Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Gas Transmission/Marketing

Rating :
47/99

BSE: 532702 | NSE: GSPL

230.95
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 230.60
  • 232.80
  • 227.15
  • 229.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  386336
  •  890.39
  •  336.50
  •  209.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,038.92
  • 8.19
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,500.03
  • 0.87%
  • 1.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 2.67%
  • 6.59%
  • FII
  • DII
  • Others
  • 16.54%
  • 32.50%
  • 4.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 31.39
  • 19.90
  • 13.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.56
  • 11.36
  • 1.66

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.43
  • 17.22
  • -2.99

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 10.40
  • 9.14

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.52
  • 2.82
  • 2.40

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.13
  • 6.12
  • 4.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
5,669.61
3,481.66
62.84%
5,094.22
3,828.66
33.05%
5,587.17
3,339.67
67.30%
4,158.92
3,027.74
37.36%
Expenses
4,696.08
2,380.44
97.28%
4,083.61
2,926.83
39.52%
5,004.07
2,320.35
115.66%
3,353.75
1,909.73
75.61%
EBITDA
973.53
1,101.22
-11.60%
1,010.61
901.83
12.06%
583.10
1,019.32
-42.80%
805.17
1,118.00
-27.98%
EBIDTM
17.17%
31.63%
19.84%
23.55%
10.44%
30.52%
19.36%
36.93%
Other Income
21.85
24.20
-9.71%
23.05
23.84
-3.31%
35.45
23.79
49.01%
22.88
25.15
-9.03%
Interest
21.43
35.41
-39.48%
24.07
40.52
-40.60%
25.23
51.59
-51.10%
27.08
62.54
-56.70%
Depreciation
150.63
139.07
8.31%
151.07
136.83
10.41%
145.88
137.08
6.42%
143.44
135.91
5.54%
PBT
823.33
950.94
-13.42%
846.62
748.31
13.14%
447.44
854.43
-47.63%
657.54
944.71
-30.40%
Tax
207.15
244.02
-15.11%
186.31
192.89
-3.41%
128.04
217.06
-41.01%
167.21
240.28
-30.41%
PAT
616.17
706.93
-12.84%
660.31
555.43
18.88%
319.39
637.38
-49.89%
490.33
704.42
-30.39%
PATM
10.87%
20.30%
12.96%
14.51%
5.72%
19.09%
11.79%
23.27%
EPS
8.39
9.03
-7.09%
7.72
7.39
4.47%
5.22
8.34
-37.41%
7.06
8.84
-20.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
20,509.92
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
1,173.20
Net Sales Growth
49.95%
55.96%
-5.78%
31.02%
28.70%
23.04%
494.93%
-6.83%
1.32%
-10.44%
 
