Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Engineering - Industrial Equipments

Rating :
52/99

BSE: 522217 | NSE: GUJAPOLLO

195.15
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  193.05
  •  200.80
  •  191.15
  •  196.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6345
  •  12.37
  •  248.70
  •  95.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 247.73
  • 4.40
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 232.48
  • 1.53%
  • 0.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.40%
  • 1.92%
  • 28.26%
  • FII
  • DII
  • Others
  • 0%
  • 0.37%
  • 13.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -21.06
  • -20.15
  • -27.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -10.71
  • -7.17

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.05
  • 32.62
  • -17.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.06
  • 8.58
  • 8.04

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.54
  • 0.46
  • 0.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 9.42
  • 8.69

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
11.75
8.86
32.62%
2.30
6.99
-67.10%
5.72
12.25
-53.31%
4.92
8.35
-41.08%
Expenses
13.15
9.48
38.71%
3.82
8.38
-54.42%
8.02
14.54
-44.84%
7.41
8.77
-15.51%
EBITDA
-1.40
-0.62
-
-1.52
-1.40
-
-2.30
-2.30
-
-2.49
-0.42
-
EBIDTM
-11.95%
-7.01%
-66.09%
-20.01%
-40.26%
-18.75%
-50.54%
-5.08%
Other Income
-76.55
10.21
-
162.83
4.72
3,349.79%
4.94
4.66
6.01%
7.21
4.38
64.61%
Interest
0.11
0.26
-57.69%
0.30
0.35
-14.29%
0.33
0.36
-8.33%
0.34
0.28
21.43%
Depreciation
0.59
0.62
-4.84%
0.62
0.64
-3.12%
0.60
0.60
0.00%
0.63
0.67
-5.97%
PBT
-78.66
8.71
-
160.40
2.33
6,784.12%
1.70
1.41
20.57%
3.75
3.01
24.58%
Tax
0.81
0.77
5.19%
35.02
0.75
4,569.33%
1.08
1.26
-14.29%
0.32
0.18
77.78%
PAT
-79.46
7.95
-
125.38
1.58
7,835.44%
0.62
0.15
313.33%
3.44
2.84
21.13%
PATM
-676.51%
89.68%
5,451.26%
22.63%
10.87%
1.24%
69.79%
34.01%
EPS
-62.57
6.26
-
98.72
1.24
7,861.29%
0.49
0.12
308.33%
2.71
2.24
20.98%

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
Mar 11
Net Sales
24.69
26.49
30.05
68.44
67.57
81.59
80.86
58.36
254.66
265.20
281.83
Net Sales Growth
-32.26%
-11.85%
-56.09%
1.29%
-17.18%
0.90%
38.55%
-77.08%
-3.97%
-5.90%
 
