Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Steel & Iron Products

Rating :
75/99

BSE: 530655 | NSE: GOODLUCK

415.15
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 424.90
  • 427.05
  • 410.50
  • 423.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  30446
  •  127.66
  •  552.00
  •  236.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,133.72
  • 13.32
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,710.96
  • 0.84%
  • 1.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.73%
  • 6.84%
  • 31.95%
  • FII
  • DII
  • Others
  • 0.63%
  • 0.00%
  • 1.85%

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
  • 7.35
  • 7.63
  • 11.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.96
  • 0.96
  • 1.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.00
  • 6.16
  • 6.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
705.95
705.80
0.02%
779.21
635.38
22.64%
822.31
571.24
43.95%
700.79
480.83
45.75%
Expenses
657.72
658.41
-0.10%
731.71
591.78
23.65%
771.54
531.56
45.15%
648.46
453.08
43.12%
EBITDA
48.23
47.39
1.77%
47.49
43.59
8.95%
50.77
39.68
27.95%
52.34
27.75
88.61%
EBIDTM
6.83%
6.71%
6.09%
6.86%
6.17%
6.95%
7.47%
5.77%
Other Income
5.15
0.93
453.76%
3.88
0.51
660.78%
3.34
1.22
173.77%
1.23
3.53
-65.16%
Interest
17.04
14.12
20.68%
15.42
14.22
8.44%
17.77
15.22
16.75%
13.78
14.14
-2.55%
Depreciation
8.28
7.15
15.80%
8.00
7.08
12.99%
7.74
7.04
9.94%
7.70
6.86
12.24%
PBT
28.06
27.05
3.73%
27.95
22.80
22.59%
28.60
18.64
53.43%
32.09
10.28
212.16%
Tax
9.65
6.88
40.26%
7.60
5.78
31.49%
7.52
5.10
47.45%
7.80
2.11
269.67%
PAT
18.40
20.16
-8.73%
20.36
17.02
19.62%
21.08
13.54
55.69%
24.29
8.18
196.94%
PATM
2.61%
2.86%
2.61%
2.68%
2.56%
2.37%
3.47%
1.70%
EPS
6.75
7.75
-12.90%
7.83
6.54
19.72%
8.11
5.52
46.92%
9.34
3.34
179.64%

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
3,008.26
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
25.70%
66.22%
-3.90%
-1.53%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
2,158.17
1,883.10
1,119.85
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
850.09
730.11
452.26
467.66
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
28.26%
27.94%
28.77%
28.59%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
2,809.43
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
198.83
182.99
116.49
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
6.61%
7.00%
7.41%
7.82%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
13.60
3.89
5.88
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
64.01
57.35
54.68
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
31.72
28.97
27.50
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
116.70
100.57
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
32.57
25.56
10.14
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
27.91%
25.42%
25.23%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
84.13
75.01
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
84.13
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
2.80%
2.87%
1.91%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
42.84%
149.62%
-11.28%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
30.82
27.48
11.01
12.41
11.52
5.86
7.23
12.02
10.21
6.49

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
    3rd Feb 2023, 12:15 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.