Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Steel & Iron Products

Rating :
65/99

BSE: 532734 | NSE: GPIL

300.90
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 302.00
  • 305.90
  • 299.00
  • 302.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  216359
  •  652.89
  •  305.90
  •  0.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,266.40
  • 3.46
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,120.16
  • 3.63%
  • 1.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 3.64%
  • 23.31%
  • FII
  • DII
  • Others
  • 2.53%
  • 0.00%
  • 3.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.64
  • 16.39
  • 17.97

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.86
  • 25.58
  • 24.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 25.27
  • 47.30
  • 105.17

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 3.30
  • 3.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.89
  • 1.21
  • 1.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.81
  • 4.50
  • 3.58

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,307.14
1,274.35
2.57%
1,666.32
1,126.18
47.96%
1,437.93
1,236.64
16.28%
1,606.60
1,131.65
41.97%
Expenses
1,076.33
837.98
28.44%
1,205.50
553.05
117.97%
1,040.78
767.02
35.69%
1,113.81
784.63
41.95%
EBITDA
230.81
436.37
-47.11%
460.82
573.13
-19.60%
397.15
469.62
-15.43%
492.79
347.02
42.01%
EBIDTM
17.66%
34.24%
27.66%
50.89%
27.62%
37.98%
30.67%
30.66%
Other Income
26.20
2.68
877.61%
16.06
0.96
1,572.92%
17.97
1.26
1,326.19%
8.06
0.84
859.52%
Interest
2.71
11.55
-76.54%
4.00
10.64
-62.41%
0.98
18.50
-94.70%
12.27
36.38
-66.27%
Depreciation
30.66
32.61
-5.98%
27.63
25.17
9.77%
27.18
23.27
16.80%
34.46
35.93
-4.09%
PBT
223.64
357.07
-37.37%
445.25
538.28
-17.28%
485.70
429.11
13.19%
454.12
275.55
64.80%
Tax
52.04
89.77
-42.03%
117.86
135.44
-12.98%
100.62
125.03
-19.52%
117.24
109.19
7.37%
PAT
171.60
267.30
-35.80%
327.39
402.84
-18.73%
385.08
304.08
26.64%
336.88
166.36
102.50%
PATM
13.13%
20.98%
19.65%
35.77%
26.78%
24.59%
20.97%
14.70%
EPS
12.99
22.54
-42.37%
25.22
31.87
-20.87%
30.88
23.96
28.88%
24.96
11.79
111.70%

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
Mar 13
Net Sales
6,017.99
5,399.18
3,957.64
3,288.53
3,321.64
2,527.38
1,804.41
1,979.73
2,394.98
2,118.05
2,356.71
Net Sales Growth
26.19%
36.42%
20.35%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
 