Cost Of Goods Sold
19.02
19.19
24.08
55.84
50.10
59.38
62.06
44.42
165.23
179.20
186.98
Gross Profit
5.67
7.30
5.97
12.60
17.46
22.21
18.79
13.93
89.43
86.00
94.85
GP Margin
22.96%
27.56%
19.87%
18.41%
25.84%
27.22%
23.24%
23.87%
35.12%
32.43%
33.66%
Total Expenditure
32.40
33.30
37.43
78.32
84.62
93.59
87.46
75.20
221.80
226.60
234.60
Power & Fuel Cost
-
0.30
0.32
0.68
0.48
0.58
0.64
0.46
1.23
1.45
1.56
% Of Sales
-
1.13%
1.06%
0.99%
0.71%
0.71%
0.79%
0.79%
0.48%
0.55%
0.55%
Employee Cost
-
4.16
3.80
5.86
6.07
7.50
8.60
7.84
17.98
15.78
12.66
% Of Sales
-
15.70%
12.65%
8.56%
8.98%
9.19%
10.64%
13.43%
7.06%
5.95%
4.49%
Manufacturing Exp.
-
3.46
3.78
7.69
8.02
6.18
5.28
5.65
12.27
7.96
8.39
% Of Sales
-
13.06%
12.58%
11.24%
11.87%
7.57%
6.53%
9.68%
4.82%
3.00%
2.98%
General & Admin Exp.
-
3.98
2.50
3.94
3.75
4.85
6.63
4.55
9.84
9.60
9.56
% Of Sales
-
15.02%
8.32%
5.76%
5.55%
5.94%
8.20%
7.80%
3.86%
3.62%
3.39%
Selling & Distn. Exp.
-
1.70
1.76
0.92
3.77
11.00
4.24
3.58
11.31
10.76
10.96
% Of Sales
-
6.42%
5.86%
1.34%
5.58%
13.48%
5.24%
6.13%
4.44%
4.06%
3.89%
Miscellaneous Exp.
-
0.50
1.19
3.39
12.42
4.10
0.00
8.69
3.94
1.86
10.96
% Of Sales
-
1.89%
3.96%
4.95%
18.38%
5.03%
0%
14.89%
1.55%
0.70%
1.60%
EBITDA
-7.71
-6.81
-7.38
-9.88
-17.05
-12.00
-6.60
-16.84
32.86
38.60
47.23
EBITDA Margin
-31.23%
-25.71%
-24.56%
-14.44%
-25.23%
-14.71%
-8.16%
-28.86%
12.90%
14.56%
16.76%
Other Income
98.43
27.07
22.71
47.40
39.42
28.19
23.69
35.72
13.10
8.28
5.78
Interest
1.08
1.27
1.24
1.75
5.96
10.30
11.17
4.86
6.97
5.44
5.00
Depreciation
2.44
2.49
2.57
2.70
2.69
3.30
3.98
3.05
5.51
4.95
4.16
PBT
87.19
16.50
11.53
33.07
13.71
2.58
1.94
10.96
33.48
36.48
43.85
Tax
37.23
2.91
1.15
7.37
-0.88
-0.73
2.93
-1.78
12.09
13.45
18.06
Tax Rate
42.70%
17.64%
13.76%
23.49%
-6.42%
-28.29%
151.03%
-1.02%
32.61%
36.60%
34.95%
PAT
49.98
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
23.30
31.42
PAT before Minority Interest
49.98
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
23.30
33.62
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-2.20
PAT Margin
202.43%
51.26%
23.96%
35.07%
21.59%
4.06%
-1.24%
301.34%
9.81%
8.79%
11.15%
PAT Growth
299.20%
88.61%
-70.00%
64.50%
340.79%
-
-
603.72%
7.25%
-25.84%
 
EPS
39.35
10.69
5.67
18.90
11.49
2.61
-0.79
138.47
19.68
18.35
24.74

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
Mar 11
Shareholder's Funds
493.21
476.63
469.83
486.63
426.67
352.90
365.77
202.35
197.17
178.74
Share Capital
12.66
12.66
12.66
13.66
13.66
15.16
15.94
16.57
16.57
16.57
Total Reserves
480.55
463.97
457.17
472.97
413.01
337.74
349.83
185.78
180.60
162.17
Non-Current Liabilities
2.64
2.28
3.22
-0.24
4.38
9.56
16.11
22.20
18.07
19.47
Secured Loans
0.00
0.00
0.00
0.00
1.48
5.33
1.89
1.90
3.09
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
9.97
8.01
8.35
14.53
Long Term Provisions
0.00
0.00
0.00
0.12
0.16
0.00
0.00
0.00
0.00
0.00
Current Liabilities
21.72
25.33
14.55
52.05
134.31
130.03
130.09
132.73
79.95
76.95
Trade Payables
3.71
5.83
2.88
7.96
5.89
7.56
13.31
26.70
28.04
21.84
Other Current Liabilities
3.36
1.89
0.69
4.00
12.71
10.73
13.94
38.34
11.79
15.94
Short Term Borrowings
14.10
17.21
10.02
39.20
111.34
107.17
96.90
46.37
33.58
27.37
Short Term Provisions
0.55
0.40
0.96
0.90
4.37
4.56
5.94
21.30
6.55
11.80
Total Liabilities
517.57
504.24
487.60
538.44
565.36
492.49
511.97
357.28
295.19
275.16
Net Block
37.07
38.47
41.45
43.57
54.82
49.92
54.54
84.03
81.93
69.33
Gross Block
60.80
59.85
61.61
61.75
77.11
69.03
70.73
110.80
104.36
87.30
Accumulated Depreciation
23.73
21.37
20.17
18.18
22.28
19.11
16.19
26.78
22.43
17.97
Non Current Assets
176.03
299.24
284.07
291.29
277.85
144.74
134.83
143.98
105.89
98.10
Capital Work in Progress
0.00
0.00
0.22
0.00
0.02
5.97
1.61
1.44
0.27
3.80
Non Current Investment
89.50
211.79
202.84
219.41
193.53
88.52
69.91
56.98
11.75
12.73
Long Term Loans & Adv.
49.46
48.98
39.56
28.31
29.47
0.33
8.77
1.29
11.93
12.24
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
0.00
0.00
Current Assets
341.55
205.00
203.53
247.16
287.51
347.75
377.14
213.30
189.31
177.06
Current Investments
131.84
1.14
1.88
51.22
92.89
91.89
113.69
0.05
0.05
0.05
Inventories
19.58
20.28
24.01
26.97
28.29
29.76
33.00
56.57
61.93
68.78
Sundry Debtors
4.57
10.53
7.36
9.15
9.53
9.22
13.99
42.25
50.08
35.57
Cash & Bank
29.35
30.79
33.88
30.29
25.17
34.27
44.79
20.02
14.77
18.85
Other Current Assets
156.20
0.04
0.07
2.25
131.63
182.60
171.68
94.41
62.48
53.81
Short Term Loans & Adv.
156.16
142.22
136.32
127.28
131.57
182.23
164.40
91.68
61.71
52.40
Net Current Assets
319.83
179.67
188.98
195.10
153.20
217.72
247.05
80.57
109.36
100.11
Total Assets
517.58
504.24
487.60
538.45
565.36
492.49
511.97
357.28
295.20
275.16

