Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Engineering - Industrial Equipments

Rating :
42/99

BSE: 522217 | NSE: GUJAPOLLO

230.85
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  227.30
  •  234.00
  •  222.60
  •  225.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41565
  •  94.69
  •  277.05
  •  180.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 292.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 255.98
  • 0.87%
  • 0.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.36%
  • 2.99%
  • 26.88%
  • FII
  • DII
  • Others
  • 0%
  • 0.50%
  • 13.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.55
  • -4.01
  • 22.37

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -8.31
  • 8.41

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 25.04
  • 83.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.64
  • 7.84
  • 6.10

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.51
  • 0.47
  • 0.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.35
  • 7.63
  • 5.96

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
7.43
2.30
223.04%
18.94
5.72
231.12%
22.07
4.92
348.58%
11.75
8.86
32.62%
Expenses
9.16
3.82
139.79%
24.07
8.02
200.12%
25.07
7.41
238.33%
13.15
9.48
38.71%
EBITDA
-1.72
-1.52
-
-5.13
-2.30
-
-3.00
-2.49
-
-1.40
-0.62
-
EBIDTM
-23.17%
-66.09%
-27.09%
-40.26%
-13.58%
-50.54%
-11.95%
-7.01%
Other Income
6.40
162.83
-96.07%
3.88
4.94
-21.46%
8.39
7.21
16.37%
-76.55
10.21
-
Interest
1.23
0.30
310.00%
0.86
0.33
160.61%
0.77
0.34
126.47%
0.11
0.26
-57.69%
Depreciation
0.83
0.62
33.87%
1.60
0.60
166.67%
0.63
0.63
0.00%
0.59
0.62
-4.84%
PBT
2.61
160.40
-98.37%
-3.71
1.70
-
3.99
3.75
6.40%
-78.66
8.71
-
Tax
1.00
35.02
-97.14%
0.08
1.08
-92.59%
1.51
0.32
371.88%
0.81
0.77
5.19%
PAT
1.62
125.38
-98.71%
-3.80
0.62
-
2.48
3.44
-27.91%
-79.46
7.95
-
PATM
21.78%
5,451.26%
-20.05%
10.87%
11.24%
69.79%
-676.51%
89.68%
EPS
1.60
98.40
-98.37%
-2.16
8.48
-
3.33
1.21
175.21%
-63.65
9.69
-

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
60.19
55.06
26.49
30.05
68.44
67.57
81.59
80.86
58.36
254.66
265.20
Net Sales Growth
176.10%
107.85%
-11.85%
-56.09%
1.29%
-17.18%
0.90%
38.55%
-77.08%
-3.97%
 