Cost Of Goods Sold
15,189.12
12,951.38
6,585.83
7,459.13
5,796.70
4,432.99
3,619.18
0.00
0.00
0.00
0.00
Gross Profit
5,320.80
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
1,173.20
GP Margin
25.94%
28.01%
42.91%
39.08%
37.97%
38.95%
38.67%
100%
100%
100%
100%
Total Expenditure
17,137.51
14,490.74
7,961.02
9,020.57
6,804.88
5,217.13
4,259.53
125.90
149.27
121.86
101.23
Power & Fuel Cost
-
543.85
499.40
661.16
248.29
130.06
93.41
13.82
26.73
17.75
8.39
% Of Sales
-
3.02%
4.33%
5.40%
2.66%
1.79%
1.58%
1.39%
2.51%
1.69%
0.72%
Employee Cost
-
256.21
236.66
237.27
224.53
182.21
167.05
36.12
35.56
28.71
24.71
% Of Sales
-
1.42%
2.05%
1.94%
2.40%
2.51%
2.83%
3.64%
3.34%
2.73%
2.11%
Manufacturing Exp.
-
402.25
339.99
344.31
260.20
204.00
172.50
44.66
38.27
42.73
37.53
% Of Sales
-
2.24%
2.95%
2.81%
2.78%
2.81%
2.92%
4.50%
3.59%
4.07%
3.20%
General & Admin Exp.
-
166.47
152.58
176.27
135.87
192.11
150.92
28.51
34.32
28.79
29.54
% Of Sales
-
0.93%
1.32%
1.44%
1.45%
2.65%
2.56%
2.87%
3.22%
2.74%
2.52%
Selling & Distn. Exp.
-
112.59
96.33
102.17
113.85
46.20
40.24
1.40
1.27
0.85
0.77
% Of Sales
-
0.63%
0.84%
0.83%
1.22%
0.64%
0.68%
0.14%
0.12%
0.08%
0.07%
Miscellaneous Exp.
-
57.98
50.24
40.27
25.45
29.55
16.23
1.38
13.11
3.04
0.77
% Of Sales
-
0.32%
0.44%
0.33%
0.27%
0.41%
0.28%
0.14%
1.23%
0.29%
0.02%
EBITDA
3,372.41
3,500.10
3,574.34
3,223.04
2,540.24
2,043.92
1,641.76
866.03
915.33
928.83
1,071.97
EBITDA Margin
16.44%
19.45%
30.99%
26.32%
27.18%
28.15%
27.82%
87.31%
85.98%
88.40%
91.37%
Other Income
103.23
105.58
91.12
107.65
138.12
96.43
103.99
47.22
55.29
56.87
66.11
Interest
97.81
111.78
226.58
369.02
426.93
241.61
277.58
79.92
117.83
141.85
126.26
Depreciation
591.02
579.46
541.78
518.01
467.99
446.86
436.47
182.91
189.23
183.87
186.11
PBT
2,774.93
2,914.44
2,897.10
2,443.66
1,783.45
1,451.87
1,031.71
650.42
663.57
659.98
825.72
Tax
688.71
725.58
743.18
158.91
590.04
518.81
327.49
231.46
251.28
240.69
288.27
Tax Rate
24.82%
25.00%
25.65%
6.50%
33.42%
35.73%
31.74%
35.59%
37.87%
36.47%
34.91%
PAT
2,086.20
1,584.24
1,568.28
1,735.30
983.75
715.96
540.45
418.95
410.97
417.74
536.85
PAT before Minority Interest
1,536.92
2,176.96
2,153.92
2,284.76
1,175.54
933.06
704.21
418.95
412.29
419.29
537.44
Minority Interest
-549.28
-592.72
-585.64
-549.46
-191.79
-217.10
-163.76
0.00
-1.32
-1.55
-0.59
PAT Margin
10.17%
8.81%
13.60%
14.17%
10.53%
9.86%
9.16%
42.24%
38.60%
39.76%
45.76%
PAT Growth
-19.89%
1.02%
-9.62%
76.40%
37.40%
32.47%
29.00%
1.94%
-1.62%
-22.19%
 
