Nifty
Sensex
:
:
19674.25
66009.15
-68.10 (-0.34%)
-221.09 (-0.33%)

Steel & Iron Products

Rating :
72/99

BSE: 532734 | NSE: GPIL

601.35
22-Sep-2023
  • Open
  • High
  • Low
  • Previous Close
  •  612.90
  •  618.20
  •  600.00
  •  612.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  298330
  •  1806.41
  •  640.25
  •  226.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,169.61
  • 11.72
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,686.00
  • 0.67%
  • 2.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.68%
  • 3.27%
  • 22.15%
  • FII
  • DII
  • Others
  • 3.64%
  • 0.00%
  • 3.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.51
  • 11.61
  • 13.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.55
  • 7.49
  • -0.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.67
  • 26.16
  • 10.16

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 3.68
  • 4.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.03
  • 1.18
  • 1.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.66
  • 3.75
  • 3.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Net Sales
1,325.58
1,666.32
-20.45%
1,316.59
1,437.93
-8.44%
1,462.99
1,606.60
-8.94%
1,307.14
1,274.35
2.57%
Expenses
1,020.46
1,205.50
-15.35%
1,048.58
1,040.77
0.75%
1,289.90
1,113.81
15.81%
1,076.33
837.98
28.44%
EBITDA
305.12
460.82
-33.79%
268.01
397.16
-32.52%
173.09
492.79
-64.88%
230.81
436.37
-47.11%
EBIDTM
23.02%
27.66%
20.36%
27.62%
11.83%
30.67%
17.66%
34.24%
Other Income
18.79
16.06
17.00%
25.68
17.96
42.98%
36.12
8.06
348.14%
26.20
2.68
877.61%
Interest
8.27
4.00
106.75%
6.44
0.98
557.14%
7.25
12.27
-40.91%
2.71
11.55
-76.54%
Depreciation
34.27
27.63
24.03%
32.24
27.18
18.62%
33.01
34.46
-4.21%
30.66
32.61
-5.98%
PBT
299.21
445.25
-32.80%
240.28
485.70
-50.53%
168.95
454.12
-62.80%
223.64
357.07
-37.37%
Tax
76.00
117.86
-35.52%
73.75
100.62
-26.70%
45.58
117.24
-61.12%
52.04
89.77
-42.03%
PAT
223.21
327.39
-31.82%
166.53
385.08
-56.75%
123.37
336.88
-63.38%
171.60
267.30
-35.80%
PATM
16.84%
19.65%
12.65%
26.78%
8.43%
20.97%
13.13%
20.98%
EPS
18.51
25.22
-26.61%
13.07
30.88
-57.67%
9.88
24.96
-60.42%
12.99
22.54
-42.37%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
5,412.30
5,753.04
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
Net Sales Growth
-9.57%
6.55%
36.42%
20.35%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
 
