Nifty
Sensex
:
:
17843.15
60614.72
121.65 (0.69%)
328.68 (0.55%)

Engineering - Industrial Equipments

Rating :
44/99

BSE: 522217 | NSE: GUJAPOLLO

189.90
08-Feb-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 195.90
  • 195.90
  • 186.00
  • 188.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4465
  •  8.47
  •  276.90
  •  185.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 225.50
  • 16.73
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 220.43
  • 1.05%
  • 0.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.70%
  • 3.11%
  • 26.08%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 15.11%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -14.10
  • -4.04
  • 28.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -14.52
  • -7.91

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.57
  • -19.37
  • -15.55

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.27
  • 8.09
  • 9.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.46
  • 0.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.54
  • 7.99
  • 7.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
13.93
4.95
181.41%
29.19
7.43
292.87%
23.18
18.94
22.39%
20.12
22.07
-8.84%
Expenses
15.68
10.02
56.49%
30.16
9.16
229.26%
21.82
24.07
-9.35%
19.20
25.07
-23.41%
EBITDA
-1.75
-5.07
-
-0.97
-1.72
-
1.36
-5.13
-
0.92
-3.00
-
EBIDTM
-12.60%
-102.34%
-3.33%
-23.17%
5.88%
-27.09%
4.55%
-13.58%
Other Income
8.60
10.59
-18.79%
5.51
6.40
-13.91%
5.23
3.88
34.79%
3.55
8.39
-57.69%
Interest
0.68
0.38
78.95%
0.49
1.23
-60.16%
0.56
0.86
-34.88%
0.31
0.77
-59.74%
Depreciation
1.29
1.56
-17.31%
1.27
0.83
53.01%
1.06
1.60
-33.75%
1.56
0.63
147.62%
PBT
4.87
3.58
36.03%
2.78
2.61
6.51%
4.97
-3.71
-
2.60
3.99
-34.84%
Tax
1.42
0.26
446.15%
1.26
1.00
26.00%
2.46
0.08
2,975.00%
1.87
1.51
23.84%
PAT
3.45
3.32
3.92%
1.51
1.62
-6.79%
2.52
-3.80
-
0.72
2.48
-70.97%
PATM
24.76%
67.07%
5.18%
21.78%
10.85%
-20.05%
3.60%
11.24%
EPS
5.65
3.07
84.04%
2.50
1.60
56.25%
1.93
-2.16
-
1.28
3.33
-61.56%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
86.42
55.68
55.06
26.49
30.05
68.44
67.57
81.59
80.86
58.36
254.66
Net Sales Growth
61.87%
1.13%
107.85%
-11.85%
-56.09%
1.29%
-17.18%
0.90%
38.55%
-77.08%
 
