Nifty
Sensex
:
:
14484.45
49259.48
203.15 (1.42%)
695.21 (1.43%)

Telecommunication - Service Provider

Rating :
59/99

BSE: 500160 | NSE: GTL

6.65
18-Jan-2021
  • Open
  • High
  • Low
  • Previous Close
  •  6.65
  •  6.65
  •  6.65
  •  6.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  149090
  •  9.91
  •  8.85
  •  0.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 106.18
  • 0.84
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 191.44
  • N/A
  • -0.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 32.41%
  • 14.20%
  • 29.12%
  • FII
  • DII
  • Others
  • 0.33%
  • 0.64%
  • 23.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -33.90
  • -46.54

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.55
  • 37.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -35.00
  • -28.94

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.13
  • -0.02
  • -0.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -4.51
  • -16.15
  • -19.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
52.45
83.64
-37.29%
47.68
30.02
58.83%
47.63
34.85
36.67%
54.11
56.12
-3.58%
Expenses
38.40
140.59
-72.69%
47.65
52.61
-9.43%
156.68
139.27
12.50%
84.46
114.33
-26.13%
EBITDA
14.05
-56.95
-
0.03
-22.59
-
-109.05
-104.42
-
-30.35
-58.21
-
EBIDTM
26.79%
-68.09%
0.06%
-75.23%
-228.98%
-299.64%
-56.08%
-103.73%
Other Income
24.42
4.99
389.38%
1.00
0.74
35.14%
5.20
13.05
-60.15%
1.39
32.88
-95.77%
Interest
5.18
4.58
13.10%
5.01
4.50
11.33%
5.51
4.28
28.74%
4.79
4.24
12.97%
Depreciation
1.01
1.13
-10.62%
1.07
1.18
-9.32%
1.08
0.88
22.73%
1.13
1.21
-6.61%
PBT
32.28
-57.67
-
-5.05
-27.53
-
-110.45
-96.52
-
-34.87
-30.79
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
32.28
-57.67
-
-5.05
-27.53
-
-110.45
-96.52
-
-34.87
-30.79
-
PATM
61.55%
-68.95%
-10.60%
-91.69%
-231.91%
-276.96%
-64.45%
-54.86%
EPS
1.71
-5.68
-
-0.67
-3.13
-
10.22
-6.86
-
-3.32
-8.67
-

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
Jun 11
Net Sales
201.87
215.40
541.22
1,409.57
1,221.11
1,707.15
2,495.93
2,633.04
2,601.32
1,864.69
3,943.15
Net Sales Growth
-1.35%
-60.20%
-61.60%
15.43%
-28.47%
-31.60%
-5.21%
1.22%
39.50%
-52.71%
 
Cost Of Goods Sold
57.93
71.07
108.86
780.23
892.05
1,372.26
2,164.25
2,088.58
2,034.78
1,406.89
2,647.70
Gross Profit
143.94
144.33
432.36
629.34
329.06
334.89
331.68
544.46
566.54
457.80
1,295.45
GP Margin
71.30%
67.01%
79.89%
44.65%
26.95%
19.62%
13.29%
20.68%
21.78%
24.55%
32.85%
Total Expenditure
327.19
454.12
884.52
1,459.03
1,729.25
2,124.09
2,870.40
2,500.88
2,452.63
1,799.77
3,338.54
Power & Fuel Cost
-
1.14
1.22
1.82
2.00
2.64
2.01
2.45
3.72
2.69
4.03
% Of Sales
-
0.53%
0.23%
0.13%
0.16%
0.15%
0.08%
0.09%
0.14%
0.14%
0.10%
Employee Cost
-
73.16
72.06
151.40
139.79
231.12
285.89
283.70
296.69
266.94
474.58
% Of Sales
-
33.96%
13.31%
10.74%
11.45%
13.54%
11.45%
10.77%
11.41%
14.32%
12.04%
Manufacturing Exp.
-
20.10
422.59
391.30
543.26
2.77
3.23
2.73
8.87
7.64
15.02
% Of Sales
-
9.33%
78.08%
27.76%
44.49%
0.16%
0.13%
0.10%
0.34%
0.41%
0.38%
General & Admin Exp.
-
32.49
23.61
29.83
46.64
114.16
149.95
82.81
80.17
92.19
166.25
% Of Sales
-
15.08%
4.36%
2.12%
3.82%
6.69%
6.01%
3.15%
3.08%
4.94%
4.22%
Selling & Distn. Exp.
-
0.25
0.13
0.72
1.05
6.46
8.03
5.74
13.68
14.63
22.73
% Of Sales
-
0.12%
0.02%
0.05%
0.09%
0.38%
0.32%
0.22%
0.53%
0.78%
0.58%
Miscellaneous Exp.
-
255.91
256.05
103.73
104.46
394.68
257.04
34.87
14.72
8.79
22.73
% Of Sales
-
118.81%
47.31%
7.36%
8.55%
23.12%
10.30%
1.32%
0.57%
0.47%
0.21%
EBITDA
-125.32
-238.72
-343.30
-49.46
-508.14
-416.94
-374.47
132.16
148.69
64.92
604.61
EBITDA Margin
-62.08%
-110.83%
-63.43%
-3.51%
-41.61%
-24.42%
-15.00%
5.02%
5.72%
3.48%
15.33%
Other Income
32.01
12.31
19.69
9.89
453.87
118.79
99.81
96.29
44.24
51.04
271.80
Interest
20.49
84.36
84.69
84.43
605.70
610.01
520.79
582.67
566.79
451.93
486.15
Depreciation
4.29
4.52
4.54
17.49
47.42
103.10
139.99
126.72
177.65
101.71
104.41
PBT
-118.09
-315.29
-412.84
-141.49
-707.39
-1,011.26
-935.44
-480.94
-551.51
-437.68
285.85
Tax
0.00
0.51
2.30
10.96
5.16
31.84
15.48
29.25
3.26
19.70
73.70
Tax Rate
0.00%
-0.16%
-0.56%
-1.26%
-0.73%
-1.18%
-1.42%
-5.76%
-0.59%
-4.50%
25.78%
PAT
-118.09
-315.80
-415.14
-880.24
-712.55
-2,721.55
-1,103.08
-536.50
-554.64
-457.61
212.07
PAT before Minority Interest
-118.09
-315.80
-415.14
-880.24
-712.55
-2,721.61
-1,103.63
-536.84
-554.77
-457.38
212.15
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.06
0.55
0.34
0.13
-0.23
-0.08
PAT Margin
-58.50%
-146.61%
-76.70%
-62.45%
-58.35%
-159.42%
-44.20%
-20.38%
-21.32%
-24.54%
5.38%
PAT Growth
0.00%
-
-
-
-
-
-
-
-
-
 
