Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Steel & Iron Products

Rating :
77/99

BSE: 532734 | NSE: GPIL

1361.95
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1461.00
  •  1469.40
  •  1360.00
  •  1431.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251830
  •  3493.90
  •  1848.00
  •  340.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,804.46
  • 4.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,640.71
  • 1.36%
  • 1.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 4.04%
  • 23.53%
  • FII
  • DII
  • Others
  • 1.53%
  • 0.39%
  • 3.01%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.95
  • 17.68
  • 7.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.31
  • 33.58
  • 9.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.86
  • -
  • 34.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 3.00
  • 3.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 1.01
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.24
  • 5.91
  • 3.93

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
1,126.18
674.58
66.95%
1,262.25
790.06
59.77%
1,131.65
836.75
35.24%
966.77
828.35
16.71%
Expenses
553.05
548.30
0.87%
772.62
634.48
21.77%
784.63
708.22
10.79%
732.27
662.27
10.57%
EBITDA
573.13
126.28
353.86%
489.63
155.58
214.71%
347.02
128.53
169.99%
234.50
166.08
41.20%
EBIDTM
50.89%
18.72%
38.79%
19.69%
30.66%
15.36%
24.26%
20.05%
Other Income
0.96
0.89
7.87%
1.42
-2.32
-
0.84
3.76
-77.66%
0.72
1.08
-33.33%
Interest
10.64
36.08
-70.51%
27.58
49.73
-44.54%
36.38
51.63
-29.54%
43.38
54.81
-20.85%
Depreciation
25.17
28.37
-11.28%
30.65
35.15
-12.80%
35.93
33.47
7.35%
36.26
34.86
4.02%
PBT
538.28
62.72
758.23%
432.82
58.10
644.96%
275.55
47.19
483.92%
155.58
77.49
100.77%
Tax
135.44
22.68
497.18%
128.80
23.87
439.59%
109.19
16.84
548.40%
51.81
24.54
111.12%
PAT
402.84
40.04
906.09%
304.02
34.23
788.17%
166.36
30.35
448.14%
103.77
52.95
95.98%
PATM
35.77%
5.94%
24.09%
4.33%
14.70%
3.63%
10.73%
6.39%
EPS
127.49
13.63
835.36%
95.85
9.79
879.06%
47.15
8.69
442.58%
30.52
14.48
110.77%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,486.85
4,071.92
3,288.53
3,321.64
2,527.38
1,804.41
1,979.73
2,394.98
2,118.05
2,356.71
2,079.13
Net Sales Growth
43.36%
23.82%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
 
Cost Of Goods Sold
1,807.37
1,847.60
1,814.48
1,834.97
1,400.72
1,128.42
1,360.68
1,473.11
1,228.68
1,516.90
1,363.18
Gross Profit
2,679.48
2,224.31
1,474.05
1,486.67
1,126.66
675.99
619.05
921.87
889.37
839.81
715.95
GP Margin
59.72%
54.63%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
Total Expenditure
2,842.57
2,843.02
2,667.00
2,532.27
1,930.76
1,515.49
1,771.09
2,036.77
1,770.81
2,025.79
1,783.51
Power & Fuel Cost
-
221.12
242.77
228.26
167.32
115.74
117.77
200.79
199.06
205.17
148.21
% Of Sales
-
5.43%
7.38%
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
8.71%
7.13%
Employee Cost
-
142.80
130.42
117.55
96.75
77.02
92.55
91.19
79.86
61.37
51.75
% Of Sales
-
3.51%
3.97%
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
2.60%
2.49%
Manufacturing Exp.
-
269.45
248.80
219.70
161.06
132.11
133.33
184.30
155.92
173.99
144.87
% Of Sales
-
6.62%
7.57%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
6.97%
General & Admin Exp.
-
43.76
39.29
37.39
34.32
20.09
22.90
31.40
29.24
25.71
26.77
% Of Sales
-
1.07%
1.19%
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
1.09%
1.29%
Selling & Distn. Exp.
-
277.66
157.99
83.49
60.31
32.45
26.19
30.67
50.68
23.19
32.46
% Of Sales
-
6.82%
4.80%
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
0.98%
1.56%
Miscellaneous Exp.
-
40.62
33.25
10.92
10.28
9.66
17.67
25.30
27.37
19.45
32.46
% Of Sales
-
1.00%
1.01%
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
0.83%
0.78%
EBITDA
1,644.28
1,228.90
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
EBITDA Margin
36.65%
30.18%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
Other Income
3.94
4.04
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
Interest
117.98
153.94
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
Depreciation
128.01
138.45
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
PBT
1,402.23
940.54
280.07
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
Tax
425.24
316.05
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
Tax Rate
30.33%
33.60%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
PAT
976.99
608.52
163.97
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
PAT before Minority Interest
963.96
624.49
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
Minority Interest
-13.03
-15.97
-10.46
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
PAT Margin
21.77%
14.94%
4.99%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
PAT Growth
520.04%
271.12%
-33.95%
21.57%
-
-
-
12.27%
-60.34%
76.59%
 
