Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Steel & Iron Products

Rating :
59/99

BSE: 532734 | NSE: GPIL

291.20
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 288.50
  • 298.80
  • 288.00
  • 288.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  425611
  •  1250.20
  •  497.80
  •  223.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,101.50
  • 3.01
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,937.75
  • 3.78%
  • 1.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 4.32%
  • 22.84%
  • FII
  • DII
  • Others
  • 2.01%
  • 0.00%
  • 3.33%

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
  • 3.07
  • 3.29
  • 3.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.87
  • 1.19
  • 1.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.94
  • 4.84
  • 3.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,666.32
1,126.18
47.96%
1,437.93
1,236.64
16.28%
1,606.60
1,131.65
41.97%
1,274.35
966.77
31.82%
Expenses
1,205.50
553.05
117.97%
1,040.78
767.02
35.69%
1,113.81
784.63
41.95%
837.98
732.27
14.44%
EBITDA
460.82
573.13
-19.60%
397.15
469.62
-15.43%
492.79
347.02
42.01%
436.37
234.50
86.09%
EBIDTM
27.66%
50.89%
27.62%
37.98%
30.67%
30.66%
34.24%
24.26%
Other Income
16.06
0.96
1,572.92%
17.97
1.26
1,326.19%
8.06
0.84
859.52%
2.68
0.72
272.22%
Interest
4.00
10.64
-62.41%
0.98
18.50
-94.70%
12.27
36.38
-66.27%
11.55
43.38
-73.37%
Depreciation
27.63
25.17
9.77%
27.18
23.27
16.80%
34.46
35.93
-4.09%
32.61
36.26
-10.07%
PBT
445.25
538.28
-17.28%
485.70
429.11
13.19%
454.12
275.55
64.80%
357.07
155.58
129.51%
Tax
117.86
135.44
-12.98%
100.62
125.03
-19.52%
117.24
109.19
7.37%
89.77
51.81
73.27%
PAT
327.39
402.84
-18.73%
385.08
304.08
26.64%
336.88
166.36
102.50%
267.30
103.77
157.59%
PATM
19.65%
35.77%
26.78%
24.59%
20.97%
14.70%
20.98%
10.73%
EPS
25.22
31.87
-20.87%
30.88
23.96
28.88%
24.96
11.79
111.70%
22.54
7.63
195.41%

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
5,985.20
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
34.16%
23.82%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
 
Cost Of Goods Sold
2,956.44
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
3,028.76
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
50.60%
54.63%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
Total Expenditure
4,198.07
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
1,787.13
1,228.90
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
EBITDA Margin
29.86%
30.18%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
Other Income
44.77
4.04
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
Interest
28.80
153.94
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
Depreciation
121.88
138.45
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
PBT
1,742.14
940.54
280.07
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
Tax
425.49
316.05
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
Tax Rate
24.42%
33.60%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
PAT
1,316.65
608.52
163.97
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
PAT before Minority Interest
1,318.28
624.49
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
Minority Interest
1.63
-15.97
-10.46
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
PAT Margin
22.00%
14.94%
4.99%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
PAT Growth
34.76%
271.12%
-33.95%
21.57%
-
-
-
12.27%
-60.34%
76.59%
 
EPS
93.45
43.19
11.64
17.62
14.49
-5.31
-5.97
4.70
4.19
10.56
5.98

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.)
149.19
100.98
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
36.99
38.34
24.99
26.08
64.75
91.00
61.42
58.63
45.23
25.67
Cash Conversion Cycle
30.83
44.88
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 & Isp - Quarterly Results
    29th Jul 2022, 17:28 PM

    Read More
  • Godawari Power & Ispat acquires 78.96% stake in Alok Ferro Alloys
    28th Jun 2022, 16:38 PM

    The objective of acquisition is to control majority stake in AFAL

    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.