EPS
36.98
28.08
27.80
30.76
17.44
12.69
9.58
7.43
7.28
7.40
9.52

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
3,034.69
Share Capital
564.21
564.21
563.97
563.83
563.59
563.34
562.98
562.98
562.74
562.71
Total Reserves
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
2,465.66
Non-Current Liabilities
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
1,747.56
Secured Loans
390.97
1,094.64
2,255.16
2,274.71
2,405.80
2,792.59
790.45
747.88
846.51
1,338.87
Unsecured Loans
0.00
0.00
123.33
1,100.00
1,566.67
0.00
0.00
140.00
190.00
0.00
Long Term Provisions
78.39
78.76
69.10
58.58
46.17
42.07
12.36
9.11
4.52
4.19
Current Liabilities
2,818.46
3,107.05
3,104.09
2,987.18
3,065.94
1,711.19
472.64
555.09
630.84
575.14
Trade Payables
491.50
484.82
368.68
361.52
302.01
320.89
15.01
40.56
15.90
10.94
Other Current Liabilities
2,256.59
2,168.78
2,695.85
2,614.70
2,754.06
1,355.91
455.96
430.61
547.36
497.24
Short Term Borrowings
38.21
425.18
0.00
0.00
1.28
7.28
0.00
0.00
0.00
0.00
Short Term Provisions
32.17
28.27
39.56
10.97
8.59
27.12
1.67
83.91
67.58
66.96
Total Liabilities
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
5,409.82
Net Block
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
3,253.77
Gross Block
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
4,622.24
Accumulated Depreciation
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
1,368.47
Non Current Assets
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
4,151.27
Capital Work in Progress
1,245.38
953.11
806.65
908.21
1,374.24
1,192.07
767.91
948.74
804.02
614.31
Non Current Investment
1,671.31
1,458.05
1,024.34
697.41
591.21
470.17
703.20
633.06
542.67
197.09
Long Term Loans & Adv.
553.57
374.49
307.53
333.16
414.62
417.96
121.86
319.63
156.29
76.42
Other Non Current Assets
88.12
97.25
103.55
84.66
58.07
66.83
232.18
19.44
4.00
9.68
Current Assets
1,790.94
1,789.77
1,853.20
1,541.83
1,317.63
1,593.85
890.20
777.83
912.49
1,258.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
Inventories
242.42
182.10
172.39
197.32
180.24
153.99
117.73
110.23
69.41
77.15
Sundry Debtors
1,038.67
959.16
655.32
700.31
501.84
456.13
151.75
150.39
249.01
254.10
Cash & Bank
107.70
408.92
789.61
471.48
504.65
867.14
552.93
466.94
544.44
892.29
Other Current Assets
402.15
73.27
135.66
117.35
130.90
116.60
47.79
50.25
49.62
35.02
Short Term Loans & Adv.
341.31
166.33
100.22
55.36
106.59
43.71
35.85
35.85
32.98
19.60
Net Current Assets
-1,027.51
-1,317.28
-1,250.89
-1,445.36
-1,748.31
-117.34
417.56
222.74
281.65
683.42
Total Assets
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
5,409.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
2,745.54
2,897.30
2,770.88
2,044.15
1,668.82
1,644.13
602.68
626.09
643.86
692.07
PBT
2,902.54
2,897.10
2,443.66
1,765.58
1,451.87
1,031.71
650.42
663.57
659.98
825.72
Adjustment
624.61
712.08
787.15
766.97
603.71
642.97
223.39
269.05
278.17
251.46
Changes in Working Capital
-39.11
7.29
128.60
-124.41
27.78
241.12
-64.98
-87.06
-87.49
-160.51
Cash after chg. in Working capital
3,488.03
3,616.46
3,359.42
2,408.14
2,083.36
1,915.80
808.83
845.56
850.66
916.67
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-742.50
-719.16
-588.54
-363.99
-414.54
-271.67
-206.16
-219.47
-206.80
-224.60
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
-1,356.94
-1,079.63
-805.68
-611.73
-3,592.87
-834.61
-320.57
-201.01
-708.30
-366.67
Net Fixed Assets
-86.40
28.56
-85.32
-196.74
-333.05
-140.20
1,521.92
-229.12
-220.93
-405.07
Net Investments
-167.52
-395.06
-333.93
-95.82
-3,415.86
-34.40
-82.45
-63.68
-410.95
-57.60
Others
-1,103.02
-713.13
-386.43
-319.17
156.04
-660.01
-1,760.04
91.79
-76.42
96.00
Cash from Financing Activity
-1,659.32
-2,096.20
-1,493.93
-1,382.18
2,013.16
-879.12
-297.18
-438.33
-337.58
50.87
Net Cash Inflow / Outflow
-270.72
-278.53
471.27
50.24
89.11
-69.60
-15.07
-13.25
-402.02
376.27
Opening Cash & Equivalents
361.14
639.67
168.41
118.17
29.06
98.65
90.85
134.98
537.00
160.73
Closing Cash & Equivalent
90.42
361.14
639.67
168.41
118.17
29.06
75.78
121.73
134.98
537.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
140.35
113.27
86.59
58.41
43.04
80.26
70.71
67.03
60.03
53.82
ROA
14.78%
15.65%
17.70%
9.63%
7.85%
7.98%
7.16%
7.17%
7.60%
10.77%
ROE
30.43%
38.21%
55.89%
41.11%
26.86%
16.56%
10.81%
11.53%
13.09%
19.25%
ROCE
35.88%
37.13%
34.33%
27.95%
22.09%
20.83%
14.62%
16.03%
16.95%
22.14%
Fixed Asset Turnover
1.38
0.95
1.08
0.90
0.76
0.95
0.24
0.22
0.22
0.26
Receivable days
19.90
25.13
19.84
22.97
23.54
18.35
55.59
68.47
87.39
52.20
Inventory Days
4.23
5.52
5.41
7.21
8.21
8.20
41.94
30.80
25.46
22.30
Payable days
13.76
23.65
14.32
16.98
20.80
13.52
35.99
35.02
17.68
12.56
Cash Conversion Cycle
10.37
6.99
10.93
13.20
10.96
13.03
61.54
64.24
95.17
61.93
Total Debt/Equity
0.07
0.30
0.74
1.39
2.22
0.66
0.27
0.31
0.42
0.53
Interest Cover
26.97
13.79
7.62
5.14
7.01
4.72
9.14
6.63
5.65
7.54

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.