Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Mining & Minerals

Rating :
61/99

BSE: 532181 | NSE: GMDCLTD

179.30
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 173.85
  • 186.75
  • 171.40
  • 173.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11358041
  •  20465.85
  •  228.40
  •  57.60

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,708.10
  • 14.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,440.94
  • 2.40%
  • 1.20

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.00%
  • 2.46%
  • 16.21%
  • FII
  • DII
  • Others
  • 3.61%
  • 2.16%
  • 1.56%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.05
  • -2.91
  • -10.99

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.17
  • 9.08
  • 8.20

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.67
  • 0.55

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 6.69
  • 7.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,155.37
498.34
131.84%
1,057.28
565.81
86.86%
724.58
329.26
120.06%
451.89
204.06
121.45%
Expenses
714.76
467.58
52.86%
637.33
534.00
19.35%
523.28
367.84
42.26%
425.34
206.01
106.47%
EBITDA
440.61
30.76
1,332.41%
419.95
31.80
1,220.60%
201.30
-38.57
-
26.54
-1.95
-
EBIDTM
38.14%
6.17%
39.72%
5.62%
27.78%
-11.72%
5.87%
-0.96%
Other Income
47.69
34.56
37.99%
39.69
42.56
-6.74%
39.71
40.61
-2.22%
42.83
33.73
26.98%
Interest
0.57
0.51
11.76%
0.56
0.48
16.67%
0.53
0.49
8.16%
0.53
0.53
0.00%
Depreciation
21.45
20.84
2.93%
35.88
27.65
29.76%
21.23
22.72
-6.56%
20.03
21.85
-8.33%
PBT
466.27
43.96
960.67%
423.21
-350.37
-
219.25
-21.17
-
48.81
9.39
419.81%
Tax
121.57
6.84
1,677.34%
247.08
-164.06
-
69.78
-17.19
-
8.05
-2.40
-
PAT
344.70
37.13
828.36%
176.14
-186.31
-
149.47
-3.97
-
40.75
11.80
245.34%
PATM
29.84%
7.45%
16.66%
-32.93%
20.63%
-1.21%
9.02%
5.78%
EPS
10.85
1.19
811.76%
5.57
-5.81
-
4.71
-0.09
-
1.27
0.38
234.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
3,389.12
1,325.59
1,449.15
1,879.68
2,050.93
1,536.65
1,178.71
1,439.27
1,289.67
1,674.68
1,630.70
Net Sales Growth
112.16%
-8.53%
-22.90%
-8.35%
33.47%
30.37%
-18.10%
11.60%
-22.99%
2.70%
 
