
109.16
0.00
0.00
0.00
0.00
Cash From Investing Activity
92.04
23.17
-137.53
-350.27
-66.89
-12.88
-190.44
-108.68
-286.95
-256.59
Net Fixed Assets
-24.66
-69.90
-205.03
-372.53
988.99
-47.43
-136.50
-116.69
-308.72
-269.21
Net Investments
168.09
437.94
-180.35
-132.05
-344.66
-38.65
-77.57
-50.12
-0.05
-0.05
Others
-51.39
-344.87
247.85
154.31
-711.22
73.20
23.63
58.13
21.82
12.67
Cash from Financing Activity
-76.67
-134.32
-97.00
-114.85
-114.87
-111.37
-111.18
-110.89
-253.45
-192.77
Net Cash Inflow / Outflow
7.86
31.27
6.38
-12.64
22.50
-23.15
-14.98
0.40
21.41
-60.73
Opening Cash & Equivalents
87.26
56.00
51.15
63.80
41.30
41.85
56.86
56.46
35.05
95.78
Closing Cash & Equivalent
95.12
87.26
57.53
51.15
63.80
18.69
41.89
56.86
56.46
35.05

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
133.59
135.76
136.83
125.80
116.24
101.96
90.01
79.71
64.33
52.51
ROA
3.88%
4.15%
8.14%
6.63%
4.52%
11.25%
11.48%
17.37%
16.63%
13.34%
ROE
4.72%
5.07%
10.24%
8.46%
6.29%
16.41%
16.27%
26.23%
26.20%
24.54%
ROCE
6.12%
9.00%
13.21%
11.66%
8.22%
18.85%
23.33%
39.46%
37.68%
35.22%
Fixed Asset Turnover
0.60
0.76
0.89
0.78
0.52
0.53
0.49
0.67
0.71
0.68
Receivable days
34.71
25.01
20.22
24.82
26.62
16.28
12.44
8.80
7.55
9.56
Inventory Days
23.11
16.50
12.40
12.88
14.25
12.14
11.74
10.93
14.36
17.97
Payable days
41.33
38.96
32.71
32.14
27.96
23.37
32.02
30.12
28.18
26.82
Cash Conversion Cycle
16.49
2.55
-0.09
5.56
12.92
5.05
-7.84
-10.39
-6.27
0.71
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.21
0.00
0.00
0.00
0.08
Interest Cover
139.40
213.36
338.53
337.39
295.70
270.77
4759.44
0.00
97.34
39.25

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.