Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Gas Transmission/Marketing

Rating :
49/99

BSE: 532702 | NSE: GSPL

319.90
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  321.60
  •  324.10
  •  315.65
  •  321.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  729904
  •  2327.26
  •  379.20
  •  177.40

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,046.30
  • 9.52
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,560.69
  • 0.63%
  • 2.54

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 37.63%
  • 2.68%
  • 6.34%
  • FII
  • DII
  • Others
  • 17.46%
  • 29.78%
  • 6.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.23
  • 14.34
  • 7.27

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.25
  • 16.84
  • 7.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.68
  • 23.75
  • 16.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.32
  • 12.30
  • 10.55

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.41
  • 2.87
  • 2.98

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 7.30
  • 5.66

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
3,481.66
1,529.95
127.57%
3,828.66
3,207.42
19.37%
3,339.67
3,085.50
8.24%
3,027.74
3,099.72
-2.32%
Expenses
2,380.44
994.76
139.30%
2,926.83
2,421.27
20.88%
2,320.35
2,331.73
-0.49%
1,909.73
2,288.64
-16.56%
EBITDA
1,101.22
535.19
105.76%
901.83
786.15
14.71%
1,019.32
753.78
35.23%
1,118.00
811.08
37.84%
EBIDTM
31.63%
34.98%
23.55%
24.51%
30.52%
24.43%
36.93%
26.17%
Other Income
24.20
18.34
31.95%
23.84
24.85
-4.06%
23.79
23.49
1.28%
25.15
29.61
-15.06%
Interest
35.41
71.93
-50.77%
40.52
79.76
-49.20%
51.59
87.63
-41.13%
62.54
99.47
-37.13%
Depreciation
139.07
131.96
5.39%
136.83
132.54
3.24%
137.08
129.06
6.21%
135.91
129.83
4.68%
PBT
950.94
349.65
171.97%
748.31
598.71
24.99%
854.43
560.58
52.42%
944.71
611.38
54.52%
Tax
244.02
92.95
162.53%
192.89
100.75
91.45%
217.06
143.27
51.50%
240.28
-320.43
-
PAT
706.93
256.69
175.40%
555.43
497.95
11.54%
637.38
417.31
52.74%
704.42
931.81
-24.40%
PATM
20.30%
16.78%
14.51%
15.53%
19.09%
13.52%
23.27%
30.06%
EPS
9.03
3.92
130.36%
7.39
6.79
8.84%
8.34
5.64
47.87%
8.84
12.34
-28.36%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
13,677.73
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
1,123.28
Net Sales Growth
25.22%
-5.78%
31.02%
28.70%
23.04%
494.93%
-6.83%
1.32%
-10.44%
4.44%
 