EPS
277.55
172.88
46.58
70.53
58.02
-21.24
-23.91
18.82
16.77
42.28
23.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
2,035.59
1,377.84
1,169.30
923.32
696.93
794.90
924.41
864.24
790.40
678.09
Share Capital
34.11
34.11
34.11
34.11
34.11
31.63
32.76
32.76
32.76
31.76
Total Reserves
2,001.48
1,343.73
1,135.18
889.21
662.82
763.27
891.65
831.48
744.64
646.34
Non-Current Liabilities
956.11
1,524.97
1,655.75
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
1,203.78
623.05
Secured Loans
771.06
1,464.49
1,643.10
1,872.94
1,979.86
1,342.79
1,409.44
1,503.85
1,121.34
582.77
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
23.22
0.00
0.00
0.32
0.37
Long Term Provisions
14.28
13.60
10.24
8.27
6.34
4.24
4.57
3.35
2.40
1.98
Current Liabilities
409.43
453.98
518.91
484.78
414.93
1,144.07
1,156.08
893.51
964.89
621.18
Trade Payables
196.19
178.25
202.97
161.14
124.67
443.92
469.26
256.37
333.01
171.47
Other Current Liabilities
101.39
114.53
152.84
167.02
92.94
359.13
305.42
231.41
185.67
181.60
Short Term Borrowings
81.39
160.39
139.31
134.41
195.50
340.76
374.03
394.88
431.50
243.20
Short Term Provisions
30.47
0.81
23.79
22.22
1.82
0.26
7.37
10.85
14.71
24.91
Total Liabilities
3,473.55
3,481.51
3,511.11
3,386.25
3,238.15
3,401.31
3,748.12
3,513.69
3,116.33
2,014.77
Net Block
2,012.78
2,269.31
2,248.75
2,264.42
2,326.30
2,289.40
2,402.82
2,327.76
1,070.00
1,050.64
Gross Block
2,690.09
2,899.25
2,743.79
2,631.71
2,562.78
2,407.18
2,896.11
2,760.60
1,400.96
1,318.67
Accumulated Depreciation
677.31
629.94
495.03
367.28
236.47
117.78
493.29
432.85
330.95
268.04
Non Current Assets
2,445.73
2,548.30
2,526.11
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
2,296.70
1,367.72
Capital Work in Progress
144.17
137.46
130.24
171.04
135.94
238.37
186.92
137.32
1,189.76
284.88
Non Current Investment
277.48
123.48
132.03
131.07
108.36
113.67
66.39
49.67
16.64
16.39
Long Term Loans & Adv.
11.29
18.06
15.08
11.03
8.07
4.87
20.66
89.26
10.25
6.99
Other Non Current Assets
0.00
0.00
0.00
0.51
1.56
0.61
17.58
22.90
10.04
8.83
Current Assets
1,027.83
933.20
984.99
808.18
657.90
754.37
1,053.72
886.77
819.59
647.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.62
1.11
1.16
1.28
Inventories
503.67
557.40
616.43
432.30
304.36
409.78
419.22
402.23
347.54
346.13
Sundry Debtors
275.23
176.78
149.02
155.84
113.56
98.24
155.92
101.86
106.71
95.94
Cash & Bank
60.22
28.96
38.86
52.20
51.13
98.06
105.26
34.87
79.90
99.01
Other Current Assets
188.70
19.94
24.33
0.60
188.85
148.29
372.70
346.70
284.28
104.65
Short Term Loans & Adv.
168.86
150.11
156.36
167.23
176.89
144.23
362.03
335.78
280.96
103.23
Net Current Assets
618.39
479.22
466.08
323.39
242.97
-389.70
-102.36
-6.74
-145.30
25.83
Total Assets
3,473.56
3,481.50
3,511.10
3,386.25
3,238.16
3,401.31
3,748.11
3,513.68
3,116.32
2,014.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
968.78
550.83
549.83
451.13
14.61
377.05
550.77
55.57
320.56
305.03
PBT
940.54
269.79
409.74
204.93
-73.17
-142.46
76.60
92.29
153.73
109.60
Adjustment