Cost Of Goods Sold
52.63
49.95
19.19
24.08
55.84
50.10
59.38
62.06
44.42
165.23
179.20
Gross Profit
7.56
5.11
7.30
5.97
12.60
17.46
22.21
18.79
13.93
89.43
86.00
GP Margin
12.56%
9.28%
27.56%
19.87%
18.41%
25.84%
27.22%
23.24%
23.87%
35.12%
32.43%
Total Expenditure
71.45
66.11
33.30
37.43
78.32
84.62
93.59
87.46
75.20
221.80
226.60
Power & Fuel Cost
-
0.28
0.30
0.32
0.68
0.48
0.58
0.64
0.46
1.23
1.45
% Of Sales
-
0.51%
1.13%
1.06%
0.99%
0.71%
0.71%
0.79%
0.79%
0.48%
0.55%
Employee Cost
-
4.50
4.16
3.80
5.86
6.07
7.50
8.60
7.84
17.98
15.78
% Of Sales
-
8.17%
15.70%
12.65%
8.56%
8.98%
9.19%
10.64%
13.43%
7.06%
5.95%
Manufacturing Exp.
-
2.74
3.46
3.78
7.69
8.02
6.18
5.28
5.65
12.27
7.96
% Of Sales
-
4.98%
13.06%
12.58%
11.24%
11.87%
7.57%
6.53%
9.68%
4.82%
3.00%
General & Admin Exp.
-
4.94
3.98
2.50
3.94
3.75
4.85
6.63
4.55
9.84
9.60
% Of Sales
-
8.97%
15.02%
8.32%
5.76%
5.55%
5.94%
8.20%
7.80%
3.86%
3.62%
Selling & Distn. Exp.
-
1.84
1.70
1.76
0.92
3.77
11.00
4.24
3.58
11.31
10.76
% Of Sales
-
3.34%
6.42%
5.86%
1.34%
5.58%
13.48%
5.24%
6.13%
4.44%
4.06%
Miscellaneous Exp.
-
1.85
0.50
1.19
3.39
12.42
4.10
0.00
8.69
3.94
10.76
% Of Sales
-
3.36%
1.89%
3.96%
4.95%
18.38%
5.03%
0%
14.89%
1.55%
0.70%
EBITDA
-11.25
-11.05
-6.81
-7.38
-9.88
-17.05
-12.00
-6.60
-16.84
32.86
38.60
EBITDA Margin
-18.69%
-20.07%
-25.71%
-24.56%
-14.44%
-25.23%
-14.71%
-8.16%
-28.86%
12.90%
14.56%
Other Income
-57.88
98.55
27.07
22.71
47.40
39.42
28.19
23.69
35.72
13.10
8.28
Interest
2.97
2.04
1.27
1.24
1.75
5.96
10.30
11.17
4.86
6.97
5.44
Depreciation
3.65
3.44
2.49
2.57
2.70
2.69
3.30
3.98
3.05
5.51
4.95
PBT
-75.77
82.02
16.50
11.53
33.07
13.71
2.58
1.94
10.96
33.48
36.48
Tax
3.40
37.42
2.91
1.15
7.37
-0.88
-0.73
2.93
-1.78
12.09
13.45
Tax Rate
-4.49%
45.62%
17.64%
13.76%
23.49%
-6.42%
-28.29%
151.03%
-1.02%
32.61%
36.60%
PAT
-79.16
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
23.30
PAT before Minority Interest
-79.16
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
23.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-131.52%
81.00%
51.26%
23.96%
35.07%
21.59%
4.06%
-1.24%
301.34%
9.81%
8.79%
PAT Growth
-157.62%
228.42%
88.61%
-70.00%
64.50%
340.79%
-
-
603.72%
7.25%
 
EPS
-67.08
37.80
11.51
6.10
20.34
12.36
2.81
-0.85
149.03
21.18
19.75

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
533.26
493.21
476.63
469.83
486.63
426.67
352.90
365.77
202.35
197.17
Share Capital
12.66
12.66
12.66
12.66
13.66
13.66
15.16
15.94
16.57
16.57
Total Reserves
520.60
480.55
463.97
457.17
472.97
413.01
337.74
349.83
185.78
180.60
Non-Current Liabilities
3.36
2.64
2.28
3.22
-0.24
4.38
9.56
16.11
22.20
18.07
Secured Loans
0.32
0.00
0.00
0.00
0.00
1.48
5.33
1.89
1.90
3.09
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.97
8.01
8.35
Long Term Provisions
0.00
0.00
0.00
0.00
0.12
0.16
0.00
0.00
0.00
0.00
Current Liabilities
77.79
21.72
25.33
14.55
52.05
134.31
130.03
130.09
132.73
79.95
Trade Payables
6.23
3.71
5.83
2.88
7.96
5.89
7.56
13.31
26.70
28.04
Other Current Liabilities
6.31
3.36
1.89
0.69
4.00
12.71
10.73
13.94
38.34
11.79
Short Term Borrowings
64.98
14.10
17.21
10.02
39.20
111.34
107.17
96.90
46.37
33.58
Short Term Provisions
0.27
0.55
0.40
0.96
0.90
4.37
4.56
5.94
21.30
6.55
Total Liabilities
614.41
517.57
504.24
487.60
538.44
565.36
492.49
511.97
357.28
295.19
Net Block
113.57
37.07
38.47
41.45
43.57
54.82
49.92
54.54
84.03
81.93
Gross Block
137.51
60.80
59.85
61.61
61.75
77.11
69.03
70.73
110.80
104.36
Accumulated Depreciation
23.94
23.73
21.37
20.17
18.18
22.28
19.11
16.19
26.78
22.43
Non Current Assets
314.43
176.03
299.24
284.07
291.29
277.85
144.74
134.83
143.98
105.89
Capital Work in Progress
0.50
0.00
0.00
0.22
0.00
0.02
5.97
1.61
1.44
0.27
Non Current Investment
114.84
89.50
211.79
202.84
219.41
193.53
88.52
69.91
56.98
11.75
Long Term Loans & Adv.
85.51
49.46
48.98
39.56
28.31
29.47
0.33
8.77
1.29
11.93
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.00
Current Assets
299.97
341.55
205.00
203.53
247.16
287.51
347.75
377.14
213.30
189.31
Current Investments
0.35
131.84
1.14
1.88
51.22
92.89
91.89
113.69
0.05
0.05
Inventories
18.07
19.58
20.28
24.01
26.97
28.29
29.76
33.00
56.57
61.93
Sundry Debtors
10.72
4.57
10.53
7.36
9.15
9.53
9.22
13.99
42.25
50.08
Cash & Bank
102.03
29.35
30.79
33.88
30.29
25.17
34.27
44.79
20.02
14.77
Other Current Assets
168.80
0.04
0.04
0.07
129.53
131.63
182.60
171.68
94.41
62.48
Short Term Loans & Adv.
168.73
156.16
142.22
136.32
127.28
131.57
182.23
164.40
91.68
61.71
Net Current Assets
222.19
319.83
179.67
188.98
195.10
153.20
217.72
247.05
80.57
109.36
Total Assets
614.40
517.58
504.24
487.60
538.45
565.36
492.49
511.97
357.28
295.20

