Nifty
Sensex
:
:
24502.15
80519.34
186.20 (0.77%)
622.00 (0.78%)

Port

Rating :
64/99

BSE: 533248 | NSE: GPPL

224.17
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  229.00
  •  229.00
  •  223.22
  •  228.51
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4008827
  •  9048.94
  •  242.50
  •  115.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,225.47
  • 32.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,180.90
  • 4.69%
  • 4.85

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.01%
  • 2.12%
  • 16.26%
  • FII
  • DII
  • Others
  • 18.31%
  • 17.31%
  • 1.99%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.49
  • 7.73

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.25
  • 3.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.78
  • 13.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.64
  • 18.83
  • 20.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.51
  • 2.23
  • 2.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.68
  • 8.67
  • 9.37

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
251.28
234.73
7.05%
269.63
249.26
8.17%
252.61
226.41
11.57%
214.92
206.55
4.05%
Expenses
94.01
104.78
-10.28%
110.33
108.87
1.34%
101.96
106.24
-4.03%
109.08
94.91
14.93%
EBITDA
157.26
129.94
21.03%
159.31
140.38
13.48%
150.64
120.17
25.36%
105.84
111.64
-5.20%
EBIDTM
62.59%
55.36%
59.08%
56.32%
59.64%
53.08%
49.25%
54.05%
Other Income
19.49
16.00
21.81%
18.98
13.12
44.66%
17.82
11.46
55.50%
18.61
10.42
78.60%
Interest
2.60
1.91
36.13%
2.01
1.91
5.24%
2.17
2.00
8.50%
2.53
2.14
18.22%
Depreciation
28.93
27.57
4.93%
29.18
29.61
-1.45%
28.79
28.94
-0.52%
28.70
30.03
-4.43%
PBT
93.37
111.49
-16.25%
146.98
107.59
36.61%
141.06
95.40
47.86%
88.59
77.39
14.47%
Tax
24.73
27.45
-9.91%
36.70
28.24
29.96%
53.37
24.53
117.57%
22.68
19.86
14.20%
PAT
68.64
84.04
-18.32%
110.28
79.35
38.98%
87.69
70.87
23.73%
65.91
57.52
14.59%
PATM
27.32%
35.80%
40.90%
31.83%
34.71%
31.30%
30.67%
27.85%
EPS
1.36
2.01
-32.34%
2.40
1.75
37.14%
1.91
1.49
28.19%
1.40
1.23
13.82%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
988.44
916.95
741.37
733.46
735.37
701.98
648.90
683.10
659.95
Net Sales Growth
7.80%
23.68%
1.08%
-0.26%
4.76%
8.18%
-5.01%
3.51%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
988.43
916.95
741.37
733.46
735.37
701.98
648.90
683.10
659.95
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
415.38
414.81
330.98
311.34
288.75
313.12
274.83
264.51
283.89
Power & Fuel Cost
-
35.16
27.02
24.18
26.52
27.15
27.33
28.41
26.11
% Of Sales
-
3.83%
3.64%
3.30%
3.61%
3.87%
4.21%
4.16%
3.96%
Employee Cost
-
74.58
73.90
67.15
56.69
59.69
52.89
48.41
46.41
% Of Sales
-
8.13%
9.97%
9.16%
7.71%
8.50%
8.15%
7.09%
7.03%
Manufacturing Exp.
-
245.16
190.86
185.17
166.91
185.40
155.50
150.58
172.95
% Of Sales
-
26.74%
25.74%
25.25%
22.70%
26.41%
23.96%
22.04%
26.21%
General & Admin Exp.
-
39.99
22.02
16.12
19.87
20.41
21.52
21.82
21.64
% Of Sales
-
4.36%
2.97%
2.20%
2.70%
2.91%
3.32%
3.19%
3.28%
Selling & Distn. Exp.
-
1.34
1.10
0.92
1.57
1.41
1.21
1.15
1.85
% Of Sales
-
0.15%
0.15%
0.13%
0.21%
0.20%
0.19%
0.17%
0.28%
Miscellaneous Exp.
-
18.58
16.07
17.81
17.20
19.06
16.39
14.14
14.95
% Of Sales
-
2.03%
2.17%
2.43%
2.34%
2.72%
2.53%
2.07%
2.27%
EBITDA
573.05
502.14
410.39
422.12
446.62
388.86
374.07
418.59
376.06
EBITDA Margin
57.98%
54.76%
55.36%
57.55%
60.73%
55.39%
57.65%
61.28%
56.98%
Other Income
74.90
51.00
30.76
40.40
47.07
45.24
37.05
31.56
30.37
Interest
9.31
7.96
4.77
6.31
7.38
0.37
0.35
0.40
0.16
Depreciation
115.60
116.15
129.27
133.45
131.45
112.83
103.56
106.52
97.34
PBT
470.00
429.03
307.11
322.76
354.86
320.91
307.20
343.23
308.93
Tax
137.48
100.08
109.26
108.16
66.25
115.28
108.74
97.12
117.75
Tax Rate
29.25%
25.54%
36.12%
33.51%
18.67%
35.92%
35.40%
28.30%
38.12%
PAT
332.52
313.14
197.33
214.60
288.60
205.63
198.46
246.11
191.18
PAT before Minority Interest
332.52
313.14
197.33
214.60
288.60
205.63
198.46
246.11
191.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
33.64%
34.15%
26.62%
29.26%
39.25%
29.29%
30.58%
36.03%
28.97%
PAT Growth
13.96%
58.69%
-8.05%
-25.64%
40.35%
3.61%
-19.36%
28.73%
 
