Nifty
Sensex
:
:
22198.35
73095.22
76.30 (0.34%)
305.09 (0.42%)

Engineering - Industrial Equipments

Rating :
50/99

BSE: 522217 | NSE: GUJAPOLLO

284.00
26-Feb-2024
  • Open
  • High
  • Low
  • Previous Close
  •  293.50
  •  293.50
  •  280.00
  •  284.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  5511
  •  15.65
  •  331.70
  •  178.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 339.37
  • 27.79
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 349.08
  • 0.70%
  • 0.70

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.86%
  • 4.33%
  • 26.02%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 14.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.10
  • 19.05
  • 9.29

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.51
  • -5.54
  • -12.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -23.25
  • 11.61
  • -34.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.09
  • 15.99
  • 21.90

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.48
  • 0.47
  • 0.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.11
  • 9.02
  • 9.80

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
13.68
10.48
30.53%
17.18
13.93
23.33%
13.21
29.19
-54.74%
18.28
23.18
-21.14%
Expenses
13.30
11.04
20.47%
18.14
15.68
15.69%
13.43
30.16
-55.47%
20.53
21.82
-5.91%
EBITDA
0.38
-0.56
-
-0.96
-1.75
-
-0.22
-0.97
-
-2.25
1.36
-
EBIDTM
2.75%
-5.35%
-5.59%
-12.60%
-1.68%
-3.33%
-12.33%
5.88%
Other Income
6.03
5.24
15.08%
7.60
8.60
-11.63%
5.37
5.51
-2.54%
5.18
5.23
-0.96%
Interest
0.55
0.62
-11.29%
0.52
0.68
-23.53%
0.66
0.49
34.69%
0.59
0.56
5.36%
Depreciation
1.23
1.28
-3.91%
1.22
1.29
-5.43%
1.22
1.27
-3.94%
1.27
1.06
19.81%
PBT
4.63
2.78
66.55%
4.90
4.87
0.62%
3.27
2.78
17.63%
1.07
4.97
-78.47%
Tax
0.12
0.15
-20.00%
0.14
1.42
-90.14%
0.15
1.26
-88.10%
-3.82
2.46
-
PAT
4.51
2.63
71.48%
4.77
3.45
38.26%
3.12
1.51
106.62%
4.89
2.52
94.05%
PATM
32.94%
25.04%
27.75%
24.76%
23.60%
5.18%
26.76%
10.85%
EPS
3.75
2.10
78.57%
4.42
5.65
-21.77%
2.75
2.50
10.00%
-0.56
1.93
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
62.35
71.87
55.68
55.06
26.49
30.05
68.44
67.57
81.59
80.86
58.36
Net Sales Growth
-18.79%
29.08%
1.13%
107.85%
-11.85%
-56.09%
1.29%
-17.18%
0.90%
38.55%
 