Cost Of Goods Sold
7,841.68
6,585.83
7,459.13
5,796.70
4,432.99
3,619.18
0.00
0.00
0.00
0.00
0.00
Gross Profit
5,836.05
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
1,123.28
GP Margin
42.67%
42.91%
39.08%
37.97%
38.95%
38.67%
100%
100%
100%
100%
100%
Total Expenditure
9,537.35
7,961.02
9,020.57
6,804.88
5,217.13
4,259.53
125.90
149.27
121.86
101.23
93.64
Power & Fuel Cost
-
499.40
661.16
248.29
130.06
93.41
13.82
26.73
17.75
8.39
3.62
% Of Sales
-
4.33%
5.40%
2.66%
1.79%
1.58%
1.39%
2.51%
1.69%
0.72%
0.32%
Employee Cost
-
236.66
237.27
224.53
182.21
167.05
36.12
35.56
28.71
24.71
19.69
% Of Sales
-
2.05%
1.94%
2.40%
2.51%
2.83%
3.64%
3.34%
2.73%
2.11%
1.75%
Manufacturing Exp.
-
339.99
344.31
260.20
204.00
172.50
44.66
38.27
42.73
37.53
36.56
% Of Sales
-
2.95%
2.81%
2.78%
2.81%
2.92%
4.50%
3.59%
4.07%
3.20%
3.25%
General & Admin Exp.
-
152.58
176.27
135.87
192.11
150.92
28.51
34.32
28.79
29.54
18.51
% Of Sales
-
1.32%
1.44%
1.45%
2.65%
2.56%
2.87%
3.22%
2.74%
2.52%
1.65%
Selling & Distn. Exp.
-
96.33
102.17
113.85
46.20
40.24
1.40
1.27
0.85
0.77
1.75
% Of Sales
-
0.84%
0.83%
1.22%
0.64%
0.68%
0.14%
0.12%
0.08%
0.07%
0.16%
Miscellaneous Exp.
-
50.24
40.27
25.45
29.55
16.23
1.38
13.11
3.04
0.28
1.75
% Of Sales
-
0.44%
0.33%
0.27%
0.41%
0.28%
0.14%
1.23%
0.29%
0.02%
1.20%
EBITDA
4,140.37
3,574.34
3,223.04
2,540.24
2,043.92
1,641.76
866.03
915.33
928.83
1,071.97
1,029.64
EBITDA Margin
30.27%
30.99%
26.32%
27.18%
28.15%
27.82%
87.31%
85.98%
88.40%
91.37%
91.66%
Other Income
96.98
91.12
107.65
138.12
96.43
103.99
47.22
55.29
56.87
66.11
48.87
Interest
190.06
226.58
369.02
426.93
241.61
277.58
79.92
117.83
141.85
126.26
130.19
Depreciation
548.89
541.78
518.01
467.99
446.86
436.47
182.91
189.23
183.87
186.11
181.90
PBT
3,498.39
2,897.10
2,443.66
1,783.45
1,451.87
1,031.71
650.42
663.57
659.98
825.72
766.41
Tax
894.25
743.18
158.91
590.04
518.81
327.49
231.46
251.28
240.69
288.27
246.99
Tax Rate
25.56%
25.65%
6.50%
33.42%
35.73%
31.74%
35.59%
37.87%
36.47%
34.91%
32.23%
PAT
2,604.16
1,568.28
1,735.30
983.75
715.96
540.45
418.95
410.97
417.74
536.85
519.43
PAT before Minority Interest
1,827.11
2,153.92
2,284.76
1,175.54
933.06
704.21
418.95
412.29
419.29
537.44
519.43
Minority Interest
-777.05
-585.64
-549.46
-191.79
-217.10
-163.76
0.00
-1.32
-1.55
-0.59
0.00
PAT Margin
19.04%
13.60%
14.17%
10.53%
9.86%
9.16%
42.24%
38.60%
39.76%
45.76%
46.24%
PAT Growth
23.79%
-9.62%
76.40%
37.40%
32.47%
29.00%
1.94%
-1.62%
-22.19%
3.35%
 
EPS
46.16
27.80
30.76
17.44
12.69
9.58
7.43
7.28
7.40
9.52
9.21

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,561.08
Share Capital
564.10
563.97
563.83
563.59
563.34
562.98
562.98
562.74
562.71
562.69
Total Reserves
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
1,993.65
Non-Current Liabilities
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
1,435.70
Secured Loans
1,094.64
2,255.16
2,274.71
2,405.80
2,792.59
790.45
747.88
846.51
1,338.87
1,095.10
Unsecured Loans
0.00
123.33
1,100.00
1,566.67
0.00
0.00
140.00
190.00
0.00
0.00
Long Term Provisions
78.76
69.10
58.58
46.17
42.07
12.36
9.11
4.52
4.19
2.98
Current Liabilities
3,107.05
3,104.09
2,987.18
3,065.94
1,711.19
472.64
555.09
630.84
575.14
576.39
Trade Payables
484.82
368.68
361.52
302.01
320.89
15.01
40.56
15.90
10.94
7.02
Other Current Liabilities
2,168.78
2,695.85
2,614.70
2,754.06
1,355.91
455.96
430.61
547.36
497.24
503.42
Short Term Borrowings
425.18
0.00
0.00
1.28
7.28
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
28.27
39.56
10.97
8.59
27.12
1.67
83.91
67.58
66.96
65.95
Total Liabilities
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
4,573.17
Net Block
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
3,140.23
Gross Block
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
4,322.46
Accumulated Depreciation
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
1,182.23
Non Current Assets
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
3,846.15
Capital Work in Progress
953.11
806.65
908.21
1,374.24
1,192.07
767.91
948.74
804.02
614.31
442.71
Non Current Investment
1,458.05
1,024.34
697.41
591.21
470.17
703.20
633.06
542.67
197.09
170.64
Long Term Loans & Adv.
374.48
307.53
333.16
414.62
417.96
121.86
319.63
156.29
76.42
83.67
Other Non Current Assets
97.26
103.55
84.66
58.07
66.83
232.18
19.44
4.00
9.68
8.90
Current Assets
1,789.77
1,853.20
1,541.83
1,317.63
1,593.85
890.20
777.83
912.49
1,258.56
727.01
Current Investments
0.00
0.00
0.00
0.00
0.00
20.00
0.00
0.00
0.00
0.00
Inventories
182.10
172.39
197.32
180.24
153.99
117.73
110.23
69.41
77.15
66.18
Sundry Debtors
906.20
655.32
700.31
501.84
456.13
151.75
150.39
249.01
254.10
81.44
Cash & Bank
408.92
789.61
471.48
504.65
867.14
552.93
466.94
544.44
892.29
541.56
Other Current Assets
292.56
135.66
117.35
24.31
116.60
47.79
50.25
49.62
35.02
37.84
Short Term Loans & Adv.
166.33
100.22
55.36
106.59
43.71
35.85
35.85
32.98
19.60
23.82
Net Current Assets
-1,317.28
-1,250.89
-1,445.36
-1,748.31
-117.34
417.56
222.74
281.65
683.42
150.63
Total Assets
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
4,573.16