EPS
6.88
6.48
4.08
4.44
5.97
4.25
4.11
5.09
3.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,310.75
2,243.49
2,239.18
2,288.26
2,197.43
2,159.45
2,142.32
2,087.09
Share Capital
483.44
483.44
483.44
483.44
483.44
483.44
483.44
483.44
Total Reserves
1,827.31
1,760.05
1,755.74
1,804.82
1,713.99
1,676.01
1,658.88
1,603.64
Non-Current Liabilities
791.96
769.96
538.18
442.95
336.53
297.39
190.46
56.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
525.56
525.65
354.02
290.94
220.54
220.44
145.46
68.72
Current Liabilities
562.22
404.99
277.81
246.55
298.17
217.63
311.77
325.59
Trade Payables
65.94
44.46
33.95
29.84
32.55
28.46
25.64
14.15
Other Current Liabilities
185.01
155.71
153.51
121.91
147.38
141.84
168.07
162.26
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
311.26
204.82
90.36
94.80
118.24
47.33
118.07
149.17
Total Liabilities
3,664.93
3,418.44
3,055.17
2,977.76
2,832.13
2,674.47
2,644.55
2,469.19
Net Block
1,363.15
1,408.21
1,467.26
1,582.54
1,590.06
1,686.28
1,676.19
1,342.38
Gross Block
2,220.17
2,175.01
2,105.99
2,111.52
2,007.58
1,991.24
1,878.03
1,439.36
Accumulated Depreciation
857.02
766.80
638.73
528.99
417.52
304.96
201.84
96.99
Non Current Assets
2,339.54
2,317.66
2,202.38
2,200.07
2,132.57
2,186.94
2,169.32
2,016.99
Capital Work in Progress
94.55
49.03
52.78
5.70
45.38
32.32
92.22
391.53
Non Current Investment
315.43
294.07
289.98
286.41
259.42
228.39
205.82
173.50
Long Term Loans & Adv.
547.86
547.81
373.84
306.89
237.71
239.95
195.09
106.74
Other Non Current Assets
18.54
18.54
18.54
18.54
0.00
0.00
0.00
2.84
Current Assets
1,325.38
1,100.79
852.79
777.70
699.56
487.53
475.24
452.19
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7.59
10.18
10.49
7.61
8.43
13.62
15.56
15.49
Sundry Debtors
85.62
52.00
48.30
45.91
50.97
25.76
28.57
28.85
Cash & Bank
894.79
855.78
725.37
649.50
533.71
431.55
352.25
294.90
Other Current Assets
337.37
4.48
4.41
2.75
106.45
16.60
78.86
112.94
Short Term Loans & Adv.
334.06
178.34
64.23
71.92
80.33
15.39
77.46
110.79
Net Current Assets
763.17
695.79
574.98
531.15
401.39
269.90
163.46
126.60
Total Assets
3,664.92
3,418.45
3,055.17
2,977.77
2,832.13
2,674.47
2,644.56
2,469.18

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
370.14
380.31
387.88
343.35
299.49
314.55
405.81
389.41
PBT
413.23
306.59
326.56
358.65
351.96
329.76
379.35
345.24
Adjustment
61.65
101.66
101.61
96.91
47.37
56.52
53.31
40.92
Changes in Working Capital
2.54
33.09
19.59
-48.59
-29.27
-19.21
31.93
83.35
Cash after chg. in Working capital
477.41
441.35
447.75
406.98
370.06
367.07
464.59
469.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-107.28
-61.03
-59.88
-63.63
-70.57
-52.51
-58.78
-80.11
Other Direct Exp. Paid
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
Cash From Investing Activity
-81.67
-166.35
-104.82
-84.87
-126.05
-128.79
-244.69
-285.29
Net Fixed Assets
-90.68
-65.27
-41.55
-64.26
-29.40
-53.31
-139.36
Net Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
9.01
-101.08
-63.27
-20.61
-96.65
-75.48
-105.33
Cash from Financing Activity
-273.06
-219.94
-295.69
-250.32
-198.08
-203.71
-227.18
-0.16
Net Cash Inflow / Outflow
15.41
-5.98
-12.63
8.16
-24.64
-17.95
-66.07
103.95
Opening Cash & Equivalents
0.36
6.34
18.97
10.81
35.45
53.40
119.50
15.54
Closing Cash & Equivalent
15.77
0.36
6.34
18.97
10.81
35.45
53.40
119.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.80
46.41
46.32
47.33
45.45
44.67
44.31
43.17
ROA
8.84%
6.10%
7.11%
9.93%
7.47%
7.46%
9.63%
7.74%
ROE
13.75%
8.80%
9.48%
12.87%
9.44%
9.23%
11.64%
9.16%
ROCE
18.50%
13.89%
14.54%
16.15%
14.75%
14.30%
16.25%
14.81%
Fixed Asset Turnover
0.49
0.40
0.35
0.36
0.35
0.34
0.41
0.46
Receivable days
23.35
21.60
23.44
24.04
19.95
15.28
15.34
15.96
Inventory Days
3.02
4.45
4.50
3.98
5.73
8.21
8.30
8.57
Payable days
0.00
0.00
0.00
29.37
28.55
28.69
21.36
14.83
Cash Conversion Cycle
26.36
26.05
27.95
-1.34
-2.87
-5.21
2.28
9.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
52.95
65.33
52.15
49.11
880.20
883.77
852.69
1943.98

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.