Nifty
Sensex
:
:
17331.80
58222.10
57.50 (0.33%)
156.63 (0.27%)

Steel & Iron Products

Rating :
73/99

BSE: 530655 | NSE: GOODLUCK

491.45
06-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 489.00
  • 494.00
  • 486.05
  • 485.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  89152
  •  438.26
  •  552.00
  •  236.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,277.04
  • 15.31
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,854.27
  • 0.71%
  • 2.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.55%
  • 10.60%
  • 26.03%
  • FII
  • DII
  • Others
  • 0.01%
  • 0.00%
  • 1.81%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 15.46
  • 16.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.82
  • 13.14
  • 7.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.08
  • 36.22
  • 30.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.29
  • 7.46
  • 5.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 0.83
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 5.97
  • 6.26

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
822.31
571.24
43.95%
700.79
480.83
45.75%
705.80
420.16
67.98%
635.38
419.27
51.54%
Expenses
771.54
531.56
45.15%
648.46
453.08
43.12%
658.41
387.70
69.82%
591.78
385.71
53.43%
EBITDA
50.77
39.68
27.95%
52.34
27.75
88.61%
47.39
32.47
45.95%
43.59
33.56
29.89%
EBIDTM
6.17%
6.95%
7.47%
5.77%
6.71%
7.73%
6.86%
8.00%
Other Income
3.34
1.22
173.77%
1.23
3.53
-65.16%
0.93
1.46
-36.30%
0.51
0.78
-34.62%
Interest
17.77
15.22
16.75%
13.78
14.14
-2.55%
14.12
11.66
21.10%
14.22
14.53
-2.13%
Depreciation
7.74
7.04
9.94%
7.70
6.86
12.24%
7.15
6.97
2.58%
7.08
6.89
2.76%
PBT
28.60
18.64
53.43%
32.09
10.28
212.16%
27.05
15.30
76.80%
22.80
12.92
76.47%
Tax
7.52
5.10
47.45%
7.80
2.11
269.67%
6.88
4.24
62.26%
5.78
3.37
71.51%
PAT
21.08
13.54
55.69%
24.29
8.18
196.94%
20.16
11.06
82.28%
17.02
9.55
78.22%
PATM
2.56%
2.37%
3.47%
1.70%
2.86%
2.63%
2.68%
2.28%
EPS
8.11
5.52
46.92%
9.34
3.34
179.64%
7.75
4.81
61.12%
6.54
4.15
57.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,864.28
2,613.21
1,572.12
1,635.86
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
51.43%
66.22%
-3.90%
-1.53%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
2,053.82
1,883.10
1,119.85
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
810.46
730.11
452.26
467.66
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
28.30%
27.94%
28.77%
28.59%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
2,670.19
2,430.22
1,455.63
1,507.99
1,535.09
1,175.08
1,005.98
896.64
1,016.68
931.07
Power & Fuel Cost
-
88.58
59.17
61.32
58.04
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
3.39%
3.76%
3.75%
3.49%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
96.60
73.59
83.38
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
3.70%
4.68%
5.10%
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
128.77
102.10
103.01
78.70
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
4.93%
6.49%
6.30%
4.74%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
19.41
11.87
17.45
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
0.74%
0.76%
1.07%
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
187.42
85.65
71.34
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
7.17%
5.45%
4.36%
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
26.34
3.40
3.30
3.46
2.17
1.59
1.55
1.12
1.42
% Of Sales
-
1.01%
0.22%
0.20%
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
194.09
182.99
116.49
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
6.78%
7.00%
7.41%
7.82%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
6.01
3.89
5.88
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
59.89
57.35
54.68
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
29.67
28.97
27.50
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
110.54
100.57
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
27.98
25.56
10.14
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
25.31%
25.42%
25.23%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
82.55
75.01
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
82.55
75.01
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.88%
2.87%
1.91%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
95.02%
149.62%
-11.28%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