Cost Of Goods Sold
-4.47
-2.25
1.61
-6.32
-2.96
-27.50
3.85
-1.78
-11.48
0.63
3.63
Gross Profit
3,393.59
1,327.84
1,447.53
1,886.00
2,053.89
1,564.15
1,174.87
1,441.05
1,301.14
1,674.05
1,627.07
GP Margin
100.13%
100.17%
99.89%
100.34%
100.14%
101.79%
99.67%
100.12%
100.89%
99.96%
99.78%
Total Expenditure
2,300.71
1,335.33
1,323.51
1,323.58
1,501.70
1,118.24
889.91
917.04
673.71
789.13
870.88
Power & Fuel Cost
-
18.03
17.12
16.46
15.03
21.81
72.13
63.84
52.92
22.62
14.35
% Of Sales
-
1.36%
1.18%
0.88%
0.73%
1.42%
6.12%
4.44%
4.10%
1.35%
0.88%
Employee Cost
-
130.83
143.80
122.37
188.57
104.12
105.80
96.56
89.07
104.40
108.13
% Of Sales
-
9.87%
9.92%
6.51%
9.19%
6.78%
8.98%
6.71%
6.91%
6.23%
6.63%
Manufacturing Exp.
-
877.64
829.25
789.80
827.88
652.24
479.59
608.89
455.89
536.33
612.36
% Of Sales
-
66.21%
57.22%
42.02%
40.37%
42.45%
40.69%
42.31%
35.35%
32.03%
37.55%
General & Admin Exp.
-
271.43
289.54
368.12
434.04
341.63
191.38
113.04
70.23
82.96
82.36
% Of Sales
-
20.48%
19.98%
19.58%
21.16%
22.23%
16.24%
7.85%
5.45%
4.95%
5.05%
Selling & Distn. Exp.
-
0.15
0.53
0.60
0.45
7.30
1.61
10.68
6.46
7.15
5.69
% Of Sales
-
0.01%
0.04%
0.03%
0.02%
0.48%
0.14%
0.74%
0.50%
0.43%
0.35%
Miscellaneous Exp.
-
39.50
41.65
32.55
38.70
18.63
35.56
25.81
10.62
35.04
5.69
% Of Sales
-
2.98%
2.87%
1.73%
1.89%
1.21%
3.02%
1.79%
0.82%
2.09%
2.72%
EBITDA
1,088.40
-9.74
125.64
556.10
549.23
418.41
288.80
522.23
615.96
885.55
759.82
EBITDA Margin
32.11%
-0.73%
8.67%
29.58%
26.78%
27.23%
24.50%
36.28%
47.76%
52.88%
46.59%
Other Income
169.92
152.94
170.64
144.45
121.32
181.47
154.99
146.27
138.29
155.89
73.59
Interest
2.19
1.96
1.88
1.83
1.63
1.33
1.06
2.36
0.13
0.00
7.45
Depreciation
98.59
94.21
91.58
96.14
119.03
151.26
130.72
138.36
124.57
117.38
108.33
PBT
1,157.54
47.03
202.82
602.59
549.90
447.30
312.03
527.77
629.54
924.06
717.63
Tax
446.48
-307.58
58.32
168.51
122.32
121.75
93.66
136.04
190.46
302.85
230.87
Tax Rate
38.57%
87.99%
28.75%
43.41%
22.24%
27.22%
30.02%
21.36%
30.25%
33.51%
32.17%
PAT
711.06
-41.99
144.50
219.70
427.58
325.55
218.36
500.90
439.09
600.84
486.80
PAT before Minority Interest
711.06
-41.99
144.50
219.70
427.58
325.55
218.36
500.90
439.09
600.84
486.76
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
PAT Margin
20.98%
-3.17%
9.97%
11.69%
20.85%
21.19%
18.53%
34.80%
34.05%
35.88%
29.85%
PAT Growth
603.05%
-
-34.23%
-48.62%
31.34%
49.09%
-56.41%
14.08%
-26.92%
23.43%
 
EPS
22.36
-1.32
4.54
6.91
13.45
10.24
6.87
15.75
13.81
18.89
15.31

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
4,034.84
4,096.05
4,317.29
4,351.14
4,000.57
3,696.30
3,243.13
2,862.25
2,534.95
2,045.69
Share Capital
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
63.60
Total Reserves
3,971.24
4,032.45
4,253.69
4,287.54
3,936.97
3,632.70
3,179.53
2,798.65
2,471.35
1,982.09
Non-Current Liabilities
525.75
664.37
643.39
627.18
676.31
587.62
1,361.91
730.63
717.38
686.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
667.88
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.94
0.00
0.00
0.00
Long Term Provisions
560.34
517.40
473.03
438.53
401.09
350.16
239.93
274.33
229.58
225.61
Current Liabilities
347.65
297.25
246.03
411.79
437.27
418.24
354.97
352.86
452.15
482.53
Trade Payables
174.13
137.19
109.71
109.88
97.10
68.46
53.02
64.98
63.46
67.04
Other Current Liabilities
160.95
143.59
125.58
283.57
331.46
343.03
172.07
167.83
271.80
295.19
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
9.56
0.02
0.02
0.02
Short Term Provisions
12.58
16.47
10.74
18.33
8.71
6.75
120.33
120.03
116.87
120.28
Total Liabilities
4,908.24
5,057.67
5,206.71
5,390.11
5,114.15
4,702.16
4,960.01
3,945.74
3,704.50
3,215.10
Net Block
1,495.50
1,967.60
2,039.59
2,053.82
1,956.44
1,719.38
1,770.87
1,862.38
1,780.24
1,757.78
Gross Block
2,561.71
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
Accumulated Depreciation
669.61
577.56
484.45
390.41
272.35
126.97
1,065.07
943.36
876.08
799.65
Non Current Assets
3,241.83
3,592.20
3,702.82
3,923.19
3,672.98
3,076.22
3,655.26
2,647.94
2,518.81
2,216.35
Capital Work in Progress
5.62
4.30
0.76
10.67
21.08
30.99
958.07
11.95
24.10
6.30
Non Current Investment
388.25
354.29
520.38
874.90
775.44
643.88
120.85
260.30
182.75
132.63
Long Term Loans & Adv.
639.72
687.05
556.19
605.27
683.89
546.83
776.48
496.70
507.51
303.80
Other Non Current Assets
712.73
578.97
585.89
378.53
236.12
135.15
28.99
16.61
24.21
15.83
Current Assets
1,666.42
1,465.46
1,503.89
1,466.92
1,441.17
1,625.94
1,304.09
1,297.81
1,185.62
998.75
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
98.50
95.12
98.13
72.43
68.84
43.53
52.23
47.16
39.27
65.40
Sundry Debtors
141.31
139.53
147.48
111.17
119.06
97.44
81.42
51.81
39.83
44.40
Cash & Bank
267.16
96.70
88.67
57.53
51.15
63.80
12.47
41.89
56.86
56.46
Other Current Assets
1,159.46
33.65
23.99
21.53
1,202.11
1,421.17
1,157.96
1,156.95
1,049.65
832.50
Short Term Loans & Adv.
1,094.74
1,100.46
1,145.62
1,204.26
1,180.05
1,410.03
1,112.34
1,116.59
1,025.43
812.32
Net Current Assets
1,318.77
1,168.21
1,257.86
1,055.13
1,003.90
1,207.70
949.12
944.95
733.47
516.22
Total Assets
4,908.25
5,057.66
5,206.71
5,390.11
5,114.15
4,702.16
4,960.01
3,945.75
3,704.50
3,215.10

