Nifty
Sensex
:
:
15763.05
52586.84
-15.40 (-0.10%)
-66.23 (-0.13%)

Port

Rating :
43/99

BSE: 533248 | NSE: GPPL

110.80
30-Jul-2021
  • Open
  • High
  • Low
  • Previous Close
  •  110.60
  •  113.85
  •  110.45
  •  109.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2255771
  •  2531.43
  •  124.30
  •  73.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,356.51
  • 24.13
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,631.15
  • 4.06%
  • 2.39

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 44.01%
  • 0.76%
  • 7.55%
  • FII
  • DII
  • Others
  • 22.03%
  • 21.05%
  • 4.60%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 1.43
  • 1.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.17
  • 1.65

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.70
  • 1.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.77
  • 22.27
  • 17.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.72
  • 2.50
  • 1.92

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.88
  • 11.38
  • 8.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
193.43
161.94
19.45%
198.40
196.58
0.93%
182.66
199.23
-8.32%
158.98
177.62
-10.49%
Expenses
77.88
61.53
26.57%
88.38
79.53
11.13%
79.75
72.50
10.00%
63.48
75.19
-15.57%
EBITDA
115.55
100.41
15.08%
110.02
117.05
-6.01%
102.91
126.72
-18.79%
95.50
102.43
-6.77%
EBIDTM
59.74%
62.00%
55.45%
59.54%
56.34%
63.61%
60.07%
57.67%
Other Income
9.43
11.77
-19.88%
8.43
11.37
-25.86%
9.60
11.60
-17.24%
11.08
12.34
-10.21%
Interest
1.51
1.96
-22.96%
1.46
1.91
-23.56%
1.65
1.81
-8.84%
1.70
1.70
0.00%
Depreciation
33.46
33.84
-1.12%
33.27
33.27
0.00%
33.59
32.73
2.63%
33.13
31.61
4.81%
PBT
90.02
76.38
17.86%
83.72
93.24
-10.21%
77.27
103.78
-25.54%
71.75
81.46
-11.92%
Tax
24.80
28.48
-12.92%
29.39
-27.11
-
28.63
36.07
-20.63%
25.34
28.81
-12.04%
PAT
65.21
47.90
36.14%
54.33
120.35
-54.86%
48.64
67.70
-28.15%
46.42
52.65
-11.83%
PATM
33.71%
29.58%
27.38%
61.22%
26.63%
33.98%
29.20%
29.64%
EPS
1.35
1.12
20.54%
1.21
2.77
-56.32%
1.03
1.58
-34.81%
1.00
1.14
-12.28%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
733.46
735.37
701.98
648.90
683.10
659.95
Net Sales Growth
-
-0.26%
4.76%
8.18%
-5.01%
3.51%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
733.46
735.37
701.98
648.90
683.10
659.95
GP Margin
-
100%
100%
100%
100%
100%
100%
Total Expenditure
-
311.34
288.75
313.12
274.83
264.51
283.89
Power & Fuel Cost
-
24.18
26.52
27.15
27.33
28.41
26.11
% Of Sales
-
3.30%
3.61%
3.87%
4.21%
4.16%
3.96%
Employee Cost
-
67.15
56.69
59.69
52.89
48.41
46.41
% Of Sales
-
9.16%
7.71%
8.50%
8.15%
7.09%
7.03%
Manufacturing Exp.
-
185.17
166.91
185.40
155.50
150.58
172.95
% Of Sales
-
25.25%
22.70%
26.41%
23.96%
22.04%
26.21%
General & Admin Exp.
-
16.12
19.87
20.41
21.52
21.82
21.64
% Of Sales
-
2.20%
2.70%
2.91%
3.32%
3.19%
3.28%
Selling & Distn. Exp.
-
0.92
1.57
1.41
1.21
1.15
1.85
% Of Sales
-
0.13%
0.21%
0.20%
0.19%
0.17%
0.28%
Miscellaneous Exp.
-
17.81
17.20
19.06
16.39
14.14
14.95
% Of Sales
-
2.43%
2.34%
2.72%
2.53%
2.07%
2.27%
EBITDA
-
422.12
446.62
388.86
374.07
418.59
376.06
EBITDA Margin
-
57.55%
60.73%
55.39%
57.65%
61.28%
56.98%
Other Income
-
40.40
47.07
45.24
37.05
31.56
30.37
Interest
-
6.31
7.38
0.37
0.35
0.40
0.16
Depreciation
-
133.45
131.45
112.83
103.56
106.52
97.34
PBT
-
322.76
354.86
320.91
307.20
343.23
308.93
Tax
-
108.16
66.25
115.28
108.74
97.12
117.75
Tax Rate
-
33.51%
18.67%
35.92%
35.40%
28.30%
38.12%
PAT
-
214.60
288.60
205.63
198.46
246.11
191.18
PAT before Minority Interest
-
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
PAT Margin
-
29.26%
39.25%
29.29%
30.58%
36.03%
28.97%
PAT Growth
-
-25.64%
40.35%
3.61%
-19.36%
28.73%
 
