Nifty
Sensex
:
:
14320.05
47947.62
-514.80 (-3.47%)
-1643.70 (-3.31%)

Steel & Iron Products

Rating :
75/99

BSE: 532734 | NSE: GPIL

810.05
09-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  811.00
  •  822.30
  •  798.00
  •  807.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  77793
  •  630.29
  •  839.95
  •  104.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,852.02
  • 8.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,519.79
  • N/A
  • 1.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 4.51%
  • 23.22%
  • FII
  • DII
  • Others
  • 0.65%
  • 0.48%
  • 3.64%

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
  • 2.51
  • 2.33
  • 3.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.82
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.31
  • 6.48
  • 4.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,131.65
836.75
35.24%
966.77
828.35
16.71%
711.25
834.24
-14.74%
790.06
894.36
-11.66%
Expenses
784.63
708.22
10.79%
732.27
662.27
10.57%
553.50
659.30
-16.05%
634.48
706.60
-10.21%
EBITDA
347.02
128.53
169.99%
234.50
166.08
41.20%
157.75
174.94
-9.83%
155.58
187.76
-17.14%
EBIDTM
30.66%
15.36%
24.26%
20.05%
22.18%
20.97%
19.69%
20.99%
Other Income
0.84
3.76
-77.66%
0.72
1.08
-33.33%
1.06
1.26
-15.87%
-2.32
2.98
-
Interest
36.38
51.63
-29.54%
43.38
54.81
-20.85%
46.60
55.75
-16.41%
49.73
62.67
-20.65%
Depreciation
35.93
33.47
7.35%
36.26
34.86
4.02%
35.61
33.43
6.52%
35.15
33.35
5.40%
PBT
275.55
47.19
483.92%
155.58
77.49
100.77%
76.60
87.02
-11.97%
58.10
94.72
-38.66%
Tax
109.19
16.84
548.40%
51.81
24.54
111.12%
26.24
30.11
-12.85%
23.87
35.66
-33.06%
PAT
166.36
30.35
448.14%
103.77
52.95
95.98%
50.36
56.91
-11.51%
34.23
59.06
-42.04%
PATM
14.70%
3.63%
10.73%
6.39%
7.08%
6.82%
4.33%
6.60%
EPS
47.15
8.69
442.58%
30.52
14.48
110.77%
13.63
15.95
-14.55%
9.78
17.41
-43.83%

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
3,599.73
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
6.07%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
84.01%
 
Cost Of Goods Sold
1,713.83
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
1,885.90
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
52.39%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
43.51%
Total Expenditure
2,704.88
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.
-
248.19
219.70
161.06
132.11
133.33
184.30
155.92
173.99
144.87
97.31
% Of Sales
-
7.55%
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
6.97%
8.61%
General & Admin Exp.
-
39.91
37.39
34.32
20.09
22.90
31.40
29.24
25.71
26.77
17.10
% Of Sales
-
1.21%
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
894.85
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
234.90
EBITDA Margin
24.86%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
20.79%
Other Income
0.30
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
12.89
Interest
176.09
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
73.10
Depreciation
142.95
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
55.42
PBT
565.83
280.08
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
Tax
211.11
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
19.81
Tax Rate
37.31%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
16.61%
PAT
354.72
164.32
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
85.45
PAT before Minority Interest
337.29
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
99.45
Minority Interest
-17.43
-10.11
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
-14.00
PAT Margin
9.85%
5.00%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
7.56%
PAT Growth
78.01%
-33.81%
21.57%
-
-
-
12.27%
-60.34%
76.59%
-1.38%
 
EPS
100.77
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
57.73
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 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
  • Godawari Power & Ispat starts booking export orders of High Grade Iron Ore Pellets
    24th Feb 2021, 17:05 PM

    The first export order of 50,000 MTs has already been booked and the delivery will take place in the month of April, 2021

    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.