Cost Of Goods Sold
3,263.09
3,365.72
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
Gross Profit
2,149.21
2,387.31
3,007.47
2,110.03
1,474.05
1,486.67
1,126.66
675.99
619.05
921.87
889.37
GP Margin
39.71%
41.50%
55.70%
53.32%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
Total Expenditure
4,435.27
4,620.51
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
Power & Fuel Cost
-
362.37
248.40
220.75
242.77
228.26
167.32
115.74
117.77
200.79
199.06
% Of Sales
-
6.30%
4.60%
5.58%
7.38%
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
Employee Cost
-
191.41
150.55
134.31
130.42
117.55
96.75
77.02
92.55
91.19
79.86
% Of Sales
-
3.33%
2.79%
3.39%
3.97%
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
Manufacturing Exp.
-
366.04
322.73
260.50
248.80
219.70
161.06
132.11
133.33
184.30
155.92
% Of Sales
-
6.36%
5.98%
6.58%
7.57%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
General & Admin Exp.
-
70.98
57.43
41.86
39.29
37.39
34.32
20.09
22.90
31.40
29.24
% Of Sales
-
1.23%
1.06%
1.06%
1.19%
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
Selling & Distn. Exp.
-
219.06
334.90
275.38
157.99
83.49
60.31
32.45
26.19
30.67
50.68
% Of Sales
-
3.81%
6.20%
6.96%
4.80%
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
Miscellaneous Exp.
-
44.94
30.34
40.23
33.25
10.92
10.28
9.66
17.67
25.30
50.68
% Of Sales
-
0.78%
0.56%
1.02%
1.01%
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
EBITDA
977.03
1,132.53
1,863.12
1,137.00
621.53
789.37
596.62
288.92
208.64
358.21
347.24
EBITDA Margin
18.05%
19.69%
34.51%
28.73%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
Other Income
106.79
104.25
30.41
3.39
7.38
5.83
8.93
17.14
27.39
60.22
15.55
Interest
24.67
20.40
19.69
114.96
211.93
252.61
263.31
259.15
252.00
223.65
165.01
Depreciation
130.18
123.54
104.70
108.96
136.90
132.85
131.80
120.09
126.49
118.18
105.49
PBT
932.08
1,092.83
1,769.15
916.47
280.07
409.74
210.45
-73.17
-142.46
76.60
92.29
Tax
247.37
289.22
451.15
307.07
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
Tax Rate
26.54%
26.83%
24.15%
33.51%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
PAT
684.71
793.40
1,481.27
593.43
163.97
248.27
204.22
-74.77
-84.16
66.26
59.02
PAT before Minority Interest
684.89
793.36
1,481.92
609.40
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
Minority Interest
0.18
0.04
-0.65
-15.97
-10.46
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
PAT Margin
12.65%
13.79%
27.44%
14.99%
4.99%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
PAT Growth
-48.00%
-46.44%
149.61%
261.91%
-33.95%
21.57%
-
-
-
12.27%
 