31.75
28.85
11.56
13.03
12.10
6.15
7.60
12.62
10.72
6.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
465.92
383.44
346.06
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
5.20
4.90
4.60
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
460.72
378.54
339.02
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
155.24
164.80
110.39
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
117.40
128.25
75.04
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
0.01
0.00
0.00
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
5.21
4.68
4.49
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
632.30
549.39
542.58
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
103.19
98.40
67.83
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
102.64
78.42
75.60
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
421.93
372.56
395.15
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
4.54
0.00
4.00
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
1,253.46
1,097.63
999.03
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
363.54
325.13
341.16
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
505.83
438.82
427.57
393.12
289.07
273.20
305.35
260.57
170.10
Accumulated Depreciation
142.29
113.70
86.41
60.29
37.10
17.52
70.00
57.65
45.77
Non Current Assets
400.79
343.53
347.36
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
30.59
12.30
0.77
5.01
56.90
4.42
7.96
4.04
12.37
Non Current Investment
0.10
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.15
Long Term Loans & Adv.
6.56
6.10
5.43
4.14
3.42
3.04
2.78
7.86
7.74
Other Non Current Assets
0.00
0.00
0.00
0.00
25.09
0.27
0.00
0.00
0.00
Current Assets
852.66
754.10
651.67
637.43
552.78
534.41
425.61
364.24
379.02
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
428.07
352.53
314.64
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
283.11
234.84
238.92
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
13.19
10.48
10.77
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
128.28
25.04
17.97
37.74
95.78
94.34
62.79
50.48
45.79
Short Term Loans & Adv.
111.46
131.21
69.37
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
220.37
204.71
109.09
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
1,253.45
1,097.63
999.03
979.40
890.16
797.83
671.70
579.07
525.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
77.75
43.11
58.05
56.89
73.18
22.78
56.77
82.52
49.43
PBT
100.57
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
96.38
78.18
84.57
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-98.93
-63.42
-63.39
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
98.02
54.96
66.11
66.91
81.06
26.90
67.12
89.94
57.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-20.27
-11.85
-8.06
-10.02
-7.88
-4.13
-10.35
-7.41
-7.70
Other Direct Exp. Paid
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
Cash From Investing Activity
-84.60
-22.11
-29.43
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-83.45
-22.78
-30.21
-52.16
-68.35
26.60
-52.12
-71.41
Net Investments
-0.89
0.02
1.00
0.00
-0.03
4.42
0.00
-3.27
Others
-0.26
0.65
-0.22
2.62
4.03
-66.61
0.37
-0.42
Cash from Financing Activity
6.30
-23.11
-27.56
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
-0.55
-2.12
1.06
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
0.79
2.91
1.85
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
0.28
0.79
2.91
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
179.15
156.46
149.36
134.64
120.96
114.42
95.51
82.40
72.36
ROA
6.38%
2.87%
3.42%
3.37%
1.89%
2.69%
5.25%
5.05%
3.37%
ROE
17.66%
8.27%
10.37%
10.70%
6.03%
8.55%
16.76%
17.13%
12.29%
ROCE
16.00%
10.70%
12.59%
13.74%
11.92%
12.21%
16.39%
16.14%
14.76%
Fixed Asset Turnover
5.53
3.63
3.99
4.87
4.64
4.16
3.85
5.51
6.34
Receivable days
36.17
55.00
54.24
49.52
55.52
54.76
53.00
51.74
63.64
Inventory Days
54.52
77.45
69.00
59.65
66.10
63.29
56.40
44.59
46.52
Payable days
19.54
27.09
20.08
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
71.15
105.35
103.16
86.37
92.16
91.37
88.99
77.38
85.66
Total Debt/Equity
1.27
1.39
1.48
1.63
1.62
1.63
1.68
1.74
1.97
Interest Cover
2.75
1.74
1.75
1.74
1.48
1.56
2.19
1.97
1.79

News Update:


  • Goodluck India - Quarterly Results
    26th Jul 2022, 15:29 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.