Nifty
Sensex
:
:
11642.40
39614.07
-28.40 (-0.24%)
-135.78 (-0.34%)

Gas Transmission/Marketing

Rating :
54/99

BSE: 532702 | NSE: GSPL

193.20
30-Oct-2020
  • Open
  • High
  • Low
  • Previous Close
  •  195.50
  •  197.50
  •  190.00
  •  196.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  299989
  •  579.65
  •  263.80
  •  146.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,111.94
  • 6.87
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,950.81
  • 1.02%
  • 2.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 2.41%
  • 6.22%
  • FII
  • DII
  • Others
  • 15.58%
  • 30.46%
  • 7.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 27.88
  • 65.30
  • 19.02

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 30.06
  • 9.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.16
  • 32.87
  • 34.33

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 14.61
  • 12.25

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.27
  • 2.77
  • 3.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.98
  • 7.99
  • 6.88

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
1,529.95
3,077.83
-50.29%
3,207.42
2,353.24
36.30%
3,085.50
2,510.51
22.90%
3,099.72
2,549.90
21.56%
Expenses
994.76
2,205.79
-54.90%
2,421.27
1,766.49
37.07%
2,331.73
1,833.04
27.21%
2,288.64
1,869.79
22.40%
EBITDA
535.19
872.04
-38.63%
786.15
586.75
33.98%
753.78
677.48
11.26%
811.08
680.11
19.26%
EBIDTM
34.98%
28.33%
14.01%
24.93%
24.43%
26.99%
26.17%
26.67%
Other Income
18.34
29.70
-38.25%
24.85
26.55
-6.40%
23.49
21.29
10.33%
29.61
27.04
9.50%
Interest
71.93
102.16
-29.59%
79.76
103.36
-22.83%
87.63
106.26
-17.53%
99.47
107.95
-7.86%
Depreciation
131.96
126.58
4.25%
132.54
119.78
10.65%
129.06
116.75
10.54%
129.83
116.00
11.92%
PBT
349.65
672.99
-48.05%
598.71
390.16
53.45%
560.58
457.88
22.43%
611.38
483.20
26.53%
Tax
92.95
235.31
-60.50%
100.75
120.78
-16.58%
143.27
149.21
-3.98%
-320.43
150.16
-
PAT
256.69
437.68
-41.35%
497.95
269.39
84.84%
417.31
308.67
35.20%
931.81
333.03
179.80%
PATM
16.78%
14.22%
7.11%
11.45%
13.52%
12.30%
30.06%
13.06%
EPS
4.55
7.76
-41.37%
8.83
4.77
85.12%
7.40
5.47
35.28%
16.52
5.90
180.00%

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
10,922.59
12,243.61
9,345.12
7,261.05
5,901.29
991.93
1,064.60
1,050.69
1,173.20
1,123.28
1,046.52
Net Sales Growth
4.11%
31.02%
28.70%
23.04%
494.93%
-6.83%
1.32%
-10.44%
4.44%
7.33%
 