EPS
50.38
58.38
109.00
43.67
12.07
18.27
15.03
-5.50
-6.19
4.88
4.34

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
3,905.45
3,312.32
2,035.59
1,377.84
1,169.30
923.32
696.93
794.90
924.41
864.24
Share Capital
64.86
65.82
34.11
34.11
34.11
34.11
34.11
31.63
32.76
32.76
Total Reserves
3,840.59
3,246.50
2,001.48
1,343.73
1,135.18
889.21
662.82
763.27
891.65
831.48
Non-Current Liabilities
265.18
198.67
958.49
1,524.97
1,655.75
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
Secured Loans
1.23
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
Unsecured Loans
8.14
7.41
0.00
0.00
0.00
0.00
0.00
23.22
0.00
0.00
Long Term Provisions
34.53
25.11
14.28
13.60
10.24
8.27
6.34
4.24
4.57
3.35
Current Liabilities
947.65
1,249.10
407.05
453.98
518.91
484.78
414.93
1,144.07
1,156.08
893.51
Trade Payables
524.48
529.60
193.81
178.25
202.97
161.14
124.67
443.92
469.26
256.37
Other Current Liabilities
236.37
241.70
101.39
114.53
152.84
167.02
92.94
359.13
305.42
231.41
Short Term Borrowings
171.60
416.31
81.39
160.39
139.31
134.41
195.50
340.76
374.03
394.88
Short Term Provisions
15.20
61.48
30.47
0.81
23.79
22.22
1.82
0.26
7.37
10.85
Total Liabilities
5,159.36
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
Net Block
2,064.56
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
Gross Block
2,822.02
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
Accumulated Depreciation
757.46
634.64
677.31
629.94
495.03
367.28
236.47
117.78
493.29
432.85
Non Current Assets
2,836.62
2,511.05
2,454.59
2,548.30
2,526.11
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
Capital Work in Progress
443.04
642.74
137.22
137.46
130.24
171.04
135.94
238.37
186.92
137.32
Non Current Investment
198.69
239.37
277.48
123.48
132.03
131.07
108.36
113.67
66.39
49.67
Long Term Loans & Adv.
121.78
65.31
18.24
18.06
15.08
11.03
8.07
4.87
20.66
89.26
Other Non Current Assets
8.55
34.07
8.86
0.00
0.00
0.51
1.56
0.61
17.58
22.90
Current Assets
2,322.75
2,378.88
1,018.96
933.20
984.99
808.18
657.90
754.37
1,053.72
886.77
Current Investments
43.21
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.62
1.11
Inventories
810.79
873.63
503.67
557.40
616.43
432.30
304.36
409.78
419.22
402.23
Sundry Debtors
295.74
349.92
275.23
176.78
149.02
155.84
113.56
98.24
155.92
101.86
Cash & Bank
800.29
574.71
51.35
28.96
38.86
52.20
51.13
98.06
105.26
34.87
Other Current Assets
372.71
14.67
19.84
19.94
180.69
167.83
188.85
148.29
372.70
346.70
Short Term Loans & Adv.
367.48
565.95
168.86
150.11
156.36
167.23
176.89
144.23
362.03
335.78
Net Current Assets
1,375.10
1,129.78
611.91
479.22
466.08
323.39
242.97
-389.70
-102.36
-6.74
Total Assets
5,159.37
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
962.41
1,330.34
968.78
550.83
549.83
451.13
14.61
377.05
550.77
55.57
PBT
1,078.10
1,867.89
940.54
269.79
409.74
204.93
-73.17
-142.46
76.60
92.29
Adjustment
101.70
5.29
299.61
341.96
384.98
388.60
365.38
351.87
288.61
258.86
Changes in Working Capital
83.58
-141.86
-124.56
9.77
-153.65
-119.18
-275.74
174.16
203.67
-266.68
Cash after chg. in Working capital
1,263.38
1,731.33
1,115.59
621.51
641.07
474.36
16.46
383.56
568.88
84.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-300.97
-400.99
-146.80
-70.69
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
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
-228.78
-1,095.56
-62.22
-150.12
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
Net Fixed Assets
-304.75
-435.29
-16.70
-145.39
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
Net Investments
-347.93
-0.21
5.11
1.56
-66.88
-1.17
-3.30
17.72
-5.29
-36.33
Others
423.90
-660.06
-50.63
-6.29
59.12
-28.21
60.46
-273.85
-53.75
33.71
Cash from Financing Activity
-246.28
-232.93
-900.13
-400.77
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
Net Cash Inflow / Outflow
487.36
1.85
6.43
-0.06
-7.35
-24.03
7.57
-2.45
3.89
-7.01
Opening Cash & Equivalents
11.00
8.59
2.16
2.31
9.66
33.69
26.13
28.58
25.08
32.10
Closing Cash & Equivalent
507.30
11.00
8.59
2.25
2.31
9.66
33.69
26.13
28.97
25.08

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
301.06
251.61
149.19
100.98
342.79
270.68
204.31
251.30
282.20
263.83
ROA
15.79%
35.44%
17.52%
4.99%
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
ROE
21.98%
55.42%
35.71%
13.70%
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
ROCE
27.70%
58.53%
34.34%
15.72%
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
Fixed Asset Turnover
2.31
2.22
1.42
1.17
1.24
1.00
0.80
0.83
0.94
1.13
Receivable days
20.48
21.13
20.84
18.08
16.75
18.99
19.38
21.05
17.65
16.20
Inventory Days
53.43
46.55
48.93
65.14
57.62
51.93
65.36
68.65
56.25
58.23
Payable days
57.16
55.20
36.75
38.34
24.99
26.08
64.75
91.00
61.42
58.63
Cash Conversion Cycle
16.76
12.49
33.02
44.88
49.38
44.84
20.00
-1.29
12.48
15.80
Total Debt/Equity
0.08
0.13
0.44
1.23
1.61
2.30
3.18
2.52
2.20
2.41
Interest Cover
54.06
99.19
8.97
2.27
2.62
1.78
0.72
0.43
1.34
1.56

News Update:


  • Godawari Power & Isp - Quarterly Results
    27th Jul 2023, 14:44 PM

    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.