Nifty
Sensex
:
:
11050.25
37388.66
244.70 (2.26%)
835.06 (2.28%)

Steel & Iron Products

Rating :
65/99

BSE: 532734 | NSE: GPIL

282.10
25-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  273.00
  •  282.10
  •  268.50
  •  268.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42338
  •  117.45
  •  355.00
  •  80.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 993.13
  • 6.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,660.90
  • N/A
  • 0.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.50%
  • 6.26%
  • 22.16%
  • FII
  • DII
  • Others
  • 0.31%
  • 0.07%
  • 3.70%

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
  • 2.45
  • -
  • 2.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.59
  • 0.72
  • 0.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.21
  • 6.82
  • 5.45

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
711.25
833.84
-14.70%
790.06
894.36
-11.66%
836.75
902.80
-7.32%
827.88
804.39
2.92%
Expenses
553.50
659.30
-16.05%
634.48
706.60
-10.21%
708.23
689.26
2.75%
662.27
599.97
10.38%
EBITDA
157.75
174.54
-9.62%
155.58
187.76
-17.14%
128.52
213.54
-39.81%
165.61
204.42
-18.99%
EBIDTM
22.18%
20.93%
19.69%
20.99%
15.36%
23.65%
20.00%
25.41%
Other Income
1.06
1.66
-36.14%
-2.32
2.98
-
3.76
1.05
258.10%
1.55
0.97
59.79%
Interest
46.60
55.75
-16.41%
49.73
62.67
-20.65%
51.63
62.07
-16.82%
54.81
64.78
-15.39%
Depreciation
35.61
33.43
6.52%
35.15
33.35
5.40%
33.47
32.68
2.42%
34.86
33.59
3.78%
PBT
76.60
87.02
-11.97%
58.10
94.73
-38.67%
47.18
119.84
-60.63%
77.49
107.02
-27.59%
Tax
26.24
30.11
-12.85%
23.87
35.66
-33.06%
16.84
46.27
-63.60%
24.54
39.04
-37.14%
PAT
50.36
56.91
-11.51%
34.23
59.08
-42.06%
30.34
73.57
-58.76%
52.95
67.98
-22.11%
PATM
7.08%
6.83%
4.33%
6.61%
3.63%
8.15%
6.40%
8.45%
EPS
14.31
16.17
-11.50%
9.72
16.78
-42.07%
8.62
20.90
-58.76%
15.04
19.31
-22.11%

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
3,165.94
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
-7.84%
-1.00%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
84.01%
 
Cost Of Goods Sold
1,669.16
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
1,496.78
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
47.28%
44.82%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
43.51%
Total Expenditure
2,558.48
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
607.46
621.53
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
234.90
EBITDA Margin
19.19%
18.90%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
20.79%
Other Income
4.05
7.38
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
12.89
Interest
202.77
211.93
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
73.10
Depreciation
139.09
136.90
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
55.42
PBT
259.37
280.08
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
Tax
91.49
95.36
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
19.81
Tax Rate
35.27%
35.35%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
16.61%
PAT
167.88
164.32
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
85.45
PAT before Minority Interest
155.50
174.43
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
99.45
Minority Interest
-12.38
-10.11
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
-14.00
PAT Margin
5.30%
5.00%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
7.56%
PAT Growth
-34.81%
-33.81%
21.57%
-
-
-
12.27%
-60.34%
76.59%
-1.38%
 
EPS
47.69
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
166.86
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
6.49
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
1.57
-66.89
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
-0.24
-140.55
Others
-6.30
59.13
-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
17.73
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
50.36
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

News Update:


  • Godawari Power & Isp - Quarterly Results
    11th Aug 2020, 16:52 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.