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
2,897.30
2,770.88
2,044.15
1,668.82
1,644.13
602.68
626.09
643.86
692.07
794.71
PBT
2,897.10
2,443.66
1,765.58
1,451.87
1,031.71
650.42
663.57
659.98
825.72
766.41
Adjustment
712.08
787.15
766.97
603.71
642.97
223.39
269.05
278.17
251.46
274.23
Changes in Working Capital
7.29
128.60
-124.41
27.78
241.12
-64.98
-87.06
-87.49
-160.51
-83.78
Cash after chg. in Working capital
3,616.46
3,359.42
2,408.14
2,083.36
1,915.80
808.83
845.56
850.66
916.67
956.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-719.16
-588.54
-363.99
-414.54
-271.67
-206.16
-219.47
-206.80
-224.60
-162.15
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
-1,079.63
-805.68
-611.73
-3,592.87
-834.61
-320.57
-201.01
-708.30
-366.67
-392.49
Net Fixed Assets
-107.84
-85.32
-196.74
-333.05
-140.20
1,521.92
-229.12
-220.93
-405.07
-212.77
Net Investments
-395.06
-333.93
-95.82
-3,415.86
-34.40
-82.45
-63.68
-410.95
-57.60
-39.84
Others
-576.73
-386.43
-319.17
156.04
-660.01
-1,760.04
91.79
-76.42
96.00
-139.88
Cash from Financing Activity
-2,096.20
-1,493.93
-1,382.18
2,013.16
-879.12
-297.18
-438.33
-337.58
50.87
-302.76
Net Cash Inflow / Outflow
-278.53
471.27
50.24
89.11
-69.60
-15.07
-13.25
-402.02
376.27
99.46
Opening Cash & Equivalents
639.67
168.41
118.17
29.06
98.65
90.85
134.98
537.00
160.73
61.27
Closing Cash & Equivalent
361.14
639.67
168.41
118.17
29.06
75.78
121.73
134.98
537.00
160.73

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
113.29
86.59
58.41
43.04
80.26
70.71
67.03
60.03
53.82
45.43
ROA
15.65%
17.70%
9.63%
7.85%
7.98%
7.16%
7.17%
7.60%
10.77%
11.86%
ROE
38.21%
55.89%
41.11%
26.86%
16.56%
10.81%
11.53%
13.09%
19.25%
22.42%
ROCE
37.13%
34.33%
27.95%
22.09%
20.83%
14.62%
16.03%
16.95%
22.14%
23.87%
Fixed Asset Turnover
0.95
1.08
0.90
0.76
0.95
0.24
0.22
0.22
0.26
0.26
Receivable days
24.30
19.84
22.97
23.54
18.35
55.59
68.47
87.39
52.20
24.23
Inventory Days
5.52
5.41
7.21
8.21
8.20
41.94
30.80
25.46
22.30
20.87
Payable days
18.72
14.32
16.98
20.80
13.52
35.99
35.02
17.68
12.56
22.67
Cash Conversion Cycle
11.10
10.93
13.20
10.96
13.03
61.54
64.24
95.17
61.93
22.42
Total Debt/Equity
0.30
0.74
1.39
2.22
0.66
0.27
0.31
0.42
0.53
0.55
Interest Cover
13.79
7.62
5.14
7.01
4.72
9.14
6.63
5.65
7.54
6.89

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.