Cost Of Goods Sold
62.10
37.10
49.95
19.19
24.08
55.84
50.10
59.38
62.06
44.42
165.23
Gross Profit
24.32
18.59
5.11
7.30
5.97
12.60
17.46
22.21
18.79
13.93
89.43
GP Margin
28.15%
33.39%
9.28%
27.56%
19.87%
18.41%
25.84%
27.22%
23.24%
23.87%
35.12%
Total Expenditure
86.86
60.19
66.11
33.30
37.43
78.32
84.62
93.59
87.46
75.20
221.80
Power & Fuel Cost
-
0.41
0.28
0.30
0.32
0.68
0.48
0.58
0.64
0.46
1.23
% Of Sales
-
0.74%
0.51%
1.13%
1.06%
0.99%
0.71%
0.71%
0.79%
0.79%
0.48%
Employee Cost
-
4.83
3.91
4.16
3.80
5.86
6.07
7.50
8.60
7.84
17.98
% Of Sales
-
8.67%
7.10%
15.70%
12.65%
8.56%
8.98%
9.19%
10.64%
13.43%
7.06%
Manufacturing Exp.
-
7.67
2.74
3.46
3.78
7.69
8.02
6.18
5.28
5.65
12.27
% Of Sales
-
13.78%
4.98%
13.06%
12.58%
11.24%
11.87%
7.57%
6.53%
9.68%
4.82%
General & Admin Exp.
-
5.37
5.53
3.98
2.50
3.94
3.75
4.85
6.63
4.55
9.84
% Of Sales
-
9.64%
10.04%
15.02%
8.32%
5.76%
5.55%
5.94%
8.20%
7.80%
3.86%
Selling & Distn. Exp.
-
2.87
1.84
1.70
1.76
0.92
3.77
11.00
4.24
3.58
11.31
% Of Sales
-
5.15%
3.34%
6.42%
5.86%
1.34%
5.58%
13.48%
5.24%
6.13%
4.44%
Miscellaneous Exp.
-
1.96
1.85
0.50
1.19
3.39
12.42
4.10
0.00
8.69
11.31
% Of Sales
-
3.52%
3.36%
1.89%
3.96%
4.95%
18.38%
5.03%
0%
14.89%
1.55%
EBITDA
-0.44
-4.51
-11.05
-6.81
-7.38
-9.88
-17.05
-12.00
-6.60
-16.84
32.86
EBITDA Margin
-0.51%
-8.10%
-20.07%
-25.71%
-24.56%
-14.44%
-25.23%
-14.71%
-8.16%
-28.86%
12.90%
Other Income
22.89
25.78
98.55
27.07
22.71
47.40
39.42
28.19
23.69
35.72
13.10
Interest
2.04
2.48
2.04
1.27
1.24
1.75
5.96
10.30
11.17
4.86
6.97
Depreciation
5.18
5.02
3.44
2.49
2.57
2.70
2.69
3.30
3.98
3.05
5.51
PBT
15.22
13.77
82.02
16.50
11.53
33.07
13.71
2.58
1.94
10.96
33.48
Tax
7.01
5.59
37.42
2.91
1.15
7.37
-0.88
-0.73
2.93
-1.78
12.09
Tax Rate
46.06%
40.60%
45.62%
17.64%
13.76%
23.49%
-6.42%
-28.29%
151.03%
-1.02%
32.61%
PAT
8.20
8.18
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
PAT before Minority Interest
8.20
8.18
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
24.99
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
9.49%
14.69%
81.00%
51.26%
23.96%
35.07%
21.59%
4.06%
-1.24%
301.34%
9.81%
PAT Growth
126.52%
-81.66%
228.42%
88.61%
-70.00%
64.50%
340.79%
-
-
603.72%
 
