Nifty
Sensex
:
:
22254.20
73249.28
36.75 (0.17%)
91.04 (0.12%)

Gas Transmission/Marketing

Rating :
48/99

BSE: 532702 | NSE: GSPL

367.05
22-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  375.80
  •  377.20
  •  365.20
  •  373.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1059971
  •  3916.89
  •  406.75
  •  254.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,720.66
  • 13.30
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,417.72
  • 1.36%
  • 1.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 11.65%
  • 7.22%
  • FII
  • DII
  • Others
  • 16.03%
  • 26.42%
  • 1.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 32.94
  • 14.16
  • 16.24

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.76
  • 7.69
  • 0.58

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.67
  • 10.78
  • 1.53

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.83
  • 9.56
  • 9.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.49
  • 2.33
  • 2.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 4.93
  • 4.56

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
4,544.24
4,135.03
9.90%
4,410.97
4,443.29
-0.73%
4,250.52
5,669.61
-25.03%
4,415.41
5,094.22
-13.33%
Expenses
3,757.23
3,275.10
14.72%
3,497.24
3,459.88
1.08%
3,519.19
4,696.08
-25.06%
3,552.64
4,083.61
-13.00%
EBITDA
787.01
859.93
-8.48%
913.73
983.41
-7.09%
731.33
973.53
-24.88%
862.77
1,010.61
-14.63%
EBIDTM
17.32%
20.80%
20.71%
22.13%
17.21%
17.17%
19.54%
19.84%
Other Income
42.39
41.71
1.63%
44.96
24.50
83.51%
40.35
21.85
84.67%
44.93
23.05
94.92%
Interest
13.82
15.25
-9.38%
14.47
19.98
-27.58%
14.61
21.43
-31.82%
13.45
24.07
-44.12%
Depreciation
168.28
157.81
6.63%
165.00
154.78
6.60%
161.38
150.63
7.14%
157.30
151.07
4.12%
PBT
647.31
728.58
-11.15%
779.23
833.15
-6.47%
595.69
823.33
-27.65%
736.96
846.62
-12.95%
Tax
164.53
188.15
-12.55%
198.74
211.33
-5.96%
151.61
207.15
-26.81%
176.16
186.31
-5.45%
PAT
482.78
540.42
-10.67%
580.49
621.82
-6.65%
444.08
616.17
-27.93%
560.80
660.31
-15.07%
PATM
10.62%
13.07%
13.16%
13.99%
10.45%
10.87%
12.70%
12.96%
EPS
7.00
6.37
9.89%
8.06
7.73
4.27%
5.94
8.39
-29.20%
6.61
7.72
-14.38%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
17,621.14
18,116.59
17,990.84
11,535.36
12,243.61
9,345.12
7,261.05
5,901.29
991.93
1,064.60
1,050.69
Net Sales Growth
-8.90%
0.70%
55.96%
-5.78%
31.02%
28.70%
23.04%
494.93%
-6.83%
1.32%
 