EPS
-7.51
-20.08
-26.39
-55.96
-45.30
-173.02
-70.13
-34.11
-35.26
-29.09
13.48

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
Jun 11
Shareholder's Funds
-7,497.77
-7,402.49
-6,412.44
-5,969.39
-5,002.84
-66.37
1,079.99
1,602.77
1,236.13
1,606.65
Share Capital
157.30
157.30
157.30
157.30
157.30
807.30
807.30
806.96
97.27
97.27
Total Reserves
-7,655.07
-7,559.79
-6,569.74
-6,126.69
-5,160.14
-873.67
272.69
795.81
1,137.66
1,508.42
Non-Current Liabilities
177.95
157.32
141.85
128.05
120.71
1,855.89
2,255.17
3,148.71
4,064.52
3,416.65
Secured Loans
0.00
0.00
0.00
0.00
0.00
1,596.78
2,064.89
2,440.60
2,438.47
0.00
Unsecured Loans
174.33
156.87
141.19
127.08
114.39
272.58
191.18
679.84
1,597.48
3,392.67
Long Term Provisions
1.28
0.45
0.66
0.97
6.39
5.97
5.48
5.50
6.78
8.35
Current Liabilities
7,584.49
7,555.30
7,269.01
7,432.09
7,288.72
4,886.04
4,255.74
3,455.59
2,885.78
2,473.59
Trade Payables
69.33
57.89
37.83
113.28
198.19
413.50
224.53
396.95
575.52
1,398.12
Other Current Liabilities
7,515.12
7,497.36
7,231.13
7,318.75
7,083.12
4,193.22
3,771.46
2,798.47
2,012.73
935.19
Short Term Borrowings
0.00
0.00
0.00
0.00
7.37
277.94
258.27
256.48
293.08
125.56
Short Term Provisions
0.04
0.05
0.05
0.06
0.04
1.38
1.48
3.69
4.45
14.72
Total Liabilities
264.67
310.13
998.42
1,590.75
2,406.90
6,675.34
7,591.23
8,207.82
8,187.27
7,497.41
Net Block
75.71
75.88
80.28
95.68
140.96
248.94
419.17
512.01
596.92
565.96
Gross Block
247.76
243.48
243.38
241.49
244.01
1,147.22
1,182.65
1,152.95
1,063.75
933.03
Accumulated Depreciation
172.05
167.60
163.10
145.81
103.05
898.28
763.48
640.94
466.83
367.07
Non Current Assets
130.59
264.12
926.46
1,058.13
1,583.15
5,011.30
5,478.57
5,266.82
3,309.67
3,422.08
Capital Work in Progress
0.00
0.00
0.00
0.00
0.23
64.30
118.26
106.08
181.25
248.91
Non Current Investment
54.17
187.27
845.01
419.30
700.76
3,146.15
3,199.81
2,291.38
2,329.33
2,452.29
Long Term Loans & Adv.
0.71
0.97
1.17
543.15
741.20
1,551.91
1,741.33
2,357.35
202.17
154.92
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
134.08
46.01
71.96
532.62
823.75
1,664.04
2,112.66
2,941.00
4,877.60
4,075.33
Current Investments
0.00
0.00
0.00
0.00
0.00
20.81
45.01
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
5.94
10.92
98.26
121.98
405.89
431.61
399.20
Sundry Debtors
0.01
0.01
0.84
77.20
212.44
550.83
913.46
1,268.92
1,147.57
1,018.74
Cash & Bank
87.49
7.70
19.87
101.58
118.86
139.34
210.43
143.12
129.97
794.25
Other Current Assets
46.58
17.46
17.79
93.75
481.53
854.80
821.78
1,123.07
3,168.45
1,863.14
Short Term Loans & Adv.
28.13
20.84
33.46
254.15
416.37
432.83
505.35
508.18
2,427.52
1,506.85
Net Current Assets
-7,450.41
-7,509.29
-7,197.05
-6,899.47
-6,464.97
-3,222.00
-2,143.08
-514.59
1,991.82
1,601.74
Total Assets
264.67
310.13
998.42
1,590.75
2,406.90
6,675.34
7,591.23
8,207.82
8,187.27
7,497.41