EPS
-
4.44
5.97
4.25
4.11
5.09
3.95

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
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
Total Reserves
1,755.74
1,804.82
1,713.99
1,676.01
1,658.88
1,603.64
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
354.02
290.94
220.54
220.44
145.46
68.72
Current Liabilities
277.81
246.55
298.17
217.63
311.77
325.59
Trade Payables
33.95
29.84
32.55
28.46
25.64
14.15
Other Current Liabilities
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
Short Term Provisions
90.36
94.80
118.24
47.33
118.07
149.17
Total Liabilities
3,055.17
2,977.76
2,832.13
2,674.47
2,644.55
2,469.19
Net Block
1,467.26
1,582.54
1,590.06
1,686.28
1,676.19
1,342.38
Gross Block
2,105.99
2,111.52
2,007.58
1,991.24
1,878.03
1,439.36
Accumulated Depreciation
638.73
528.99
417.52
304.96
201.84
96.99
Non Current Assets
2,202.38
2,200.07
2,132.57
2,186.94
2,169.32
2,016.99
Capital Work in Progress
52.78
5.70
45.38
32.32
92.22
391.53
Non Current Investment
289.98
286.41
259.42
228.39
205.82
173.50
Long Term Loans & Adv.
373.84
306.89
237.71
239.95
195.09
106.74
Other Non Current Assets
18.54
18.54
0.00
0.00
0.00
2.84
Current Assets
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
Inventories
10.49
7.61
8.43
13.62
15.56
15.49
Sundry Debtors
44.12
45.91
50.97
25.76
28.57
28.85
Cash & Bank
725.37
649.50
533.71
431.55
352.25
294.90
Other Current Assets
72.82
2.75
26.12
1.21
78.86
112.94
Short Term Loans & Adv.
68.41
71.92
80.33
15.39
77.46
110.79
Net Current Assets
574.98
531.15
401.39
269.90
163.46
126.60
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
387.88
343.35
299.49
314.55
405.81
389.41
PBT
330.12
385.69
351.96
329.76
379.35
345.24
Adjustment
98.05
69.87
47.37
56.52
53.31
40.92
Changes in Working Capital
19.59
-48.59
-29.27
-19.21
31.93
83.35
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-104.82
-84.87
-126.05
-128.79
-244.69
-285.29
Net Fixed Assets
-41.55
-64.26
-29.40
-53.31
-139.36
Net Investments
0.00
0.00
0.00
0.00
0.00
Others
-63.27
-20.61
-96.65
-75.48
-105.33
Cash from Financing Activity
-295.69
-250.32
-198.08
-203.71
-227.18
-0.16
Net Cash Inflow / Outflow
-12.63
8.16
-24.64
-17.95
-66.07
103.95
Opening Cash & Equivalents
18.97
10.81
35.45
53.40
119.50
15.54
Closing Cash & Equivalent
6.34
18.97
10.81
35.45
53.40
119.50

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
46.32
47.33
45.45
44.67
44.31
43.17
ROA
7.11%
9.93%
7.47%
7.46%
9.63%
7.74%
ROE
9.48%
12.87%
9.44%
9.23%
11.64%
9.16%
ROCE
14.54%
16.15%
14.75%
14.30%
16.25%
14.81%
Fixed Asset Turnover
0.35
0.36
0.35
0.34
0.41
0.46
Receivable days
22.40
24.04
19.95
15.28
15.34
15.96
Inventory Days
4.50
3.98
5.73
8.21
8.30
8.57
Payable days
28.01
29.37
28.55
28.69
21.36
14.83
Cash Conversion Cycle
-1.10
-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
Interest Cover
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.