Cost Of Goods Sold
9,026.94
7,459.13
5,796.70
4,432.99
3,619.18
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,895.65
4,784.49
3,548.43
2,828.05
2,282.11
991.93
1,064.60
1,050.69
1,173.20
1,123.28
1,046.52
GP Margin
17.36%
39.08%
37.97%
38.95%
38.67%
100%
100%
100%
100%
100%
100%
Total Expenditure
8,036.40
9,020.57
6,804.88
5,217.13
4,259.53
125.90
149.27
121.86
101.23
93.64
77.49
Power & Fuel Cost
-
661.16
248.29
130.06
93.41
13.82
26.73
17.75
8.39
3.62
2.94
% Of Sales
-
5.40%
2.66%
1.79%
1.58%
1.39%
2.51%
1.69%
0.72%
0.32%
0.28%
Employee Cost
-
237.27
224.53
182.21
167.05
36.12
35.56
28.71
24.71
19.69
14.86
% Of Sales
-
1.94%
2.40%
2.51%
2.83%
3.64%
3.34%
2.73%
2.11%
1.75%
1.42%
Manufacturing Exp.
-
330.47
260.20
204.00
172.50
44.66
38.27
42.73
37.53
36.56
29.31
% Of Sales
-
2.70%
2.78%
2.81%
2.92%
4.50%
3.59%
4.07%
3.20%
3.25%
2.80%
General & Admin Exp.
-
190.11
135.87
192.11
150.92
28.51
34.32
28.79
29.54
18.51
14.81
% Of Sales
-
1.55%
1.45%
2.65%
2.56%
2.87%
3.22%
2.74%
2.52%
1.65%
1.42%
Selling & Distn. Exp.
-
102.17
113.85
46.20
40.24
1.40
1.27
0.85
0.77
1.75
1.14
% Of Sales
-
0.83%
1.22%
0.64%
0.68%
0.14%
0.12%
0.08%
0.07%
0.16%
0.11%
Miscellaneous Exp.
-
40.27
25.45
29.55
16.23
1.38
13.11
3.04
0.28
13.51
1.14
% Of Sales
-
0.33%
0.27%
0.41%
0.28%
0.14%
1.23%
0.29%
0.02%
1.20%
1.38%
EBITDA
2,886.20
3,223.04
2,540.24
2,043.92
1,641.76
866.03
915.33
928.83
1,071.97
1,029.64
969.03
EBITDA Margin
26.42%
26.32%
27.18%
28.15%
27.82%
87.31%
85.98%
88.40%
91.37%
91.66%
92.60%
Other Income
96.29
107.65
138.12
96.43
103.99
47.22
55.29
56.87
66.11
48.87
43.17
Interest
338.79
369.02
426.93
241.61
277.58
79.92
117.83
141.85
126.26
130.19
99.07
Depreciation
523.39
518.01
467.99
446.86
436.47
182.91
189.23
183.87
186.11
181.90
153.30
PBT
2,120.32
2,443.66
1,783.45
1,451.87
1,031.71
650.42
663.57
659.98
825.72
766.41
759.83
Tax
16.54
158.91
590.04
518.81
327.49
231.46
251.28
240.69
288.27
246.99
255.61
Tax Rate
0.78%
6.50%
33.42%
35.73%
31.74%
35.59%
37.87%
36.47%
34.91%
32.23%
33.64%
PAT
2,103.76
1,735.30
983.75
715.96
540.45
418.95
410.97
417.74
536.85
519.43
504.22
PAT before Minority Interest
1,749.29
2,284.76
1,175.54
933.06
704.21
418.95
412.29
419.29
537.44
519.43
504.22
Minority Interest
-354.47
-549.46
-191.79
-217.10
-163.76
0.00
-1.32
-1.55
-0.59
0.00
0.00
PAT Margin
19.26%
14.17%
10.53%
9.86%
9.16%
42.24%
38.60%
39.76%
45.76%
46.24%
48.18%
PAT Growth
55.98%
76.40%
37.40%
32.47%
29.00%
1.94%
-1.62%
-22.19%
3.35%
3.02%
 
EPS
37.29
30.76
17.44
12.69
9.58
7.43
7.28
7.40
9.52
9.21
8.94

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
4,884.27
3,295.23
2,428.42
4,525.53
3,986.44
3,779.98
3,385.45
3,034.69
2,561.08
2,077.96
Share Capital
563.97
563.83
563.59
563.34
562.98
562.98
562.74
562.71
562.69
562.58
Total Reserves
4,319.36
2,729.37
1,861.90
3,958.09
3,418.08
3,210.72
2,815.48
2,465.66
1,993.65
1,513.80
Non-Current Liabilities
3,841.33
5,168.28
5,612.85
4,336.41
1,379.34
1,372.50
1,485.22
1,747.56
1,435.70
1,490.65
Secured Loans
2,255.16
2,274.71
2,405.80
2,792.59
790.45
747.88
846.51
1,338.87
1,095.10
1,218.16
Unsecured Loans
123.33
1,100.00
1,566.67
0.00
0.00
140.00
190.00
0.00
0.00
0.00
Long Term Provisions
69.10
58.58
46.17
42.07
12.36
9.11
4.52
4.19
2.98
2.39
Current Liabilities
3,104.09
2,987.18
3,065.94
1,711.19
472.64
555.09
630.84
575.14
576.39
616.93
Trade Payables
391.43
361.52
302.01
320.89
15.01
40.56
15.90
10.94
7.02
23.58
Other Current Liabilities
2,695.85
2,614.70
2,754.06
1,355.91
455.96
430.61
547.36
497.24
503.42
525.26
Short Term Borrowings
0.00
0.00
1.28
7.28
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
16.81
10.97
8.59
27.12
1.67
83.91
67.58
66.96
65.95
68.09
Total Liabilities
13,350.16
12,461.45
11,962.64
11,808.24
5,838.42
5,868.15
5,624.77
5,409.82
4,573.17
4,185.54
Net Block
9,254.90
8,896.19
8,206.88
8,067.37
3,123.06
3,169.45
3,205.31
3,253.77
3,140.23
3,181.68
Gross Block
12,027.95
11,165.83
10,013.43
9,443.87
3,305.96
4,925.78
4,757.59
4,622.24
4,322.46
4,193.53
Accumulated Depreciation
2,773.05
2,269.64
1,806.55
1,376.50
182.90
1,756.33
1,552.27
1,368.47
1,182.23
1,011.85
Non Current Assets
11,496.81
10,919.63
10,645.01
10,214.39
4,948.23
5,090.32
4,712.29
4,151.27
3,846.15
3,759.19
Capital Work in Progress
806.65
908.21
1,374.24
1,192.07
767.91
948.74
804.02
614.31
442.71
334.37
Non Current Investment
1,024.34
697.41
591.21
470.17
703.20
633.06
542.67
197.09
170.64
147.96
Long Term Loans & Adv.
307.37
333.16
414.62
421.35
121.86
319.63
156.29
76.42
83.67
92.88
Other Non Current Assets
103.55
84.66
58.07
63.44
232.18
19.44
4.00
9.68
8.90
2.29
Current Assets
1,853.36
1,541.83
1,317.63
1,593.85
890.20
777.83
912.49
1,258.56
727.01
426.36
Current Investments
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
0.00
Inventories
172.39
197.32
180.24
153.99
117.73
110.23
69.41
77.15
66.18
62.26
Sundry Debtors
655.32
700.31
501.84
456.13
151.75
150.39
249.01
254.10
81.44
67.68
Cash & Bank
789.77
471.48
504.65
867.14
552.93
466.94
544.44
892.29
541.56
238.96
Other Current Assets
235.88
117.35
24.31
22.38
47.79
50.25
49.62
35.02
37.84
57.44
Short Term Loans & Adv.
100.22
55.36
106.59
94.21
35.85
35.85
32.98
19.60
23.82
47.38
Net Current Assets
-1,250.73
-1,445.36
-1,748.31
-117.34
417.56
222.74
281.65
683.42
150.63
-190.57
Total Assets
13,350.17
12,461.46
11,962.64
11,808.24
5,838.43
5,868.15
5,624.78
5,409.83
4,573.16
4,185.55