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
Jun 11
Cash From Operating Activity
82.63
92.34
140.43
76.10
80.45
330.61
466.69
-16.17
-1,938.50
127.12
PBT
-29.87
-412.74
-443.14
-989.22
-2,835.91
-1,099.42
-532.14
-551.09
-437.68
285.86
Adjustment
3.87
445.73
504.04
1,164.78
2,904.03
1,075.96
737.51
720.24
592.08
309.91
Changes in Working Capital
113.48
59.32
83.69
-83.40
29.99
234.52
264.10
-164.88
-2,054.52
-468.43
Cash after chg. in Working capital
87.48
92.31
144.59
92.16
98.11
211.06
469.47
4.27
-1,900.12
127.34
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.85
0.03
-4.16
-16.06
-17.66
20.27
-2.78
-20.44
-38.38
-1.62
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
0.04
-6.28
-1.28
5.28
29.56
12.97
76.60
-46.45
-200.53
-2,206.93
Net Fixed Assets
-4.28
-0.10
-1.89
-2.43
795.22
41.33
-25.40
-2.40
-28.04
-400.57
Net Investments
133.10
152.85
1,786.24
107.54
1,381.69
52.40
-1,028.24
-25.69
188.49
-1,982.41
Others
-128.78
-159.03
-1,785.63
-99.83
-2,147.35
-80.76
1,130.24
-18.36
-360.98
176.05
Cash from Financing Activity
-103.35
-104.89
-212.24
-78.25
-139.93
-395.47
-495.67
55.96
1,390.61
1,300.26
Net Cash Inflow / Outflow
-20.68
-18.83
-73.09
3.13
-29.92
-51.89
47.62
-6.66
-748.42
-779.55
Opening Cash & Equivalents
17.34
27.61
110.41
91.46
109.90
168.74
105.45
129.97
794.25
1,573.80
Closing Cash & Equivalent
3.79
17.34
27.61
110.41
91.46
110.50
168.74
143.13
129.97
794.25

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Jun 11
Book Value (Rs.)
-476.65
-470.60
-407.66
-379.49
-318.04
-45.54
27.34
60.70
126.96
165.08
ROA
-109.88%
-63.45%
-67.99%
-35.65%
-59.93%
-15.47%
-6.80%
-6.77%
-5.83%
3.48%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-77.65%
-50.72%
-32.20%
14.06%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
-16.06%
1.47%
0.27%
0.25%
16.11%
Fixed Asset Turnover
0.88
2.22
5.81
5.03
2.45
2.14
2.25
2.35
1.87
5.12
Receivable days
0.02
0.29
10.10
43.29
81.60
107.07
151.26
169.53
212.02
64.17
Inventory Days
0.00
0.00
0.00
2.52
11.67
16.10
36.59
58.76
81.31
30.32
Payable days
135.06
28.59
20.59
34.81
68.69
44.33
44.72
71.32
111.66
43.32
Cash Conversion Cycle
-135.05
-28.31
-10.48
10.99
24.58
78.84
143.13
156.96
181.68
51.16
Total Debt/Equity
-0.02
-0.02
-0.38
-0.42
-0.02
-39.93
3.15
2.58
3.51
2.61
Interest Cover
-2.74
-3.87
-9.30
-0.17
-3.41
-1.09
0.13
0.03
0.03
1.59

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.