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
-135.95
10.50
-5.95
-40.03
-2.11
16.02
-36.42
80.94
41.65
17.01
PBT
82.89
29.02
8.35
33.07
13.71
2.58
1.94
10.96
33.48
36.48
Adjustment
-89.46
-23.77
-18.34
-63.71
-13.17
-9.46
-8.44
-28.35
-0.37
2.26
Changes in Working Capital
-91.95
7.73
6.02
-4.96
-0.41
23.72
-8.23
-69.67
18.41
-8.01
Cash after chg. in Working capital
-98.52
12.98
-3.98
-35.60
0.13
16.84
-14.73
-87.06
51.52
30.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.43
-2.48
-1.98
-4.44
-2.24
-0.82
-21.69
-30.12
-13.47
-13.72
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
93.11
1.93
10.63
92.36
86.68
10.21
34.59
-62.84
-41.15
-4.66
Net Fixed Assets
1.93
-1.04
-0.24
-0.23
3.77
-2.42
-3.12
36.09
-5.50
-7.12
Net Investments
1.14
3.36
0.52
52.37
48.96
2.71
3.48
-123.87
1.61
-5.42
Others
90.04
-0.39
10.35
40.22
33.95
9.92
34.23
24.94
-37.26
7.88
Cash from Financing Activity
42.84
-12.74
-5.57
-48.51
-79.40
-35.34
-8.68
6.67
4.75
-16.43
Net Cash Inflow / Outflow
0.00
-0.31
-0.89
3.82
5.16
-9.10
-10.51
24.77
5.25
-4.08
Opening Cash & Equivalents
0.17
0.48
1.38
24.56
19.40
34.27
44.79
20.02
14.77
18.85
Closing Cash & Equivalent
0.17
0.17
0.48
28.38
24.56
25.17
34.27
44.79
20.02
14.77

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.)
421.15
389.53
376.43
371.06
356.25
312.35
232.86
229.46
122.08
118.96
ROA
7.88%
2.66%
1.45%
4.68%
2.64%
0.63%
-0.20%
40.46%
7.66%
8.17%
ROE
8.69%
2.80%
1.52%
5.02%
3.20%
0.85%
-0.28%
61.91%
12.51%
12.39%
ROCE
15.20%
3.55%
1.97%
6.59%
3.68%
2.54%
2.78%
48.81%
17.59%
18.06%
Fixed Asset Turnover
0.56
0.44
0.49
1.14
1.09
1.25
1.24
0.69
2.54
3.02
Receivable days
50.67
104.01
108.61
42.66
45.19
37.60
48.88
163.06
61.61
53.97
Inventory Days
124.82
274.61
268.99
131.78
133.64
116.42
132.20
259.71
79.07
82.36
Payable days
28.96
52.53
44.41
26.74
35.16
28.08
54.00
102.36
47.54
41.92
Cash Conversion Cycle
146.53
326.08
333.20
147.70
143.67
125.95
127.08
320.41
93.14
94.42
Total Debt/Equity
0.12
0.03
0.04
0.02
0.08
0.27
0.33
0.30
0.28
0.23
Interest Cover
41.24
13.97
7.74
18.97
3.30
1.25
1.17
36.81
6.32
7.75

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.