Cost Of Goods Sold
12,063.37
12,884.17
12,951.38
6,585.83
7,459.13
5,796.70
4,432.99
3,619.18
0.00
0.00
0.00
Gross Profit
5,557.77
5,232.42
5,039.45
4,949.53
4,784.49
3,548.43
2,828.05
2,282.11
991.93
1,064.60
1,050.69
GP Margin
31.54%
28.88%
28.01%
42.91%
39.08%
37.97%
38.95%
38.67%
100%
100%
100%
Total Expenditure
14,326.30
14,436.94
14,490.74
7,961.02
9,020.57
6,804.88
5,217.13
4,259.53
125.90
149.27
121.86
Power & Fuel Cost
-
455.21
543.85
499.40
661.16
248.29
130.06
93.41
13.82
26.73
17.75
% Of Sales
-
2.51%
3.02%
4.33%
5.40%
2.66%
1.79%
1.58%
1.39%
2.51%
1.69%
Employee Cost
-
267.80
256.21
236.66
237.27
224.53
182.21
167.05
36.12
35.56
28.71
% Of Sales
-
1.48%
1.42%
2.05%
1.94%
2.40%
2.51%
2.83%
3.64%
3.34%
2.73%
Manufacturing Exp.
-
449.11
402.25
339.99
344.31
260.20
204.00
172.50
44.66
38.27
42.73
% Of Sales
-
2.48%
2.24%
2.95%
2.81%
2.78%
2.81%
2.92%
4.50%
3.59%
4.07%
General & Admin Exp.
-
164.70
166.47
152.58
176.27
135.87
192.11
150.92
28.51
34.32
28.79
% Of Sales
-
0.91%
0.93%
1.32%
1.44%
1.45%
2.65%
2.56%
2.87%
3.22%
2.74%
Selling & Distn. Exp.
-
150.53
112.59
96.33
102.17
113.85
46.20
40.24
1.40
1.27
0.85
% Of Sales
-
0.83%
0.63%
0.84%
0.83%
1.22%
0.64%
0.68%
0.14%
0.12%
0.08%
Miscellaneous Exp.
-
65.41
57.98
50.24
40.27
25.45
29.55
16.23
1.38
13.11
0.85
% Of Sales
-
0.36%
0.32%
0.44%
0.33%
0.27%
0.41%
0.28%
0.14%
1.23%
0.29%
EBITDA
3,294.84
3,679.65
3,500.10
3,574.34
3,223.04
2,540.24
2,043.92
1,641.76
866.03
915.33
928.83
EBITDA Margin
18.70%
20.31%
19.45%
30.99%
26.32%
27.18%
28.15%
27.82%
87.31%
85.98%
88.40%
Other Income
172.63
133.00
105.58
91.12
107.65
138.12
96.43
103.99
47.22
55.29
56.87
Interest
56.35
70.11
111.78
226.58
369.02
426.93
241.61
277.58
79.92
117.83
141.85
Depreciation
651.96
620.52
579.46
541.78
518.01
467.99
446.86
436.47
182.91
189.23
183.87
PBT
2,759.19
3,122.02
2,914.44
2,897.10
2,443.66
1,783.45
1,451.87
1,031.71
650.42
663.57
659.98
Tax
691.04
782.79
725.58
743.18
158.91
590.04
518.81
327.49
231.46
251.28
240.69
Tax Rate
25.05%
25.07%
25.00%
25.65%
6.50%
33.42%
35.73%
31.74%
35.59%
37.87%
36.47%
PAT
2,068.15
1,641.50
1,638.28
1,568.28
1,735.30
983.75
715.96
540.45
418.95
410.97
417.74
PAT before Minority Interest
1,562.27
2,342.01
2,231.00
2,153.92
2,284.76
1,175.54
933.06
704.21
418.95
412.29
419.29
Minority Interest
-505.88
-700.51
-592.72
-585.64
-549.46
-191.79
-217.10
-163.76
0.00
-1.32
-1.55
PAT Margin
11.74%
9.06%
9.11%
13.60%
14.17%
10.53%
9.86%
9.16%
42.24%
38.60%
39.76%
PAT Growth
-15.20%
0.20%
4.46%
-9.62%
76.40%
37.40%
32.47%
29.00%
1.94%
-1.62%
 
EPS
36.66
29.09
29.04
27.80
30.76
17.44
12.69
9.58
7.43
7.28
7.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
9,448.90
7,918.74
6,390.77
4,884.27
3,295.23
2,428.42
4,525.53
3,986.44
3,779.98
3,385.45
Share Capital
564.21
564.21
564.21
563.97
563.83
563.59
563.34
562.98
562.98
562.74
Total Reserves
8,884.69
7,354.53
5,826.56
4,319.36
2,729.37
1,861.90
3,958.09
3,418.08
3,210.72
2,815.48
Non-Current Liabilities
1,609.50
1,958.16
2,603.06
3,841.33
5,168.28
5,612.85
4,336.41
1,379.34
1,372.50
1,485.22
Secured Loans
0.00
390.97
1,094.64
2,255.16
2,274.71
2,405.80
2,792.59
790.45
747.88
846.51
Unsecured Loans
0.00
0.00
0.00
123.33
1,100.00
1,566.67
0.00
0.00
140.00
190.00
Long Term Provisions
78.86
78.39
78.76
69.10
58.58
46.17
42.07
12.36
9.11
4.52
Current Liabilities
3,018.06
2,818.46
3,107.05
3,104.09
2,987.18
3,065.94
1,711.19
472.64
555.09
630.84
Trade Payables
742.20
491.50
484.82
368.68
361.52
302.01
320.89
15.01
40.56
15.90
Other Current Liabilities
2,246.00
2,256.59
2,168.78
2,695.85
2,614.70
2,754.06
1,355.91
455.96
430.61
547.36
Short Term Borrowings
0.00
38.21
425.18
0.00
0.00
1.28
7.28
0.00
0.00
0.00
Short Term Provisions
29.85
32.17
28.27
39.56
10.97
8.59
27.12
1.67
83.91
67.58
Total Liabilities
17,315.90
15,294.04
14,168.71
13,350.16
12,461.45
11,962.64
11,808.24
5,838.42
5,868.15
5,624.77
Net Block
10,479.51
9,944.72
9,496.04
9,254.90
8,896.19
8,206.88
8,067.37
3,123.06
3,169.45
3,205.31
Gross Block
14,945.07
13,799.21
12,787.93
12,027.95
11,165.83
10,013.43
9,443.87
3,305.96
4,925.78
4,757.59
Accumulated Depreciation
4,465.55
3,854.50
3,291.89
2,773.05
2,269.64
1,806.55
1,376.50
182.90
1,756.33
1,552.27
Non Current Assets
14,180.27
13,503.09
12,378.94
11,496.97
10,919.63
10,645.01
10,214.39
4,948.23
5,090.32
4,712.29
Capital Work in Progress
1,408.81
1,245.38
953.11
806.65
908.21
1,374.24
1,192.07
767.91
948.74
804.02
Non Current Investment
1,621.39
1,670.00
1,458.05
1,024.34
697.41
591.21
470.17
703.20
633.06
542.67
Long Term Loans & Adv.
570.41
553.57
374.49
307.53
333.16
414.62
417.96
121.86
319.63
156.29
Other Non Current Assets
98.85
88.12
97.25
103.55
84.66
58.07
66.83
232.18
19.44
4.00
Current Assets
3,135.63
1,790.94
1,789.77
1,853.20
1,541.83
1,317.63
1,593.85
890.20
777.83
912.49
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
Inventories
273.27
242.42
182.10
172.39
197.32
180.24
153.99
117.73
110.23
69.41
Sundry Debtors
1,141.38
1,038.67
959.16
655.32
700.31
501.84
456.13
151.75
150.39
249.01
Cash & Bank
1,372.63
107.73
408.92
789.61
471.48
504.65
867.14
552.93
466.94
544.44
Other Current Assets
348.34
60.82
73.27
135.66
172.71
130.90
116.60
47.79
50.25
49.62
Short Term Loans & Adv.
266.97
341.31
166.33
100.22
55.36
106.59
43.71
35.85
35.85
32.98
Net Current Assets
117.57
-1,027.51
-1,317.28
-1,250.89
-1,445.36
-1,748.31
-117.34
417.56
222.74
281.65
Total Assets
17,315.90
15,294.03
14,168.71
13,350.17
12,461.46
11,962.64
11,808.24
5,838.43
5,868.15
5,624.78

