Nifty
Sensex
:
:
11196.50
37892.36
101.25 (0.91%)
204.45 (0.54%)

Gas Transmission/Marketing

Rating :
58/99

BSE: 532702 | NSE: GSPL

198.75
04-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  201.05
  •  202.55
  •  198.30
  •  199.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  328164
  •  654.97
  •  263.80
  •  146.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,212.35
  • 6.48
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 15,319.96
  • 1.01%
  • 2.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 3.03%
  • 6.14%
  • FII
  • DII
  • Others
  • 15.54%
  • 29.17%
  • 8.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.59
  • 54.41
  • 16.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 22.65
  • 9.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.74
  • 19.07
  • 22.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 14.80
  • 12.67

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.25
  • 2.75
  • 3.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.97
  • 8.14
  • 7.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
3,207.42
2,353.24
36.30%
3,085.50
2,510.51
22.90%
3,099.72
2,549.90
21.56%
3,077.83
2,139.61
43.85%
Expenses
2,421.27
1,766.49
37.07%
2,331.73
1,833.04
27.21%
2,288.64
1,869.79
22.40%
2,205.79
1,543.70
42.89%
EBITDA
786.15
586.75
33.98%
753.78
677.48
11.26%
811.08
680.11
19.26%
872.04
595.91
46.34%
EBIDTM
24.51%
24.93%
24.43%
26.99%
26.17%
26.67%
28.33%
27.85%
Other Income
24.85
26.55
-6.40%
23.49
21.29
10.33%
29.61
27.04
9.50%
29.70
63.24
-53.04%
Interest
79.76
103.36
-22.83%
87.63
106.26
-17.53%
99.47
107.95
-7.86%
102.16
109.36
-6.58%
Depreciation
132.54
119.78
10.65%
129.06
116.75
10.54%
129.83
116.00
11.92%
126.58
115.45
9.64%
PBT
598.71
390.16
53.45%
560.58
457.88
22.43%
611.38
483.20
26.53%
672.99
434.33
54.95%
Tax
100.75
120.78
-16.58%
143.27
149.21
-3.98%
-320.43
150.16
-
235.31
169.89
38.51%
PAT
497.95
269.39
84.84%
417.31
308.67
35.20%
931.81
333.03
179.80%
437.68
264.44
65.51%
PATM
15.53%
11.45%
13.52%
12.30%
30.06%
13.06%
14.22%
12.36%
EPS
8.83
4.78
84.73%
7.40
5.47
35.28%
16.52
5.90
180.00%
7.76
4.69
65.46%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
12,470.47
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
30.54%
28.70%
23.04%
494.93%
-6.83%
1.32%
-10.44%
4.44%
7.33%
 
Cost Of Goods Sold
7,459.13
5,796.69
4,432.99
3,619.18
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,011.34
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
40.19%
37.97%
38.95%
38.67%
100%
100%
100%
100%
100%
100%
Total Expenditure
9,247.43
6,804.88
5,217.13
4,259.53
125.90
149.27
121.86
101.23
93.64
77.49
Power & Fuel Cost
-
248.29
130.06
93.41
13.82
26.73
17.75
8.39
3.62
2.94
% Of Sales
-
2.66%
1.79%
1.58%
1.39%
2.51%
1.69%
0.72%
0.32%
0.28%
Employee Cost
-
224.53
182.21
167.05
36.12
35.56
28.71
24.71
19.69
14.86
% Of Sales
-
2.40%
2.51%
2.83%
3.64%
3.34%
2.73%
2.11%
1.75%
1.42%
Manufacturing Exp.
-
240.31
204.00
172.50
44.66
38.27
42.73
37.53
36.56
29.31
% Of Sales
-
2.57%
2.81%
2.92%
4.50%
3.59%
4.07%
3.20%
3.25%
2.80%
General & Admin Exp.
-
213.43
192.11
150.92
28.51
34.32
28.79
29.54
18.51
14.81
% Of Sales
-
2.28%
2.65%
2.56%
2.87%
3.22%
2.74%
2.52%
1.65%
1.42%
Selling & Distn. Exp.
-
56.18
46.20
40.24
1.40
1.27
0.85
0.77
1.75
1.14
% Of Sales
-
0.60%
0.64%
0.68%
0.14%
0.12%
0.08%
0.07%
0.16%
0.11%
Miscellaneous Exp.
-
25.45
29.55
16.23
1.38
13.11
3.04
0.28
13.51
14.42
% Of Sales
-
0.27%
0.41%
0.28%
0.14%
1.23%
0.29%
0.02%
1.20%
1.38%
EBITDA
3,223.05
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
25.85%
27.18%
28.15%
27.82%
87.31%
85.98%
88.40%
91.37%
91.66%
92.60%
Other Income
107.65
138.12
96.43
103.99
47.22
55.29
56.87
66.11
48.87
43.17
Interest
369.02
426.93
241.61
277.58
79.92
117.83
141.85
126.26
130.19
99.07
Depreciation
518.01
467.99
446.86
436.47
182.91
189.23
183.87
186.11
181.90
153.30
PBT
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
158.90
590.04
518.81
327.49
231.46
251.28
240.69
288.27
246.99
255.61
Tax Rate
6.50%
33.42%
35.73%
31.74%
35.59%
37.87%
36.47%
34.91%
32.23%
33.64%
PAT
2,284.75
983.75
715.96
540.45
418.95
410.97
417.74
536.85
519.43
504.22
PAT before Minority Interest
1,735.29
1,175.54
933.06
704.21
418.95
412.29
419.29
537.44
519.43
504.22
Minority Interest
-549.46
-191.79
-217.10
-163.76
0.00
-1.32
-1.55
-0.59
0.00
0.00
PAT Margin
18.32%
10.53%
9.86%
9.16%
42.24%
38.60%
39.76%
45.76%
46.24%
48.18%
PAT Growth
94.36%
37.40%
32.47%
29.00%
1.94%
-1.62%
-22.19%
3.35%
3.02%
 
