Nifty
Sensex
:
:
11513.90
39052.06
49.90 (0.44%)
453.07 (1.17%)

Steel & Iron Products

Rating :
56/99

BSE: 530655 | NSE: GOODLUCK

47.90
17-Oct-2019
  • Open
  • High
  • Low
  • Previous Close
  •  49.95
  •  49.95
  •  47.10
  •  48.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14410
  •  6.85
  •  81.35
  •  46.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 111.24
  • 3.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 598.56
  • N/A
  • 0.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.18%
  • 5.14%
  • 30.34%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.34%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.25
  • 9.08
  • 14.98

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.81
  • 16.33
  • 7.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.09
  • 2.45
  • 16.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.18
  • 7.38
  • 7.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.55
  • 0.83
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.79
  • 5.58
  • 5.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
468.62
379.16
23.59%
438.97
304.83
44.00%
444.46
322.15
37.97%
398.65
313.25
27.26%
Expenses
433.26
349.59
23.93%
404.91
284.85
42.15%
412.89
297.36
38.85%
367.69
286.57
28.31%
EBITDA
35.35
29.57
19.55%
34.06
19.98
70.47%
31.57
24.79
27.35%
30.96
26.68
16.04%
EBIDTM
7.54%
7.80%
7.76%
6.56%
7.10%
7.70%
7.77%
8.52%
Other Income
1.22
0.54
125.93%
1.17
3.69
-68.29%
0.51
0.19
168.42%
1.23
0.20
515.00%
Interest
15.79
15.43
2.33%
15.29
13.24
15.48%
15.35
14.50
5.86%
14.69
14.13
3.96%
Depreciation
6.39
4.94
29.35%
6.49
5.64
15.07%
6.13
4.89
25.36%
6.08
4.80
26.67%
PBT
14.41
9.74
47.95%
13.44
4.78
181.17%
10.60
5.59
89.62%
11.42
7.95
43.65%
Tax
5.54
3.76
47.34%
3.72
2.15
73.02%
3.79
2.04
85.78%
2.48
2.44
1.64%
PAT
8.86
5.99
47.91%
9.73
2.64
268.56%
6.81
3.55
91.83%
8.94
5.50
62.55%
PATM
1.89%
1.58%
2.22%
0.87%
1.53%
1.10%
2.24%
1.76%
EPS
3.85
2.60
48.08%
4.23
1.15
267.83%
2.96
1.61
83.85%
3.89
2.50
55.60%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
1,750.70
1,661.25
1,273.78
1,093.01
986.97
1,075.90
975.43
Net Sales Growth
32.69%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,313.81
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
436.89
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
24.96%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
1,618.75
1,535.09
1,175.08
1,005.98
896.64
1,016.68
931.07
Power & Fuel Cost
-
34.30
26.17
31.33
33.83
34.09
25.27
% Of Sales
-
2.06%
2.05%
2.87%
3.43%
3.17%
2.59%
Employee Cost
-
71.03
58.29
57.28
46.28
39.09
34.35
% Of Sales
-
4.28%
4.58%
5.24%
4.69%
3.63%
3.52%
Manufacturing Exp.
-
102.44
71.17
73.52
71.23
58.37
57.36
% Of Sales
-
6.17%
5.59%
6.73%
7.22%
5.43%
5.88%
General & Admin Exp.
-
13.73
13.47
11.65
10.56
8.04
8.23
% Of Sales
-
0.83%
1.06%
1.07%
1.07%
0.75%
0.84%
Selling & Distn. Exp.
-
59.98
61.31
52.05
47.71
47.30
50.19
% Of Sales
-
3.61%
4.81%
4.76%
4.83%
4.40%
5.15%
Miscellaneous Exp.
-
3.46
2.17
1.59
1.55
1.12
1.42
% Of Sales
-
0.21%
0.17%
0.15%
0.16%
0.10%
0.15%
EBITDA
131.94
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
7.54%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
4.13
3.44
4.32
5.48
11.55
27.19
26.63
Interest
61.12
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
25.09
23.64