Cost Of Goods Sold
3,187.27
2,391.72
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
Gross Profit
2,830.72
3,007.47
2,110.03
1,474.05
1,486.67
1,126.66
675.99
619.05
921.87
889.37
839.81
GP Margin
47.04%
55.70%
53.32%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
Total Expenditure
4,436.42
3,536.06
2,820.64
2,667.00
2,532.27
1,930.76
1,515.49
1,771.09
2,036.77
1,770.81
2,025.79
Power & Fuel Cost
-
248.40
220.75
242.77
228.26
167.32
115.74
117.77
200.79
199.06
205.17
% Of Sales
-
4.60%
5.58%
7.38%
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
8.71%
Employee Cost
-
150.55
134.31
130.42
117.55
96.75
77.02
92.55
91.19
79.86
61.37
% Of Sales
-
2.79%
3.39%
3.97%
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
2.60%
Manufacturing Exp.
-
322.73
260.50
248.80
219.70
161.06
132.11
133.33
184.30
155.92
173.99
% Of Sales
-
5.98%
6.58%
7.57%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
General & Admin Exp.
-
57.43
41.86
39.29
37.39
34.32
20.09
22.90
31.40
29.24
25.71
% Of Sales
-
1.06%
1.06%
1.19%
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
1.09%
Selling & Distn. Exp.
-
334.90
275.38
157.99
83.49
60.31
32.45
26.19
30.67
50.68
23.19
% Of Sales
-
6.20%
6.96%
4.80%
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
0.98%
Miscellaneous Exp.
-
30.34
40.23
33.25
10.92
10.28
9.66
17.67
25.30
27.37
23.19
% Of Sales
-
0.56%
1.02%
1.01%
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
0.83%
EBITDA
1,581.57
1,863.12
1,137.00
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
EBITDA Margin
26.28%
34.51%
28.73%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
Other Income
68.29
30.42
3.39
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
Interest
19.96
19.69
114.96
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
Depreciation
119.93
104.70
108.96
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
PBT
1,608.71
1,769.15
916.47
280.07
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
Tax
387.76
451.15
307.07
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
Tax Rate
24.10%
24.15%
33.51%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
PAT
1,220.95
1,416.10
593.43
163.97
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
PAT before Minority Interest
1,217.72
1,416.75
609.40
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
Minority Interest
-3.23
-0.65
-15.97
-10.46
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
PAT Margin
20.29%
26.23%
14.99%
4.99%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
PAT Growth
7.05%
138.63%
261.91%
-33.95%
21.57%
-
-
-
12.27%
-60.34%
 
EPS
86.65
100.50
42.12
11.64
17.62
14.49
-5.31
-5.97
4.70
4.19
10.56

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
Mar 13
Shareholder's Funds
3,312.32
2,035.59
1,377.84
1,169.30
923.32
696.93
794.90
924.41
864.24
790.40
Share Capital
65.82
34.11
34.11
34.11
34.11
34.11
31.63
32.76
32.76
32.76
Total Reserves
3,246.50
2,001.48
1,343.73
1,135.18
889.21
662.82
763.27
891.65
831.48
744.64
Non-Current Liabilities
212.73
958.49
1,524.97
1,655.75
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
1,203.78
Secured Loans
2.76
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
Unsecured Loans
7.41
0.00
0.00
0.00
0.00
0.00
23.22
0.00
0.00
0.32
Long Term Provisions
25.11
14.28
13.60
10.24
8.27
6.34
4.24
4.57
3.35
2.40
Current Liabilities
1,235.04
407.05
453.98
518.91
484.78
414.93
1,144.07
1,156.08
893.51
964.89
Trade Payables
529.60
193.81
178.25
202.97
161.14
124.67
443.92
469.26
256.37
333.01
Other Current Liabilities
227.65
101.39
114.53
152.84
167.02
92.94
359.13
305.42
231.41
185.67
Short Term Borrowings
416.31
81.39
160.39
139.31
134.41
195.50
340.76
374.03
394.88
431.50
Short Term Provisions
61.48
30.47
0.81
23.79
22.22
1.82
0.26
7.37
10.85
14.71
Total Liabilities
4,889.92
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
Net Block
1,529.56
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
Gross Block
2,164.20
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
Accumulated Depreciation
634.64
677.31
629.94
495.03
367.28
236.47
117.78
493.29
432.85
330.95
Non Current Assets
2,508.88
2,454.59
2,548.30
2,526.11
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
2,296.70
Capital Work in Progress
642.74
137.22
137.46
130.24
171.04
135.94
238.37
186.92
137.32
1,189.76
Non Current Investment
239.37
277.48
123.48
132.03
131.07
108.36
113.67
66.39
49.67
16.64
Long Term Loans & Adv.
63.38
18.24
18.06
15.08
11.03
8.07
4.87
20.66
89.26
10.25
Other Non Current Assets
33.83
8.86
0.00
0.00
0.51
1.56
0.61
17.58
22.90
10.04
Current Assets
2,381.05
1,018.96
933.20
984.99
808.18
657.90
754.37
1,053.72
886.77
819.59
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.62
1.11
1.16
Inventories
873.63
503.67
557.40
616.43
432.30
304.36
409.78
419.22
402.23
347.54
Sundry Debtors
349.92
275.23
176.78
149.02
155.84
113.56
98.24
155.92
101.86
106.71
Cash & Bank
574.71
51.35
28.96
38.86
52.20
51.13
98.06
105.26
34.87
79.90
Other Current Assets
582.79
19.84
19.94
24.33
167.83
188.85
148.29
372.70
346.70
284.28
Short Term Loans & Adv.
567.88
168.86
150.11
156.36
167.23
176.89
144.23
362.03
335.78
280.96
Net Current Assets
1,146.01
611.91
479.22
466.08
323.39
242.97
-389.70
-102.36
-6.74
-145.30
Total Assets
4,889.93
3,473.55
3,481.50
3,511.10
3,386.25
3,238.16
3,401.31
3,748.11
3,513.68
3,116.32