EPS
6.95
6.93
37.80
11.51
6.10
20.34
12.36
2.81
-0.85
149.03
21.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
523.49
533.26
493.21
476.63
469.83
486.63
426.67
352.90
365.77
202.35
Share Capital
11.80
12.66
12.66
12.66
12.66
13.66
13.66
15.16
15.94
16.57
Total Reserves
511.69
520.60
480.55
463.97
457.17
472.97
413.01
337.74
349.83
185.78
Non-Current Liabilities
8.83
4.73
2.64
2.28
3.22
-0.24
4.38
9.56
16.11
22.20
Secured Loans
1.75
1.69
0.00
0.00
0.00
0.00
1.48
5.33
1.89
1.90
Unsecured Loans
0.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.97
8.01
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.12
0.16
0.00
0.00
0.00
Current Liabilities
37.47
76.42
21.72
25.33
14.55
52.05
134.31
130.03
130.09
132.73
Trade Payables
11.52
6.23
3.71
5.83
2.88
7.96
5.89
7.56
13.31
26.70
Other Current Liabilities
10.34
6.31
3.36
1.89
0.69
4.00
12.71
10.73
13.94
38.34
Short Term Borrowings
15.32
63.61
14.10
17.21
10.02
39.20
111.34
107.17
96.90
46.37
Short Term Provisions
0.30
0.27
0.55
0.40
0.96
0.90
4.37
4.56
5.94
21.30
Total Liabilities
569.79
614.41
517.57
504.24
487.60
538.44
565.36
492.49
511.97
357.28
Net Block
112.13
113.57
37.07
38.47
41.45
43.57
54.82
49.92
54.54
84.03
Gross Block
140.74
137.51
60.80
59.85
61.61
61.75
77.11
69.03
70.73
110.80
Accumulated Depreciation
28.60
23.93
23.73
21.37
20.17
18.18
22.28
19.11
16.19
26.78
Non Current Assets
329.54
322.27
176.03
299.24
284.07
291.29
277.85
144.74
134.83
143.98
Capital Work in Progress
0.54
0.50
0.00
0.00
0.22
0.00
0.02
5.97
1.61
1.44
Non Current Investment
116.27
113.04
89.50
211.79
202.84
219.41
193.53
88.52
69.91
56.98
Long Term Loans & Adv.
98.87
93.35
49.46
48.98
39.56
28.31
29.47
0.33
8.77
1.29
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.25
Current Assets
240.25
292.13
341.55
205.00
203.53
247.16
287.51
347.75
377.14
213.30
Current Investments
0.00
0.35
131.84
1.14
1.88
51.22
92.89
91.89
113.69
0.05
Inventories
39.51
18.07
19.58
20.28
24.01
26.97
28.29
29.76
33.00
56.57
Sundry Debtors
15.10
10.72
4.57
10.53
7.36
9.15
9.53
9.22
13.99
42.25
Cash & Bank
22.88
102.03
29.35
30.79
33.88
30.29
25.17
34.27
44.79
20.02
Other Current Assets
162.76
0.07
0.04
0.04
136.39
129.53
131.63
182.60
171.68
94.41
Short Term Loans & Adv.
162.67
160.89
156.16
142.22
136.32
127.28
131.57
182.23
164.40
91.68
Net Current Assets
202.78
215.72
319.83
179.67
188.98
195.10
153.20
217.72
247.05
80.57
Total Assets
569.79
614.40
517.58
504.24
487.60
538.45
565.36
492.49
511.97
357.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
-14.46
-63.27
10.50
-5.95
-40.03
-2.11
16.02
-36.42
80.94
41.65
PBT
14.88
82.89
29.02
8.35
33.07
13.71
2.58
1.94
10.96
33.48
Adjustment
-4.94
-89.46
-23.77
-18.34
-63.71
-13.17
-9.46
-8.44
-28.35
-0.37
Changes in Working Capital
-20.32
-19.27
7.73
6.02
-4.96
-0.41
23.72
-8.23
-69.67
18.41
Cash after chg. in Working capital
-10.39
-25.84
12.98
-3.98
-35.60
0.13
16.84
-14.73
-87.06
51.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-4.07
-37.43
-2.48
-1.98
-4.44
-2.24
-0.82
-21.69
-30.12
-13.47
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
92.42
20.43
1.93
10.63
92.36
86.68
10.21
34.59
-62.84
-41.15
Net Fixed Assets
-1.19
1.93
-1.04
-0.24
-0.23
3.77
-2.42
-3.12
36.09
-5.50
Net Investments
0.35
2.94
3.36
0.52
52.37
48.96
2.71
3.48
-123.87
1.61
Others
93.26
15.56
-0.39
10.35
40.22
33.95
9.92
34.23
24.94
-37.26
Cash from Financing Activity
-77.74
42.84
-12.74
-5.57
-48.51
-79.40
-35.34
-8.68
6.67
4.75
Net Cash Inflow / Outflow
0.22
0.00
-0.31
-0.89
3.82
5.16
-9.10
-10.51
24.77
5.25
Opening Cash & Equivalents
0.17
0.17
0.48
1.38
24.56
19.40
34.27
44.79
20.02
14.77
Closing Cash & Equivalent
0.40
0.17
0.17
0.48
28.38
24.56
25.17
34.27
44.79
20.02

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
443.63
421.15
389.53
376.43
371.06
356.25
312.35
232.86
229.46
122.08
ROA
1.38%
7.88%
2.66%
1.45%
4.68%
2.64%
0.63%
-0.20%
40.46%
7.66%
ROE
1.55%
8.69%
2.80%
1.52%
5.02%
3.20%
0.85%
-0.28%
61.91%
12.51%
ROCE
2.85%
15.20%
3.55%
1.97%
6.59%
3.68%
2.54%
2.78%
48.81%
17.59%
Fixed Asset Turnover
0.40
0.56
0.44
0.49
1.14
1.09
1.25
1.24
0.69
2.54
Receivable days
84.61
50.67
104.01
108.61
42.66
45.19
37.60
48.88
163.06
61.61
Inventory Days
188.70
124.82
274.61
268.99
131.78
133.64
116.42
132.20
259.71
79.07
Payable days
87.34
36.30
52.53
44.41
26.74
35.16
28.08
54.00
102.36
47.54
Cash Conversion Cycle
185.97
139.19
326.08
333.20
147.70
143.67
125.95
127.08
320.41
93.14
Total Debt/Equity
0.03
0.12
0.03
0.04
0.02
0.08
0.27
0.33
0.30
0.28
Interest Cover
6.55
41.24
13.97
7.74
18.97
3.30
1.25
1.17
36.81
6.32

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.