Nifty
Sensex
:
:
15776.50
52480.35
-92.75 (-0.58%)
-292.70 (-0.55%)

Steel & Iron Products

Rating :
74/99

BSE: 532734 | NSE: GPIL

1431.90
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1550.00
  •  1550.05
  •  1411.00
  •  1504.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  504923
  •  7372.75
  •  1550.05
  •  153.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,041.43
  • 7.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,709.19
  • N/A
  • 2.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 4.26%
  • 23.78%
  • FII
  • DII
  • Others
  • 0.62%
  • 0.54%
  • 3.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.27
  • 10.68
  • 9.17

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.22
  • 24.40
  • 0.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.76
  • -
  • -6.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.68
  • 2.60
  • 3.48

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.68
  • 0.88
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 6.31
  • 4.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,262.25
790.06
59.77%
1,131.65
836.75
35.24%
966.77
828.35
16.71%
711.25
834.24
-14.74%
Expenses
772.62
634.48
21.77%
784.63
708.22
10.79%
732.27
662.27
10.57%
553.50
659.30
-16.05%
EBITDA
489.63
155.58
214.71%
347.02
128.53
169.99%
234.50
166.08
41.20%
157.75
174.94
-9.83%
EBIDTM
38.79%
19.69%
30.66%
15.36%
24.26%
20.05%
22.18%
20.97%
Other Income
1.42
-2.32
-
0.84
3.76
-77.66%
0.72
1.08
-33.33%
1.06
1.26
-15.87%
Interest
27.58
49.73
-44.54%
36.38
51.63
-29.54%
43.38
54.81
-20.85%
46.60
55.75
-16.41%
Depreciation
30.65
35.15
-12.80%
35.93
33.47
7.35%
36.26
34.86
4.02%
35.61
33.43
6.52%
PBT
432.82
58.10
644.96%
275.55
47.19
483.92%
155.58
77.49
100.77%
76.60
87.02
-11.97%
Tax
128.80
23.87
439.59%
109.19
16.84
548.40%
51.81
24.54
111.12%
26.24
30.11
-12.85%
PAT
304.02
34.23
788.17%
166.36
30.35
448.14%
103.77
52.95
95.98%
50.36
56.91
-11.51%
PATM
24.09%
4.33%
14.70%
3.63%
10.73%
6.39%
7.08%
6.82%
EPS
95.85
9.79
879.06%
47.15
8.69
442.58%
30.52
14.48
110.77%
13.63
15.95
-14.55%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
1,129.92
Net Sales Growth
23.79%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
84.01%
 
Cost Of Goods Sold
1,847.59
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
638.25
Gross Profit
2,224.33
1,474.05
1,486.67
1,126.66
675.99
619.05
921.87
889.37
839.81
715.95
491.67
GP Margin
54.63%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
43.51%
Total Expenditure
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
895.02
Power & Fuel Cost
-
242.77
228.26
167.32
115.74
117.77
200.79
199.06
205.17
148.21
74.26
% Of Sales
-
7.38%
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
8.71%
7.13%
6.57%
Employee Cost
-
130.42
117.55
96.75
77.02
92.55
91.19
79.86
61.37
51.75
35.47
% Of Sales
-
3.97%
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
2.60%
2.49%
3.14%
Manufacturing Exp.
-
248.80
219.70
161.06
132.11
133.33
184.30
155.92
173.99
144.87
97.31
% Of Sales
-
7.57%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
6.97%
8.61%
General & Admin Exp.
-
39.29
37.39
34.32
20.09
22.90
31.40
29.24
25.71
26.77
17.10
% Of Sales
-
1.19%
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
1.09%
1.29%
1.51%
Selling & Distn. Exp.
-
157.99
83.49
60.31
32.45
26.19
30.67
50.68
23.19
32.46
18.20
% Of Sales
-
4.80%
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
0.98%
1.56%
1.61%
Miscellaneous Exp.
-
33.25
10.92
10.28
9.66
17.67
25.30
27.37
19.45
16.26
18.20
% Of Sales
-
1.01%
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
0.83%
0.78%
1.28%
EBITDA
1,228.90
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
234.90
EBITDA Margin
30.18%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
20.79%
Other Income
4.04
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
12.89
Interest
153.94
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
73.10
Depreciation
138.45
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
55.42
PBT
940.55
280.08
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
Tax
316.04
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
19.81
Tax Rate
33.60%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
16.61%
PAT
624.51
164.32
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
85.45
PAT before Minority Interest
608.37
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
99.45
Minority Interest
-16.14
-10.11
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
-14.00
PAT Margin
15.34%
5.00%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
7.56%
PAT Growth
258.01%
-33.81%
21.57%
-
-
-
12.27%
-60.34%
76.59%
-1.38%
 