299.61
341.96
384.98
388.60
365.38
351.87
288.61
258.86
179.64
173.95
Changes in Working Capital
-124.56
9.77
-153.65
-119.18
-275.74
174.16
203.67
-266.68
30.85
39.64
Cash after chg. in Working capital
1,115.59
621.51
641.07
474.36
16.46
383.56
568.88
84.47
364.22
323.19
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-146.80
-70.69
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
-43.66
-18.16
Other Direct Exp. Paid
0.00
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
0.00
Cash From Investing Activity
-62.22
-150.12
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
-982.50
-370.54
Net Fixed Assets
-23.66
-145.39
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
-334.50
-140.27
Net Investments
5.11
1.56
-66.88
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
-0.24
Others
-43.67
-6.29
59.12
-28.21
60.46
-273.85
-53.75
33.71
-607.77
-230.03
Cash from Financing Activity
-900.13
-400.77
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
644.03
-10.59
Net Cash Inflow / Outflow
6.43
-0.06
-7.35
-24.03
7.57
-2.45
3.89
-7.01
-17.91
-76.10
Opening Cash & Equivalents
2.16
2.31
9.66
33.69
26.13
28.58
25.08
32.10
50.01
126.11
Closing Cash & Equivalent
8.59
2.25
2.31
9.66
33.69
26.13
28.97
25.08
32.10
50.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
596.75
403.92
342.79
270.68
204.31
251.30
282.20
263.83
237.32
213.51
ROA
17.96%
4.99%
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
6.17%
4.73%
ROE
36.59%
13.70%
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
21.75%
13.65%
ROCE
36.44%
15.72%
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
13.36%
15.30%
Fixed Asset Turnover
1.46
1.17
1.24
1.00
0.80
0.83
0.94
1.13
1.96
1.84
Receivable days
20.26
18.08
16.75
18.99
19.38
21.05
17.65
16.20
13.88
13.02
Inventory Days
47.56
65.14
57.62
51.93
65.36
68.65
56.25
58.23
47.53
50.45
Payable days
23.24
25.49
24.99
26.08
64.75
91.00
61.42
58.63
45.23
25.67
Cash Conversion Cycle
44.57
57.74
49.38
44.84
20.00
-1.29
12.48
15.80
16.19
37.79
Total Debt/Equity
0.44
1.23
1.61
2.30
3.18
2.52
2.20
2.41
2.17
1.42
Interest Cover
7.11
2.27
2.62
1.78
0.72
0.43
1.34
1.56
2.27
1.85

Top Investors:

News Update:


  • Godawari Power & Ispat gets approval for capacity expansion
    17th Aug 2021, 15:41 PM

    The company has received approval from Chhattisgarh Environment Conservation Board

    Read More
  • Godawari Power gets nod to invest Rs 70.20 crore in Hira Ferro Alloys
    28th Jul 2021, 09:59 AM

    HFAL will become subsidiary of Company with 56.45% of enhanced share capital of HFAL

    Read More
  • Godawari Power gets nod to set up Integrated Steel Plant in Chhattisgarh
    28th Jul 2021, 09:33 AM

    The Board of Directors of the company at its meeting held on July 27, 2021 has approved the same

    Read More
  • Godawari Power gets approval for capacity expansion
    19th Jul 2021, 12:31 PM

    The company has received approval from Chhattisgarh Environment Conservation Board Raipur

    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.