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
Mar 11
Cash From Operating Activity
10.50
-5.95
-40.03
-2.11
16.02
-36.42
80.94
41.65
17.01
17.17
PBT
29.02
8.35
33.07
13.71
2.58
1.94
10.96
33.48
36.48
43.85
Adjustment
-23.77
-18.34
-63.71
-13.17
-9.46
-8.44
-28.35
-0.37
2.26
3.49
Changes in Working Capital
7.73
6.02
-4.96
-0.41
23.72
-8.23
-69.67
18.41
-8.01
-12.69
Cash after chg. in Working capital
12.98
-3.98
-35.60
0.13
16.84
-14.73
-87.06
51.52
30.73
34.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.48
-1.98
-4.44
-2.24
-0.82
-21.69
-30.12
-13.47
-13.72
-17.47
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
1.93
10.63
92.36
86.68
10.21
34.59
-62.84
-41.15
-4.66
2.48
Net Fixed Assets
-1.04
-0.24
-0.23
3.77
-2.42
-3.12
36.09
-5.50
-7.12
-3.30
Net Investments
3.36
0.52
52.37
48.96
2.71
3.48
-123.87
1.61
-5.42
-26.56
Others
-0.39
10.35
40.22
33.95
9.92
34.23
24.94
-37.26
7.88
32.34
Cash from Financing Activity
-12.74
-5.57
-48.51
-79.40
-35.34
-8.68
6.67
4.75
-16.43
-12.72
Net Cash Inflow / Outflow
-0.31
-0.89
3.82
5.16
-9.10
-10.51
24.77
5.25
-4.08
6.93
Opening Cash & Equivalents
0.48
1.38
24.56
19.40
34.27
44.79
20.02
14.77
18.85
11.92
Closing Cash & Equivalent
0.17
0.48
28.38
24.56
25.17
34.27
44.79
20.02
14.77
18.85

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
389.53
376.43
371.06
356.25
312.35
232.86
229.46
122.08
118.96
107.84
ROA
2.66%
1.45%
4.68%
2.64%
0.63%
-0.20%
40.46%
7.66%
8.17%
12.29%
ROE
2.80%
1.52%
5.02%
3.20%
0.85%
-0.28%
61.91%
12.51%
12.39%
19.65%
ROCE
3.55%
1.97%
6.59%
3.68%
2.54%
2.78%
48.81%
17.59%
18.06%
26.14%
Fixed Asset Turnover
0.44
0.49
1.14
1.09
1.25
1.24
0.69
2.54
3.02
3.72
Receivable days
104.01
108.61
42.66
45.19
37.60
48.88
163.06
61.61
53.97
49.58
Inventory Days
274.61
268.99
131.78
133.64
116.42
132.20
259.71
79.07
82.36
73.41
Payable days
52.53
44.41
26.74
35.16
28.08
54.00
102.36
47.54
41.92
36.06
Cash Conversion Cycle
326.08
333.20
147.70
143.67
125.95
127.08
320.41
93.14
94.42
86.92
Total Debt/Equity
0.03
0.04
0.02
0.08
0.27
0.33
0.30
0.28
0.23
0.26
Interest Cover
13.97
7.74
18.97
3.30
1.25
1.17
36.81
6.32
7.75
11.34

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.