19.88
17.54
15.10
11.68
7.56
PBT
49.87
45.21
26.90
26.87
47.09
36.82
28.04
Tax
15.53
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
31.14%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
34.34
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
34.34
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
PAT Margin
1.96%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
94.23%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
Unadjusted EPS
14.93
13.67
7.19
8.98
14.91
13.31
9.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
309.75
278.30
254.92
210.18
181.34
146.05
Share Capital
4.60
4.60
4.40
4.40
4.40
3.98
Total Reserves
305.15
273.69
247.39
205.77
176.94
140.17
Non-Current Liabilities
154.89
153.14
138.43
123.91
98.41
54.36
Secured Loans
92.60
100.03
91.86
82.49
68.66
29.30
Unsecured Loans
28.54
24.04
23.05
16.89
10.78
9.62
Long Term Provisions
3.77
3.11
2.46
1.91
1.41
0.98
Current Liabilities
514.76
458.72
404.47
337.60
299.32
325.18
Trade Payables
98.83
99.51
91.41
58.10
43.47
63.09
Other Current Liabilities
68.47
62.34
36.27
28.66
28.53
27.24
Short Term Borrowings
346.86
294.42
274.04
238.64
217.59
226.45
Short Term Provisions
0.60
2.45
2.75
12.21
9.72
8.40
Total Liabilities
979.40
890.16
797.82
671.69
579.07
525.59
Net Block
332.83
251.97
255.68
235.35
202.92
124.33
Gross Block
393.12
289.16
273.20
305.35
260.57
170.10
Accumulated Depreciation
60.29
37.19
17.52
70.00
57.65
45.77
Non Current Assets
341.97
337.38
263.42
246.09
214.83
146.58
Capital Work in Progress
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
2.15
Long Term Loans & Adv.
4.14
3.42
3.04
2.78
7.86
7.74
Other Non Current Assets
0.00
25.09
0.27
0.00
0.00
0.00
Current Assets
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
Inventories
303.89
239.10
233.86
183.78
152.57
137.40
Sundry Debtors
247.28
203.48
193.81
167.51
148.54
187.94
Cash & Bank
16.54
14.41
12.41
11.52
12.66
7.88
Other Current Assets
69.72
10.88
37.54
1.80
50.48
45.79
Short Term Loans & Adv.
31.98
84.90
56.80
60.99
44.81
41.78
Net Current Assets
122.67
94.06
129.94
88.00
64.93
53.83
Total Assets
979.40
890.16
797.83
671.70
579.07
525.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
56.89
73.18
22.78
56.77
82.52
49.43
PBT
45.21
26.90
26.87
47.09
36.82
28.02
Adjustment
80.42
72.77
59.92
55.12
49.62
42.98
Changes in Working Capital
-58.71
-18.61
-59.88
-35.09
3.50
-13.87
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-49.54
-64.35
-35.59
-51.75
-75.10
-27.54
Net Fixed Assets
-52.07
-68.44
26.60
-52.12
-71.41
Net Investments
0.00
-0.03
4.42
0.00
-3.27
Others
2.53
4.12
-66.61
0.37
-0.42
Cash from Financing Activity
-7.82
-8.34
12.64
-6.16
-3.62
-20.55
Net Cash Inflow / Outflow
-0.47
0.49
-0.17
-1.14
3.80
1.33
Opening Cash & Equivalents
2.31
1.83
2.00
12.66
8.86
6.54
Closing Cash & Equivalent
1.85
2.31
1.83
11.52
12.66
7.88

Financial Ratios

Standalone /

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

News Update:


  • Goodluck India - Quarterly Results
    13th Aug 2019, 17:19 PM

    Read More
  • GoodLuck India gets nod to amalgamate Swachh Industries with itself
    31st Jul 2019, 12:09 PM

    The Board of Directors of the company at its meeting held on July 31, 2019 has considered and approved the same

    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.