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
2,771.04
2,044.15
1,668.82
1,644.13
602.68
626.09
643.86
692.07
794.71
597.50
PBT
2,443.66
1,765.58
1,451.87
1,031.71
650.42
663.57
659.98
825.72
766.41
759.83
Adjustment
787.15
766.97
603.71
642.97
223.39
269.05
278.17
251.46
274.23
213.35
Changes in Working Capital
128.60
-124.41
27.78
241.12
-64.98
-87.06
-87.49
-160.51
-83.78
-209.96
Cash after chg. in Working capital
3,359.42
2,408.14
2,083.36
1,915.80
808.83
845.56
850.66
916.67
956.85
763.22
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-588.38
-363.99
-414.54
-271.67
-206.16
-219.47
-206.80
-224.60
-162.15
-165.72
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
-805.81
-611.73
-3,592.87
-834.61
-320.57
-201.01
-708.30
-366.67
-392.49
-562.28
Net Fixed Assets
-85.32
-196.74
-333.05
-140.20
1,521.92
-229.12
-220.93
-405.07
-212.77
Net Investments
-333.93
-95.82
-3,415.86
-34.40
-82.45
-63.68
-410.95
-57.60
-39.84
Others
-386.56
-319.17
156.04
-660.01
-1,760.04
91.79
-76.42
96.00
-139.88
Cash from Financing Activity
-1,493.93
-1,382.18
2,013.16
-879.12
-297.18
-438.33
-337.58
50.87
-302.76
29.57
Net Cash Inflow / Outflow
471.30
50.24
89.11
-69.60
-15.07
-13.25
-402.02
376.27
99.46
64.79
Opening Cash & Equivalents
168.41
118.17
29.06
98.65
90.85
134.98
537.00
160.73
61.27
174.17
Closing Cash & Equivalent
639.70
168.41
118.17
29.06
75.78
121.73
134.98
537.00
160.73
238.96

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.)
86.59
58.41
43.04
80.26
70.71
67.03
60.03
53.82
45.43
36.91
ROA
17.70%
9.63%
7.85%
7.98%
7.16%
7.17%
7.60%
10.77%
11.86%
12.05%
ROE
55.89%
41.11%
26.86%
16.56%
10.81%
11.53%
13.09%
19.25%
22.42%
24.28%
ROCE
34.33%
27.95%
22.09%
20.83%
14.62%
16.03%
16.95%
22.14%
23.87%
24.15%
Fixed Asset Turnover
1.08
0.90
0.76
0.95
0.24
0.22
0.22
0.26
0.26
0.25
Receivable days
19.84
22.97
23.54
18.35
55.59
68.47
87.39
52.20
24.23
23.61
Inventory Days
5.41
7.21
8.21
8.20
41.94
30.80
25.46
22.30
20.87
21.72
Payable days
14.79
16.98
20.80
13.52
35.99
35.02
17.68
12.56
22.67
42.14
Cash Conversion Cycle
10.46
13.20
10.96
13.03
61.54
64.24
95.17
61.93
22.42
3.18
Total Debt/Equity
0.74
1.39
2.22
0.66
0.27
0.31
0.42
0.53
0.55
0.71
Interest Cover
7.62
5.14
7.01
4.72
9.14
6.63
5.65
7.54
6.89
8.67

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.