EPS
40.50
17.44
12.69
9.58
7.43
7.29
7.41
9.52
9.21
8.94

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
563.83
563.59
563.34
562.98
562.98
562.74
562.71
562.69
562.58
Total Reserves
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
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
2,274.71
2,405.80
2,792.59
790.45
747.88
846.51
1,338.87
1,095.10
1,218.16
Unsecured Loans
1,100.00
1,566.67
0.00
0.00
140.00
190.00
0.00
0.00
0.00
Long Term Provisions
58.58
46.17
42.07
12.36
9.11
4.52
4.19
2.98
2.39
Current Liabilities
2,987.18
3,065.94
1,711.19
472.64
555.09
630.84
575.14
576.39
616.93
Trade Payables
361.52
302.01
320.89
15.01
40.56
15.90
10.94
7.02
23.58
Other Current Liabilities
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
1.28
7.28
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
10.97
8.59
27.12
1.67
83.91
67.58
66.96
65.95
68.09
Total Liabilities
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
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
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
2,269.64
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
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
908.21
1,374.24
1,192.07
767.91
948.74
804.02
614.31
442.71
334.37
Non Current Investment
697.41
591.21
470.17
703.20
633.06
542.67
197.09
170.64
147.96
Long Term Loans & Adv.
335.91
414.62
421.35
121.86
319.63
156.29
76.42
83.67
92.88
Other Non Current Assets
81.91
58.07
63.44
232.18
19.44
4.00
9.68
8.90
2.29
Current Assets
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
20.00
0.00
0.00
0.00
0.00
0.00
Inventories
197.32
180.24
153.99
117.73
110.23
69.41
77.15
66.18
62.26
Sundry Debtors
700.31
501.84
456.13
151.75
150.39
249.01
254.10
81.44
67.68
Cash & Bank
471.48
504.65
867.14
552.93
466.94
544.44
892.29
541.56
238.96
Other Current Assets
172.71
24.31
22.38
11.94
50.25
49.62
35.02
37.84
57.44
Short Term Loans & Adv.
144.58
106.59
94.21
35.85
35.85
32.98
19.60
23.82
47.38
Net Current Assets
-1,445.36
-1,748.31
-117.34
417.56
222.74
281.65
683.42
150.63
-190.57
Total Assets
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,044.15
1,668.82
1,644.13
602.68
626.09
643.86
692.07
794.71
597.50
PBT
1,765.58
1,451.87
1,031.71
650.42
663.57
659.98
825.72
766.41
759.83
Adjustment
766.97
603.71
642.97
223.39
269.05
278.17
251.46
274.23
213.35
Changes in Working Capital
-124.41
27.78
241.12
-64.98
-87.06
-87.49
-160.51
-83.78
-209.96
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-611.73
-3,592.87
-834.61
-320.57
-201.01
-708.30
-366.67
-392.49
-562.28
Net Fixed Assets
-196.74
-333.05
-140.20
1,521.92
-229.12
-220.93
-405.07
-212.77
Net Investments
-95.82
-3,415.86
-34.40
-82.45
-63.68
-410.95
-57.60
-39.84
Others
-319.17
156.04
-660.01
-1,760.04
91.79
-76.42
96.00
-139.88
Cash from Financing Activity
-1,382.18
2,013.16
-879.12
-297.18
-438.33
-337.58
50.87
-302.76
29.57
Net Cash Inflow / Outflow
50.24
89.11
-69.60
-15.07
-13.25
-402.02
376.27
99.46
64.79
Opening Cash & Equivalents
118.17
29.06
98.65
90.85
134.98
537.00
160.73
61.27
174.17
Closing Cash & Equivalent
168.41
118.17
29.06
75.78
121.73
134.98
537.00
160.73
238.96

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
58.41
43.04
80.26
70.71
67.03
60.03
53.82
45.43
36.91
ROA
9.63%
7.85%
7.98%
7.16%
7.17%
7.60%
10.77%
11.86%
12.05%
ROE
41.11%
26.86%
16.56%
10.81%
11.53%
13.09%
19.25%
22.42%
24.28%
ROCE
27.95%
22.09%
20.83%
14.62%
16.03%
16.95%
22.14%
23.87%
24.15%
Fixed Asset Turnover
0.90
0.76
0.95
0.24
0.22
0.22
0.26
0.26
0.25
Receivable days
22.97
23.54
18.35
55.59
68.47
87.39
52.20
24.23
23.61
Inventory Days
7.21
8.21
8.20
41.94
30.80
25.46
22.30
20.87
21.72
Payable days
17.17
20.80
13.52
35.99
35.02
17.68
12.56
22.67
42.14
Cash Conversion Cycle
13.01
10.96
13.03
61.54
64.24
95.17
61.93
22.42
3.18
Total Debt/Equity
1.39
2.22
0.66
0.27
0.31
0.42
0.53
0.55
0.71
Interest Cover
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.