Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Steel & Iron Products

Rating :
68/99

BSE: 530655 | NSE: GOODLUCK

305.15
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  307.60
  •  310.50
  •  301.50
  •  303.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  79342
  •  241.67
  •  332.65
  •  36.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 793.32
  • 18.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,317.08
  • N/A
  • 1.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.55%
  • 9.53%
  • 26.82%
  • FII
  • DII
  • Others
  • 0.1%
  • 0.00%
  • 2.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.76
  • 7.54
  • -1.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.66
  • 6.00
  • -1.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.10
  • 8.76
  • -1.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.69
  • 6.06
  • 4.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.69
  • 0.62
  • 0.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.18
  • 5.45
  • 5.23

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
571.24
251.85
126.82%
480.83
354.82
35.51%
420.16
422.83
-0.63%
419.27
388.44
7.94%
Expenses
531.56
229.14
131.98%
453.08
324.07
39.81%
387.70
392.11
-1.12%
385.71
357.41
7.92%
EBITDA
39.68
22.71
74.72%
27.75
30.76
-9.79%
32.47
30.71
5.73%
33.56
31.04
8.12%
EBIDTM
6.95%
9.02%
5.77%
8.67%
7.73%
7.26%
8.00%
7.99%
Other Income
1.22
0.12
916.67%
3.53
-1.35
-
1.46
3.11
-53.05%
0.78
0.60
30.00%
Interest
15.22
14.35
6.06%
14.14
12.84
10.12%
11.66
15.63
-25.40%
14.53
15.92
-8.73%
Depreciation
7.04
6.78
3.83%
6.86
7.13
-3.79%
6.97
6.63
5.13%
6.89
6.19
11.31%
PBT
18.64
1.69
1,002.96%
10.28
9.44
8.90%
15.30
11.56
32.35%
12.92
9.53
35.57%
Tax
5.10
0.43
1,086.05%
2.11
-2.67
-
4.24
4.82
-12.03%
3.37
3.36
0.30%
PAT
13.54
1.26
974.60%
8.18
12.11
-32.45%
11.06
6.73
64.34%
9.55
6.17
54.78%
PATM
2.37%
0.50%
1.70%
3.41%
2.63%
1.59%
2.28%
1.59%
EPS
5.52
0.55
903.64%
3.34
5.26
-36.50%
4.81
2.93
64.16%
4.15
2.68
54.85%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,891.50
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
33.40%
-3.90%
-1.53%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,364.81
1,119.85
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
526.69
452.26
467.66
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
27.84%
28.77%
28.59%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
1,758.05
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
-
59.17
61.32
58.04
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
3.76%
3.75%
3.49%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
73.59
83.38
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
4.68%
5.10%
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
102.10
103.01
78.70
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
6.49%
6.30%
4.74%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
11.87
17.45
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
0.76%
1.07%
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
85.65
71.34
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
5.45%
4.36%
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
3.40
3.30
3.46
2.17
1.59
1.55
1.12
1.42
% Of Sales
-
0.22%
0.20%
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
133.46
116.49
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
7.06%
7.41%
7.82%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
6.99
5.88
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
55.55
54.68
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
27.76
27.50
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
57.14
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
14.82
10.14
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
25.94%
25.23%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
42.33
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
42.33
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
PAT Margin
2.24%
1.91%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
61.13%
-11.28%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
16.28
11.56
13.03
12.10
6.15
7.60
12.62
10.72
6.81

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
383.44
346.06
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
4.90
4.60
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
378.54
339.02
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
164.80
110.39
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
128.25
75.04
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
0.00
0.00
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
4.68
4.49
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
549.39
542.58
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
98.40
67.83
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
78.42
75.60
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
372.56
395.15
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
0.00
4.00
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
1,097.63
999.03
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
325.13
341.16
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
438.82
427.57
393.12
289.07
273.20
305.35
260.57
170.10
Accumulated Depreciation
113.70
86.41
60.29
37.10
17.52
70.00
57.65
45.77
Non Current Assets
343.53
347.36
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
12.30
0.77
5.01
56.90
4.42
7.96
4.04
12.37
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.15
Long Term Loans & Adv.
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
25.09
0.27
0.00
0.00
0.00
Current Assets
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
Inventories
352.53
314.64
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
234.84
238.92
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
10.48
10.77
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
156.25
17.97
37.74
10.88
94.34
62.79
50.48
45.79
Short Term Loans & Adv.
131.21
69.37
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
204.71
109.09
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
1,097.63
999.03
979.40
890.16
797.83
671.70
579.07
525.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
43.11
58.05
56.89
73.18
22.78
56.77
82.52
49.43
PBT
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
78.18
84.57
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-63.42
-63.39
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-22.11
-29.43
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-22.78
-30.21
-52.16
-68.35
26.60
-52.12
-71.41
Net Investments
0.02
1.00
0.00
-0.03
4.42
0.00
-3.27
Others
0.65
-0.22
2.62
4.03
-66.61
0.37
-0.42
Cash from Financing Activity
-23.11
-27.56
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
-2.12
1.06
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
2.91
1.85
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
0.79
2.91
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
156.46
149.36
134.64
120.96
114.42
95.51
82.40
72.36
ROA
2.87%
3.42%
3.37%
1.89%
2.69%
5.25%
5.05%
3.37%
ROE
8.27%
10.37%
10.70%
6.03%
8.55%
16.76%
17.13%
12.29%
ROCE
10.70%
12.59%
13.74%
11.92%
12.21%
16.39%
16.14%
14.76%
Fixed Asset Turnover
3.63
3.99
4.87
4.64
4.16
3.85
5.51
6.34
Receivable days
55.00
54.24
49.52
55.52
54.76
53.00
51.74
63.64
Inventory Days
77.45
69.00
59.65
66.10
63.29
56.40
44.59
46.52
Payable days
20.14
20.08
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
112.30
103.16
86.37
92.16
91.37
88.99
77.38
85.66
Total Debt/Equity
1.39
1.48
1.63
1.62
1.63
1.68
1.74
1.97
Interest Cover
1.74
1.75
1.74
1.48
1.56
2.19
1.97
1.79

News Update:


  • Goodluck India gets LoI for Bullet Train project in India
    30th Aug 2021, 16:38 PM

    The execution period of the order envisages the completion of the project stands to be completed by 2023

    Read More
  • Goodluck India enhances production capacity of Auto Tube division
    17th Aug 2021, 11:57 AM

    The Company foresees a strong demand from overseas buyer

    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.