Nifty
Sensex
:
:
17525.10
58853.07
127.60 (0.73%)
465.14 (0.80%)

Telecommunication - Service Provider

Rating :
36/99

BSE: 500160 | NSE: GTL

9.00
05-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 9.20
  • 9.20
  • 8.95
  • 9.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  806941
  •  72.86
  •  27.45
  •  7.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 141.88
  • 0.33
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 327.47
  • N/A
  • -0.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 14.29%
  • 2.62%
  • 64.22%
  • FII
  • DII
  • Others
  • 0.95%
  • 0.64%
  • 17.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.47
  • -28.96
  • 0.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.71
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -0.02
  • -0.02
  • -0.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 2.21
  • 4.16

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
0.00
51.68
-100.00%
49.71
69.16
-28.12%
48.69
52.45
-7.17%
48.09
47.68
0.86%
Expenses
0.00
40.29
-100.00%
36.27
48.30
-24.91%
35.35
38.40
-7.94%
62.28
47.65
30.70%
EBITDA
0.00
11.38
-100.00%
13.44
20.85
-35.54%
13.34
14.05
-5.05%
-14.19
0.03
-
EBIDTM
0.00%
22.03%
27.04%
30.16%
27.40%
26.79%
-29.51%
0.06%
Other Income
0.00
10.80
-100.00%
1.31
10.03
-86.94%
3.07
24.42
-87.43%
0.62
1.00
-38.00%
Interest
0.00
5.21
-100.00%
5.76
5.26
9.51%
5.73
5.18
10.62%
5.52
5.01
10.18%
Depreciation
0.00
1.59
-100.00%
1.10
0.99
11.11%
1.10
1.01
8.91%
1.11
1.07
3.74%
PBT
0.00
15.38
-100.00%
457.54
24.63
1,757.65%
9.59
32.28
-70.29%
-20.20
-5.05
-
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
0.00
15.38
-100.00%
457.54
24.63
1,757.65%
9.59
32.28
-70.29%
-20.20
-5.05
-
PATM
0.00%
29.76%
920.47%
35.62%
19.69%
61.55%
-42.02%
-10.60%
EPS
0.00
0.64
-100.00%
28.74
1.23
2,236.59%
22.66
1.71
1,225.15%
-1.63
-0.67
-

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
198.17
220.96
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
Net Sales Growth
-8.64%
2.58%
-60.20%
-61.60%
15.43%
-28.47%
-31.60%
-5.21%
1.22%
39.50%
 