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
Mar 13
Cash From Operating Activity
1,330.34
968.78
550.83
549.83
451.13
14.61
377.05
550.77
55.57
320.56
PBT
1,867.89
940.54
269.79
409.74
204.93
-73.17
-142.46
76.60
92.29
153.73
Adjustment
5.29
299.61
341.96
384.98
388.60
365.38
351.87
288.61
258.86
179.64
Changes in Working Capital
-141.86
-124.56
9.77
-153.65
-119.18
-275.74
174.16
203.67
-266.68
30.85
Cash after chg. in Working capital
1,731.33
1,115.59
621.51
641.07
474.36
16.46
383.56
568.88
84.47
364.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-400.99
-146.80
-70.69
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
-43.66
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
-1,095.56
-62.22
-150.12
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
-982.50
Net Fixed Assets
-435.29
-16.70
-145.39
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
-334.50
Net Investments
-0.21
5.11
1.56
-66.88
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
Others
-660.06
-50.63
-6.29
59.12
-28.21
60.46
-273.85
-53.75
33.71
-607.77
Cash from Financing Activity
-232.93
-900.13
-400.77
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
644.03
Net Cash Inflow / Outflow
1.85
6.43
-0.06
-7.35
-24.03
7.57
-2.45
3.89
-7.01
-17.91
Opening Cash & Equivalents
8.59
2.16
2.31
9.66
33.69
26.13
28.58
25.08
32.10
50.01
Closing Cash & Equivalent
11.00
8.59
2.25
2.31
9.66
33.69
26.13
28.97
25.08
32.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
251.61
149.19
100.98
342.79
270.68
204.31
251.30
282.20
263.83
237.32
ROA
33.88%
17.52%
4.99%
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
6.17%
ROE
52.98%
35.71%
13.70%
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
21.75%
ROCE
56.58%
34.34%
15.72%
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
13.36%
Fixed Asset Turnover
2.22
1.42
1.17
1.24
1.00
0.80
0.83
0.94
1.13
1.96
Receivable days
21.13
20.84
18.08
16.75
18.99
19.38
21.05
17.65
16.20
13.88
Inventory Days
46.55
48.93
65.14
57.62
51.93
65.36
68.65
56.25
58.23
47.53
Payable days
55.20
36.75
38.34
24.99
26.08
64.75
91.00
61.42
58.63
45.23
Cash Conversion Cycle
12.49
33.02
44.88
49.38
44.84
20.00
-1.29
12.48
15.80
16.19
Total Debt/Equity
0.13
0.44
1.23
1.61
2.30
3.18
2.52
2.20
2.41
2.17
Interest Cover
95.88
8.97
2.27
2.62
1.78
0.72
0.43
1.34
1.56
2.27

Top Investors:

News Update:


  • Godawari Power & Ispat gets 'Consent to Operate’ for enhanced capacity of Iron Ore Pellet Plant
    16th Sep 2022, 15:12 PM

    The company has received approval for enhanced capacity from 24,00,000 to 27,00,000 Tons Per Annum

    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.