EPS
177.42
46.68
70.53
58.02
-21.24
-23.91
18.82
16.77
42.28
23.94
24.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
1,325.30
1,169.30
923.32
696.93
794.90
924.41
864.24
790.40
678.09
604.93
Share Capital
34.11
34.11
34.11
34.11
31.63
32.76
32.76
32.76
31.76
31.76
Total Reserves
1,291.19
1,135.18
889.21
662.82
763.27
891.65
831.48
744.64
646.34
573.17
Non-Current Liabilities
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
501.26
Secured Loans
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
503.17
Unsecured Loans
0.00
0.00
0.00
0.00
23.22
0.00
0.00
0.32
0.37
0.37
Long Term Provisions
13.60
10.24
8.27
6.34
4.24
4.57
3.35
2.40
1.98
1.57
Current Liabilities
453.98
518.91
484.78
414.93
1,144.07
1,156.08
893.51
964.89
621.18
504.62
Trade Payables
178.25
202.97
161.14
124.67
443.92
469.26
256.37
333.01
171.47
88.19
Other Current Liabilities
114.53
152.84
167.02
92.94
359.13
305.42
231.41
185.67
181.60
134.62
Short Term Borrowings
160.39
139.31
134.41
195.50
340.76
374.03
394.88
431.50
243.20
261.30
Short Term Provisions
0.81
23.79
22.22
1.82
0.26
7.37
10.85
14.71
24.91
20.51
Total Liabilities
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
1,687.19
Net Block
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
970.75
Gross Block
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
1,172.35
Accumulated Depreciation
629.94
495.03
367.28
236.47
117.78
493.29
432.85
330.95
268.04
201.60
Non Current Assets
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
1,097.58
Capital Work in Progress
137.46
130.24
171.04
135.94
238.37
186.92
137.32
1,189.76
284.88
93.74
Non Current Investment
123.48
132.03
131.07
108.36
113.67
66.39
49.67
16.64
16.39
20.95
Long Term Loans & Adv.
18.06
15.08
11.03
8.07
4.87
20.66
89.26
10.25
6.99
5.97
Other Non Current Assets
0.00
0.00
0.51
1.56
0.61
17.58
22.90
10.04
8.83
6.18
Current Assets
933.20
984.99
808.18
657.90
754.37
1,053.72
886.77
819.59
647.01
589.52
Current Investments
0.00
0.00
0.00
0.00
0.00
0.62
1.11
1.16
1.28
1.06
Inventories
557.40
616.43
432.30
304.36
409.78
419.22
402.23
347.54
346.13
287.18
Sundry Debtors
176.78
149.02
155.84
113.56
98.24
155.92
101.86
106.71
95.94
67.44
Cash & Bank
28.96
38.86
52.20
51.13
98.06
105.26
34.87
79.90
99.01
130.15
Other Current Assets
170.05
24.33
0.60
11.96
148.29
372.70
346.70
284.28
104.65
103.69
Short Term Loans & Adv.
150.11
156.36
167.23
176.89
144.23
362.03
335.78
280.96
103.23
101.03
Net Current Assets
479.22
466.08
323.39
242.97
-389.70
-102.36
-6.74
-145.30
25.83
84.90
Total Assets
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
1,687.18

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
550.83
549.83
451.13
14.61
377.05
550.77
55.57
320.56
305.03
44.93
PBT
269.79
409.74
204.93
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
Adjustment
341.96
384.98
388.60
365.38
351.87
288.61
258.86
179.64
173.95
117.87
Changes in Working Capital
9.77
-153.65
-119.18
-275.74
174.16
203.67
-266.68
30.85
39.64
-173.34
Cash after chg. in Working capital
621.51
641.07
474.36
16.46
383.56
568.88
84.47
364.22
323.19
63.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-70.69
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
-43.66
-18.16
-18.87
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
-150.12
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
-982.50
-370.54
-251.25
Net Fixed Assets
-145.39
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
-334.50
-140.27
-142.25
Net Investments
1.56
-66.88
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
-0.24
-140.55
Others
-6.29
59.12
-28.21
60.46
-273.85
-53.75
33.71
-607.77
-230.03
31.55
Cash from Financing Activity
-400.77
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
644.03
-10.59
311.91
Net Cash Inflow / Outflow
-0.06
-7.35
-24.03
7.57
-2.45
3.89
-7.01
-17.91
-76.10
105.59
Opening Cash & Equivalents
2.31
9.66
33.69
26.13
28.58
25.08
32.10
50.01
126.11
19.62
Closing Cash & Equivalent
2.25
2.31
9.66
33.69
26.13
28.97
25.08
32.10
50.01
126.11

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
388.52
342.79
270.68
204.31
251.30
282.20
263.83
237.32
213.51
190.47
ROA
4.99%
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
6.17%
4.73%
7.07%
ROE
13.98%
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
21.75%
13.65%
18.03%
ROCE
15.85%
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
13.36%
15.30%
15.36%
Fixed Asset Turnover
1.17
1.24
1.00
0.80
0.83
0.94
1.13
1.96
1.84
1.28
Receivable days
18.08
16.75
18.99
19.38
21.05
17.65
16.20
13.88
13.02
15.46
Inventory Days
65.14
57.62
51.93
65.36
68.65
56.25
58.23
47.53
50.45
67.99
Payable days
25.49
24.99
26.08
64.75
91.00
61.42
58.63
45.23
25.67
23.72
Cash Conversion Cycle
57.74
49.38
44.84
20.00
-1.29
12.48
15.80
16.19
37.79
59.73
Total Debt/Equity
1.28
1.61
2.30
3.18
2.52
2.20
2.41
2.17
1.42
1.46
Interest Cover
2.27
2.62
1.78
0.72
0.43
1.34
1.56
2.27
1.85
2.63

Top Investors:

News Update:


  • Godawari Power & Ispat gets nod to set up captive solar PV power plant of 250 MW capacity
    26th May 2021, 10:59 AM

    The power generated in this project shall be captively consumed in the company's plant at Silatra Industrial Area, Raipur, Chhattisgarh

    Read More
  • Godawari Power & Ispat gets approval for capacity expansion
    15th Mar 2021, 15:58 PM

    Similarly, the Chhattisgarh Environment Conservation Board, Raipur has also accorded its ‘Permission to Establish’ the proposed expansion and modernization of existing manufacturing facilities

    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.