Cost Of Goods Sold
50.81
57.12
71.07
108.86
780.23
892.05
1,372.26
2,164.25
2,088.58
2,034.78
1,406.89
Gross Profit
147.36
163.84
144.33
432.36
629.34
329.06
334.89
331.68
544.46
566.54
457.80
GP Margin
74.36%
74.15%
67.01%
79.89%
44.65%
26.95%
19.62%
13.29%
20.68%
21.78%
24.55%
Total Expenditure
174.19
163.51
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
Power & Fuel Cost
-
3.33
1.14
1.22
1.82
2.00
2.64
2.01
2.45
3.72
2.69
% Of Sales
-
1.51%
0.53%
0.23%
0.13%
0.16%
0.15%
0.08%
0.09%
0.14%
0.14%
Employee Cost
-
69.96
73.16
72.06
151.40
139.79
231.12
285.89
283.70
296.69
266.94
% Of Sales
-
31.66%
33.96%
13.31%
10.74%
11.45%
13.54%
11.45%
10.77%
11.41%
14.32%
Manufacturing Exp.
-
1.58
20.10
422.59
391.30
543.26
2.77
3.23
2.73
8.87
7.64
% Of Sales
-
0.72%
9.33%
78.08%
27.76%
44.49%
0.16%
0.13%
0.10%
0.34%
0.41%
General & Admin Exp.
-
30.43
32.49
23.61
29.83
46.64
114.16
149.95
82.81
80.17
92.19
% Of Sales
-
13.77%
15.08%
4.36%
2.12%
3.82%
6.69%
6.01%
3.15%
3.08%
4.94%
Selling & Distn. Exp.
-
0.09
0.25
0.13
0.72
1.05
6.46
8.03
5.74
13.68
14.63
% Of Sales
-
0.04%
0.12%
0.02%
0.05%
0.09%
0.38%
0.32%
0.22%
0.53%
0.78%
Miscellaneous Exp.
-
1.00
255.91
256.05
103.73
104.46
394.68
257.04
34.87
14.72
14.63
% Of Sales
-
0.45%
118.81%
47.31%
7.36%
8.55%
23.12%
10.30%
1.32%
0.57%
0.47%
EBITDA
23.97
57.45
-238.72
-343.30
-49.46
-508.14
-416.94
-374.47
132.16
148.69
64.92
EBITDA Margin
12.10%
26.00%
-110.83%
-63.43%
-3.51%
-41.61%
-24.42%
-15.00%
5.02%
5.72%
3.48%
Other Income
15.80
35.02
12.31
19.69
9.89
453.87
118.79
99.81
96.29
44.24
51.04
Interest
22.22
42.04
84.36
84.69
84.43
605.70
610.01
520.79
582.67
566.79
451.93
Depreciation
4.90
4.65
4.52
4.54
17.49
47.42
103.10
139.99
126.72
177.65
101.71
PBT
462.31
45.78
-315.29
-412.84
-141.49
-707.39
-1,011.26
-935.44
-480.94
-551.51
-437.68
Tax
0.00
0.00
0.51
2.30
10.96
5.16
31.84
15.48
29.25
3.26
19.70
Tax Rate
0.00%
0.00%
-0.16%
-0.56%
-1.26%
-0.73%
-1.18%
-1.42%
-5.76%
-0.59%
-4.50%
PAT
462.31
45.78
-315.80
-415.14
-880.24
-712.55
-2,721.55
-1,103.08
-536.50
-554.64
-457.61
PAT before Minority Interest
462.31
45.78
-315.80
-415.14
-880.24
-712.55
-2,721.61
-1,103.63
-536.84
-554.77
-457.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.06
0.55
0.34
0.13
-0.23
PAT Margin
233.29%
20.72%
-146.61%
-76.70%
-62.45%
-58.35%
-159.42%
-44.20%
-20.38%
-21.32%
-24.54%
PAT Growth
889.06%
-
-
-
-
-
-
-
-
-
 
EPS
29.39
2.91
-20.08
-26.39
-55.96
-45.30
-173.02
-70.13
-34.11
-35.26
-29.09

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
-7,430.57
-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
Share Capital
157.30
157.30
157.30
157.30
157.30
157.30
807.30
807.30
806.96
97.27
Total Reserves
-7,587.87
-7,655.07
-7,559.79
-6,569.74
-6,126.69
-5,160.14
-873.67
272.69
795.81
1,137.66
Non-Current Liabilities
195.59
177.95
157.32
141.85
128.05
120.71
1,855.89
2,255.17
3,148.71
4,064.52
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
1,596.78
2,064.89
2,440.60
2,438.47
Unsecured Loans
193.68
174.33
156.87
141.19
127.08
114.39
272.58
191.18
679.84
1,597.48
Long Term Provisions
1.14
1.28
0.45
0.66
0.97
6.39
5.97
5.48
5.50
6.78
Current Liabilities
7,432.31
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
Trade Payables
11.07
21.11
57.89
37.83
113.28
198.19
413.50
224.53
396.95
575.52
Other Current Liabilities
7,421.15
7,563.34
7,497.36
7,231.13
7,318.75
7,083.12
4,193.22
3,771.46
2,798.47
2,012.73
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
7.37
277.94
258.27
256.48
293.08
Short Term Provisions
0.09
0.04
0.05
0.05
0.06
0.04
1.38
1.48
3.69
4.45
Total Liabilities
197.33
264.67
310.13
998.42
1,590.75
2,406.90
6,675.34
7,591.23
8,207.82
8,187.27
Net Block
75.89
78.72
75.88
80.28
95.68
140.96
248.94
419.17
512.01
596.92
Gross Block
252.42
251.04
243.48
243.38
241.49
244.01
1,147.22
1,182.65
1,152.95
1,063.75
Accumulated Depreciation
176.53
172.32
167.60
163.10
145.81
103.05
898.28
763.48
640.94
466.83
Non Current Assets
127.74
130.59
264.12
926.46
1,058.13
1,583.15
5,011.30
5,478.57
5,266.82
3,309.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.23
64.30
118.26
106.08
181.25
Non Current Investment
51.16
51.16
187.27
845.01
419.30
700.76
3,146.15
3,199.81
2,291.38
2,329.33
Long Term Loans & Adv.
0.69
0.71
0.97
1.17
543.15
741.20
1,551.91
1,741.33
2,357.35
202.17
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
69.59
134.08
46.01
71.96
532.62
823.75
1,664.04
2,112.66
2,941.00
4,877.60
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
20.81
45.01
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
5.94
10.92
98.26
121.98
405.89
431.61
Sundry Debtors
0.09
0.01
0.01
0.84
77.20
212.44
550.83
913.46
1,268.92
1,147.57
Cash & Bank
8.09
87.49
7.70
19.87
101.58
118.86
139.34
210.43
143.12
129.97
Other Current Assets
61.41
12.87
17.46
17.79
347.90
481.53
854.80
821.78
1,123.07
3,168.45
Short Term Loans & Adv.
32.30
33.71
20.84
33.46
254.15
416.37
432.83
505.35
508.18
2,427.52
Net Current Assets
-7,362.72
-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
Total Assets
197.33
264.67
310.13
998.42
1,590.75
2,406.90
6,675.34
7,591.23
8,207.82
8,187.27