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
156.17
0.89
142.42
240.90
452.47
204.26
101.10
286.64
219.97
561.81
PBT
-349.57
202.82
388.21
549.90
447.30
312.03
526.70
629.54
903.68
717.63
Adjustment
402.81
-37.23
219.29
-45.16
12.18
14.76
-90.80
22.42
2.69
77.80
Changes in Working Capital
-25.55
-6.19
-267.63
-57.88
126.53
36.88
-226.30
-118.00
-354.45
14.08
Cash after chg. in Working capital
27.69
159.40
339.87
446.86
586.01
363.66
209.59
533.96
551.92
809.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
128.48
-158.51
-197.46
-205.96
-133.53
-159.40
-217.65
-247.32
-331.95
-247.70
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
109.16
0.00
0.00
0.00
Cash From Investing Activity
77.89
83.64
23.17
-137.53
-350.27
-66.89
-12.88
-190.44
-108.68
-286.95
Net Fixed Assets
-17.87
-24.66
-69.90
-205.03
-372.53
988.99
-47.43
-136.50
-116.69
-308.72
Net Investments
-31.30
168.09
437.94
-180.35
-132.05
-344.66
-38.65
-77.57
-50.12
-0.05
Others
127.06
-59.79
-344.87
247.85
154.31
-711.22
73.20
23.63
58.13
21.82
Cash from Financing Activity
-63.60
-76.67
-134.32
-97.00
-114.85
-114.87
-111.37
-111.18
-110.89
-253.45
Net Cash Inflow / Outflow
170.45
7.86
31.27
6.38
-12.64
22.50
-23.15
-14.98
0.40
21.41
Opening Cash & Equivalents
95.12
87.26
56.00
51.15
63.80
41.30
41.85
56.86
56.46
35.05
Closing Cash & Equivalent
265.57
95.12
87.26
57.53
51.15
63.80
18.69
41.89
56.86
56.46

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
126.88
128.81
135.76
136.83
125.80
116.24
101.96
90.01
79.71
64.33
ROA
-0.84%
2.82%
4.15%
8.14%
6.63%
4.52%
11.25%
11.48%
17.37%
16.63%
ROE
-1.03%
3.44%
5.07%
10.24%
8.46%
6.29%
16.41%
16.27%
26.23%
26.20%
ROCE
-8.55%
4.87%
9.00%
13.21%
11.66%
8.22%
18.85%
23.33%
39.46%
37.68%
Fixed Asset Turnover
0.53
0.60
0.76
0.89
0.78
0.52
0.53
0.49
0.67
0.71
Receivable days
38.18
34.32
25.01
20.22
24.82
26.62
16.28
12.44
8.80
7.55
Inventory Days
26.32
23.11
16.50
12.40
12.88
14.25
12.14
11.74
10.93
14.36
Payable days
0.00
0.00
38.96
32.71
32.14
27.96
23.37
32.02
30.12
28.18
Cash Conversion Cycle
64.51
57.43
2.55
-0.09
5.56
12.92
5.05
-7.84
-10.39
-6.27
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.21
0.00
0.00
0.00
Interest Cover
-177.61
108.80
213.36
338.53
337.39
295.70
270.77
4759.44
0.00
97.34

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.