Nifty
Sensex
:
:
16095.30
53935.68
-29.85 (-0.19%)
-116.93 (-0.22%)

Steel & Iron Products

Rating :
64/99

BSE: 530655 | NSE: GOODLUCK

268.05
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  272.00
  •  275.00
  •  267.05
  •  267.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  23393
  •  63.24
  •  400.00
  •  98.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 700.22
  • 11.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,223.98
  • N/A
  • 1.59

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 61.55%
  • 10.37%
  • 26.23%
  • FII
  • DII
  • Others
  • 0.03%
  • 0.00%
  • 1.82%

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
  • 7.09
  • 7.33
  • 4.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.83
  • 0.74
  • 0.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.74
  • 5.84
  • 5.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
705.80
420.16
67.98%
635.38
419.27
51.54%
571.24
251.85
126.82%
480.83
354.82
35.51%
Expenses
658.41
387.70
69.82%
591.78
385.71
53.43%
531.56
229.14
131.98%
453.08
324.07
39.81%
EBITDA
47.39
32.47
45.95%
43.59
33.56
29.89%
39.68
22.71
74.72%
27.75
30.76
-9.79%
EBIDTM
6.71%
7.73%
6.86%
8.00%
6.95%
9.02%
5.77%
8.67%
Other Income
0.93
1.46
-36.30%
0.51
0.78
-34.62%
1.22
0.12
916.67%
3.53
-1.35
-
Interest
14.12
11.66
21.10%
14.22
14.53
-2.13%
15.22
14.35
6.06%
14.14
12.84
10.12%
Depreciation
7.15
6.97
2.58%
7.08
6.89
2.76%
7.04
6.78
3.83%
6.86
7.13
-3.79%
PBT
27.05
15.30
76.80%
22.80
12.92
76.47%
18.64
1.69
1,002.96%
10.28
9.44
8.90%
Tax
6.88
4.24
62.26%
5.78
3.37
71.51%
5.10
0.43
1,086.05%
2.11
-2.67
-
PAT
20.16
11.06
82.28%
17.02
9.55
78.22%
13.54
1.26
974.60%
8.18
12.11
-32.45%
PATM
2.86%
2.63%
2.68%
2.28%
2.37%
0.50%
1.70%
3.41%
EPS
7.75
4.81
61.12%
6.54
4.15
57.59%
5.52
0.55
903.64%
3.34
5.26
-36.50%

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
2,393.25
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
65.50%
-3.90%
-1.53%
30.42%
16.54%
10.74%
-8.27%
10.30%
 
Cost Of Goods Sold
1,747.09
1,119.85
1,168.20
1,250.14
942.50
778.57
685.48
828.68
754.26
Gross Profit
646.16
452.26
467.66
411.11
331.29
314.44
301.49
247.22
221.17
GP Margin
27.00%
28.77%
28.59%
24.75%
26.01%
28.77%
30.55%
22.98%
22.67%
Total Expenditure
2,234.83
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
158.41
116.49
127.87
126.16
98.70
87.03
90.33
59.22
44.36
EBITDA Margin
6.62%
7.41%
7.82%
7.59%
7.75%
7.96%
9.15%
5.50%
4.55%
Other Income
6.19
5.88
3.58
3.44
4.32
5.48
11.55
27.19
26.63
Interest
57.70
54.68
60.18
60.76
56.24
48.10
39.70
37.90
35.38
Depreciation
28.13
27.50
26.35
23.64
19.88
17.54
15.10
11.68
7.56
PBT
78.77
40.19
44.93
45.21
26.90
26.87
47.09
36.82
28.04
Tax
19.87
10.14
11.05
13.75
10.91
7.12
14.28
8.95
10.30
Tax Rate
25.23%
25.23%
24.59%
30.41%
40.56%
26.50%
30.32%
24.31%
36.76%
PAT
58.90
30.05
33.87
31.46
15.99
19.75
32.81
27.88
17.71
PAT before Minority Interest
58.90
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
2.46%
1.91%
2.07%
1.89%
1.26%
1.81%
3.32%
2.59%
1.82%
PAT Growth
73.34%
-11.28%
7.66%
96.75%
-19.04%
-39.80%
17.68%
57.43%
 
EPS
22.65
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
27.09
20.08
22.80
29.46
26.68
20.41
18.95
24.50
Cash Conversion Cycle
105.35
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 planning to invest Rs 200 crore over next 2-3 years
    11th Apr 2022, 09:46 AM

    The company also has plans to acquire certain steel products making assets in the long run

    Read More
  • CRISIL upgrades Goodluck India’s long term rating to ‘A-/Stable’
    30th Mar 2022, 12:16 PM

    The change in rating reflects substantial improvement in the business and financial profile of the company

    Read More
  • Goodluck India’s exports cross Rs 1,000 crore mark
    3rd Mar 2022, 11:49 AM

    This is a jump of 111.4% over last full financial year

    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.