Nifty
Sensex
:
:
13113.75
44618.04
4.70 (0.04%)
-37.40 (-0.08%)

Port

Rating :
52/99

BSE: 533248 | NSE: GPPL

92.25
02-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  95.10
  •  95.10
  •  91.60
  •  94.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  558679
  •  517.86
  •  105.90
  •  45.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,592.68
  • 16.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,943.17
  • 5.89%
  • 2.07

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.01%
  • 0.83%
  • 5.90%
  • FII
  • DII
  • Others
  • 19.83%
  • 24.36%
  • 5.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.19
  • 4.26

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.50
  • 3.61

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.59
  • 13.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.88
  • 22.28
  • 18.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.53
  • 2.48
  • 2.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.10
  • 11.50
  • 9.47

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
182.66
199.23
-8.32%
158.98
177.62
-10.49%
161.94
180.13
-10.10%
196.58
174.73
12.51%
Expenses
79.75
72.50
10.00%
63.48
75.19
-15.57%
61.53
80.61
-23.67%
79.53
76.01
4.63%
EBITDA
102.91
126.72
-18.79%
95.50
102.43
-6.77%
100.41
99.52
0.89%
117.05
98.72
18.57%
EBIDTM
56.34%
63.61%
60.07%
57.67%
14.01%
55.25%
59.54%
56.50%
Other Income
9.60
11.60
-17.24%
11.08
12.34
-10.21%
11.77
11.10
6.04%
11.37
10.33
10.07%
Interest
1.65
1.81
-8.84%
1.70
1.70
0.00%
1.96
0.12
1,533.33%
1.91
0.05
3,720.00%
Depreciation
33.59
32.73
2.63%
33.13
31.61
4.81%
33.84
31.04
9.02%
33.27
27.52
20.89%
PBT
77.27
103.78
-25.54%
71.75
81.46
-11.92%
76.38
79.46
-3.88%
93.24
81.48
14.43%
Tax
28.63
36.07
-20.63%
25.34
28.81
-12.04%
28.48
28.54
-0.21%
-27.11
29.24
-
PAT
48.64
67.70
-28.15%
46.42
52.65
-11.83%
47.90
50.93
-5.95%
120.35
52.24
130.38%
PATM
26.63%
33.98%
29.20%
29.64%
7.11%
28.27%
61.22%
29.90%
EPS
1.01
1.40
-27.86%
0.96
1.09
-11.93%
0.99
1.05
-5.71%
2.49
1.08
130.56%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
700.16
735.37
701.98
648.90
683.10
659.95
Net Sales Growth
-4.31%
4.76%
8.18%
-5.01%
3.51%
 
Cost Of Goods Sold
4,644.10
0.00
0.00
0.00
0.00
0.00
Gross Profit
-3,943.94
735.37
701.98
648.90
683.10
659.95
GP Margin
-563.29%
100%
100%
100%
100%
100%
Total Expenditure
284.29
288.75
313.12
274.83
264.51
283.89
Power & Fuel Cost
-
26.52
27.15
27.33
28.41
26.11
% Of Sales
-
3.61%
3.87%
4.21%
4.16%
3.96%
Employee Cost
-
56.69
59.69
52.89
48.41
46.41
% Of Sales
-
7.71%
8.50%
8.15%
7.09%
7.03%
Manufacturing Exp.
-
166.91
185.40
155.50
150.58
172.95
% Of Sales
-
22.70%
26.41%
23.96%
22.04%
26.21%
General & Admin Exp.
-
19.87
20.41
21.52
21.82
21.64
% Of Sales
-
2.70%
2.91%
3.32%
3.19%
3.28%
Selling & Distn. Exp.
-
1.57
1.41
1.21
1.15
1.85
% Of Sales
-
0.21%
0.20%
0.19%
0.17%
0.28%
Miscellaneous Exp.
-
17.20
19.06
16.39
14.14
14.95
% Of Sales
-
2.34%
2.72%
2.53%
2.07%
2.27%
EBITDA
415.87
446.62
388.86
374.07
418.59
376.06
EBITDA Margin
59.40%
60.73%
55.39%
57.65%
61.28%
56.98%
Other Income
43.82
47.07
45.24
37.05
31.56
30.37
Interest
7.22
7.38
0.37
0.35
0.40
0.16
Depreciation
133.83
131.45
112.83
103.56
106.52
97.34
PBT
318.64
354.86
320.91
307.20
343.23
308.93
Tax
55.34
66.25
115.28
108.74
97.12
117.75
Tax Rate
17.37%
18.67%
35.92%
35.40%
28.30%
38.12%
PAT
263.31
288.60
205.63
198.46
246.11
191.18
PAT before Minority Interest
263.31
288.60
205.63
198.46
246.11
191.18
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
37.61%
39.25%
29.29%
30.58%
36.03%
28.97%
PAT Growth
17.80%
40.35%
3.61%
-19.36%
28.73%
 