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
3,340.03
2,748.02
2,897.30
2,770.88
2,044.15
1,668.82
1,644.13
602.68
626.09
643.86
PBT
3,122.02
2,902.54
2,897.10
2,443.66
1,765.58
1,451.87
1,031.71
650.42
663.57
659.98
Adjustment
577.55
627.09
712.08
787.15
766.97
603.71
642.97
223.39
269.05
278.17
Changes in Working Capital
375.38
-39.11
7.29
128.60
-124.41
27.78
241.12
-64.98
-87.06
-87.49
Cash after chg. in Working capital
4,074.94
3,490.52
3,616.46
3,359.42
2,408.14
2,083.36
1,915.80
808.83
845.56
850.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-734.91
-742.50
-719.16
-588.54
-363.99
-414.54
-271.67
-206.16
-219.47
-206.80
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
-1,815.49
-1,359.42
-1,079.63
-805.68
-611.73
-3,592.87
-834.61
-320.57
-201.01
-708.30
Net Fixed Assets
-195.23
-86.40
28.56
-85.32
-196.74
-333.05
-140.20
1,521.92
-229.12
-220.93
Net Investments
3.72
-167.52
-395.06
-333.93
-95.82
-3,415.86
-34.40
-82.45
-63.68
-410.95
Others
-1,623.98
-1,105.50
-713.13
-386.43
-319.17
156.04
-660.01
-1,760.04
91.79
-76.42
Cash from Financing Activity
-804.59
-1,659.32
-2,096.20
-1,493.93
-1,382.18
2,013.16
-879.12
-297.18
-438.33
-337.58
Net Cash Inflow / Outflow
719.95
-270.72
-278.53
471.27
50.24
89.11
-69.60
-15.07
-13.25
-402.02
Opening Cash & Equivalents
90.42
361.14
639.67
168.41
118.17
29.06
98.65
90.85
134.98
537.00
Closing Cash & Equivalent
810.37
90.42
361.14
639.67
168.41
118.17
29.06
75.78
121.73
134.98

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
167.47
140.35
113.27
86.59
58.41
43.04
80.26
70.71
67.03
60.03
ROA
14.36%
15.14%
15.65%
17.70%
9.63%
7.85%
7.98%
7.16%
7.17%
7.60%
ROE
26.97%
31.18%
38.21%
55.89%
41.11%
26.86%
16.56%
10.81%
11.53%
13.09%
ROCE
35.62%
36.52%
37.13%
34.33%
27.95%
22.09%
20.83%
14.62%
16.03%
16.95%
Fixed Asset Turnover
1.30
1.38
0.95
1.08
0.90
0.76
0.95
0.24
0.22
0.22
Receivable days
21.32
19.90
25.13
19.84
22.97
23.54
18.35
55.59
68.47
87.39
Inventory Days
5.04
4.23
5.52
5.41
7.21
8.21
8.20
41.94
30.80
25.46
Payable days
17.47
13.76
23.65
14.32
16.98
20.80
13.52
35.99
35.02
17.68
Cash Conversion Cycle
8.88
10.37
6.99
10.93
13.20
10.96
13.03
61.54
64.24
95.17
Total Debt/Equity
0.00
0.07
0.30
0.74
1.39
2.22
0.66
0.27
0.31
0.42
Interest Cover
45.57
27.45
13.79
7.62
5.14
7.01
4.72
9.14
6.63
5.65

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.