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
63.38
82.63
92.34
140.43
76.10
80.45
330.61
466.69
-16.17
-1,938.50
PBT
45.78
-29.87
-412.74
-443.14
-989.22
-2,835.91
-1,099.42
-532.14
-551.09
-437.68
Adjustment
14.85
3.87
445.73
504.04
1,164.78
2,904.03
1,075.96
737.51
720.24
592.08
Changes in Working Capital
6.88
113.48
59.32
83.69
-83.40
29.99
234.52
264.10
-164.88
-2,054.52
Cash after chg. in Working capital
67.51
87.48
92.31
144.59
92.16
98.11
211.06
469.47
4.27
-1,900.12
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.13
-4.85
0.03
-4.16
-16.06
-17.66
20.27
-2.78
-20.44
-38.38
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
-0.54
0.04
-6.28
-1.28
5.28
29.56
12.97
76.60
-46.45
-200.53
Net Fixed Assets
-1.38
-7.56
-0.10
-1.89
-2.43
795.22
41.33
-25.40
-2.40
-28.04
Net Investments
0.00
136.11
152.85
1,786.24
107.54
1,381.69
52.40
-1,028.24
-25.69
188.49
Others
0.84
-128.51
-159.03
-1,785.63
-99.83
-2,147.35
-80.76
1,130.24
-18.36
-360.98
Cash from Financing Activity
-64.25
-103.35
-104.89
-212.24
-78.25
-139.93
-395.47
-495.67
55.96
1,390.61
Net Cash Inflow / Outflow
-1.41
-20.68
-18.83
-73.09
3.13
-29.92
-51.89
47.62
-6.66
-748.42
Opening Cash & Equivalents
3.79
17.34
27.61
110.41
91.46
109.90
168.74
105.45
129.97
794.25
Closing Cash & Equivalent
2.45
3.79
17.34
27.61
110.41
91.46
110.50
168.74
143.13
129.97

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.)
-472.38
-476.65
-470.60
-407.66
-379.49
-318.04
-45.54
27.34
60.70
126.96
ROA
19.82%
-109.88%
-63.45%
-67.99%
-35.65%
-59.93%
-15.47%
-6.80%
-6.77%
-5.83%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-77.65%
-50.72%
-32.20%
ROCE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-16.06%
1.47%
0.27%
0.25%
Fixed Asset Turnover
0.88
0.87
2.22
5.81
5.03
2.45
2.14
2.25
2.35
1.87
Receivable days
0.08
0.02
0.29
10.10
43.29
81.60
107.07
151.26
169.53
212.02
Inventory Days
0.00
0.00
0.00
0.00
2.52
11.67
16.10
36.59
58.76
81.31
Payable days
102.82
83.87
28.59
20.59
34.81
68.69
44.33
44.72
71.32
111.66
Cash Conversion Cycle
-102.73
-83.85
-28.31
-10.48
10.99
24.58
78.84
143.13
156.96
181.68
Total Debt/Equity
-0.03
-0.02
-0.02
-0.38
-0.42
-0.02
-39.93
3.15
2.58
3.51
Interest Cover
2.09
-2.74
-3.87
-9.30
-0.17
-3.41
-1.09
0.13
0.03
0.03

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.