EPS
5.45
5.97
4.25
4.11
5.09
3.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
1,804.82
1,713.99
1,676.01
1,658.88
1,603.64
Non-Current Liabilities
442.95
336.53
297.39
190.46
56.51
Secured Loans
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
290.94
220.54
220.44
145.46
68.72
Current Liabilities
246.55
298.17
217.63
311.77
325.59
Trade Payables
29.84
32.55
28.46
25.64
14.15
Other Current Liabilities
121.91
147.38
141.84
168.07
162.26
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
94.80
118.24
47.33
118.07
149.17
Total Liabilities
2,977.76
2,832.13
2,674.47
2,644.55
2,469.19
Net Block
1,582.54
1,590.06
1,686.28
1,676.19
1,342.38
Gross Block
2,111.52
2,007.58
1,991.24
1,878.03
1,439.36
Accumulated Depreciation
528.99
417.52
304.96
201.84
96.99
Non Current Assets
2,200.07
2,132.57
2,186.94
2,169.32
2,016.99
Capital Work in Progress
5.70
45.38
32.32
92.22
391.53
Non Current Investment
286.41
259.42
228.39
205.82
173.50
Long Term Loans & Adv.
306.89
237.71
239.95
195.09
106.74
Other Non Current Assets
18.54
0.00
0.00
0.00
2.84
Current Assets
777.70
699.56
487.53
475.24
452.19
Current Investments
0.00
0.00
0.00
0.00
0.00
Inventories
7.61
8.43
13.62
15.56
15.49
Sundry Debtors
45.91
50.97
25.76
28.57
28.85
Cash & Bank
649.50
533.71
431.55
352.25
294.90
Other Current Assets
74.67
26.12
1.21
1.40
112.94
Short Term Loans & Adv.
70.00
80.33
15.39
77.46
110.79
Net Current Assets
531.15
401.39
269.90
163.46
126.60
Total Assets
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
343.35
299.49
314.55
405.81
389.41
PBT
385.69
351.96
329.76
379.35
345.24
Adjustment
69.87
47.37
56.52
53.31
40.92
Changes in Working Capital
-48.59
-29.27
-19.21
31.93
83.35
Cash after chg. in Working capital
406.98
370.06
367.07
464.59
469.51
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-63.63
-70.57
-52.51
-58.78
-80.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-84.87
-126.05
-128.79
-244.69
-285.29
Net Fixed Assets
-64.26
-29.40
-53.31
-139.36
Net Investments
0.00
0.00
0.00
0.00
Others
-20.61
-96.65
-75.48
-105.33
Cash from Financing Activity
-250.32
-198.08
-203.71
-227.18
-0.16
Net Cash Inflow / Outflow
8.16
-24.64
-17.95
-66.07
103.95
Opening Cash & Equivalents
10.81
35.45
53.40
119.50
15.54
Closing Cash & Equivalent
18.97
10.81
35.45
53.40
119.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
47.33
45.45
44.67
44.31
43.17
ROA
9.93%
7.47%
7.46%
9.63%
7.74%
ROE
12.87%
9.44%
9.23%
11.64%
9.16%
ROCE
16.15%
14.75%
14.30%
16.25%
14.81%
Fixed Asset Turnover
0.36
0.35
0.34
0.41
0.46
Receivable days
24.04
19.95
15.28
15.34
15.96
Inventory Days
3.98
5.73
8.21
8.30
8.57
Payable days
29.37
28.55
28.69
21.36
14.83
Cash Conversion Cycle
-1.34
-2.87
-5.21
2.28
9.70
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
Interest Cover
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.