Cost Of Goods Sold
46.20
56.44
37.10
49.95
19.19
24.08
55.84
50.10
59.38
62.06
44.42
Gross Profit
16.15
15.43
18.59
5.11
7.30
5.97
12.60
17.46
22.21
18.79
13.93
GP Margin
25.90%
21.47%
33.39%
9.28%
27.56%
19.87%
18.41%
25.84%
27.22%
23.24%
23.87%
Total Expenditure
65.40
77.42
60.19
66.11
33.30
37.43
78.32
84.62
93.59
87.46
75.20
Power & Fuel Cost
-
0.61
0.41
0.28
0.30
0.32
0.68
0.48
0.58
0.64
0.46
% Of Sales
-
0.85%
0.74%
0.51%
1.13%
1.06%
0.99%
0.71%
0.71%
0.79%
0.79%
Employee Cost
-
4.70
4.83
3.91
4.16
3.80
5.86
6.07
7.50
8.60
7.84
% Of Sales
-
6.54%
8.67%
7.10%
15.70%
12.65%
8.56%
8.98%
9.19%
10.64%
13.43%
Manufacturing Exp.
-
5.80
7.67
2.74
3.46
3.78
7.69
8.02
6.18
5.28
5.65
% Of Sales
-
8.07%
13.78%
4.98%
13.06%
12.58%
11.24%
11.87%
7.57%
6.53%
9.68%
General & Admin Exp.
-
5.84
5.37
5.53
3.98
2.50
3.94
3.75
4.85
6.63
4.55
% Of Sales
-
8.13%
9.64%
10.04%
15.02%
8.32%
5.76%
5.55%
5.94%
8.20%
7.80%
Selling & Distn. Exp.
-
1.90
2.87
1.84
1.70
1.76
0.92
3.77
11.00
4.24
3.58
% Of Sales
-
2.64%
5.15%
3.34%
6.42%
5.86%
1.34%
5.58%
13.48%
5.24%
6.13%
Miscellaneous Exp.
-
2.13
1.96
1.85
0.50
1.19
3.39
12.42
4.10
0.00
3.58
% Of Sales
-
2.96%
3.52%
3.36%
1.89%
3.96%
4.95%
18.38%
5.03%
0%
14.89%
EBITDA
-3.05
-5.55
-4.51
-11.05
-6.81
-7.38
-9.88
-17.05
-12.00
-6.60
-16.84
EBITDA Margin
-4.89%
-7.72%
-8.10%
-20.07%
-25.71%
-24.56%
-14.44%
-25.23%
-14.71%
-8.16%
-28.86%
Other Income
24.18
24.53
25.78
98.55
27.07
22.71
47.40
39.42
28.19
23.69
35.72
Interest
2.32
2.38
2.48
2.04
1.27
1.24
1.75
5.96
10.30
11.17
4.86
Depreciation
4.94
5.10
5.02
3.44
2.49
2.57
2.70
2.69
3.30
3.98
3.05
PBT
13.87
11.50
13.77
82.02
16.50
11.53
33.07
13.71
2.58
1.94
10.96
Tax
-3.41
-0.97
5.59
37.42
2.91
1.15
7.37
-0.88
-0.73
2.93
-1.78
Tax Rate
-24.59%
-8.43%
40.60%
45.62%
17.64%
13.76%
23.49%
-6.42%
-28.29%
151.03%
-1.02%
PAT
17.29
12.47
8.18
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
PAT before Minority Interest
17.29
12.47
8.18
44.60
13.58
7.20
24.00
14.59
3.31
-1.00
175.86
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
27.73%
17.35%
14.69%
81.00%
51.26%
23.96%
35.07%
21.59%
4.06%
-1.24%
301.34%
PAT Growth
71.02%
52.44%
-81.66%
228.42%
88.61%
-70.00%
64.50%
340.79%
-
-
 
EPS
14.65
10.57
6.93
37.80
11.51
6.10
20.34
12.36
2.81
-0.85
149.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
478.70
523.49
533.26
493.21
476.63
469.83
486.63
426.67
352.90
365.77
Share Capital
11.80
11.80
12.66
12.66
12.66
12.66
13.66
13.66
15.16
15.94
Total Reserves
466.90
511.69
520.60
480.55
463.97
457.17
472.97
413.01
337.74
349.83
Non-Current Liabilities
7.36
8.90
4.73
2.64
2.28
3.22
-0.24
4.38
9.56
16.11
Secured Loans
5.00
1.75
1.69
0.00
0.00
0.00
0.00
1.48
5.33
1.89
Unsecured Loans
0.63
0.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
9.97
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.12
0.16
0.00
0.00
Current Liabilities
32.58
37.40
76.42
21.72
25.33
14.55
52.05
134.31
130.03
130.09
Trade Payables
7.07
11.46
6.23
3.71
5.83
2.88
7.96
5.89
7.56
13.31
Other Current Liabilities
6.58
10.34
6.31
3.36
1.89
0.69
4.00
12.71
10.73
13.94
Short Term Borrowings
18.63
15.32
63.61
14.10
17.21
10.02
39.20
111.34
107.17
96.90
Short Term Provisions
0.30
0.30
0.27
0.55
0.40
0.96
0.90
4.37
4.56
5.94
Total Liabilities
518.64
569.79
614.41
517.57
504.24
487.60
538.44
565.36
492.49
511.97
Net Block
106.75
112.13
113.57
37.07
38.47
41.45
43.57
54.82
49.92
54.54
Gross Block
139.91
140.54
137.51
60.80
59.85
61.61
61.75
77.11
69.03
70.73
Accumulated Depreciation
33.17
28.41
23.93
23.73
21.37
20.17
18.18
22.28
19.11
16.19
Non Current Assets
180.07
329.54
322.27
176.03
299.24
284.07
291.29
277.85
144.74
134.83
Capital Work in Progress
5.17
0.54
0.50
0.00
0.00
0.22
0.00
0.02
5.97
1.61
Non Current Investment
59.71
116.27
113.04
89.50
211.79
202.84
219.41
193.53
88.52
69.91
Long Term Loans & Adv.
6.79
98.87
93.35
49.46
48.98
39.56
28.31
29.47
0.33
8.77
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
338.56
240.25
292.13
341.55
205.00
203.53
247.16
287.51
347.75
377.14
Current Investments
0.00
0.00
0.35
131.84
1.14
1.88
51.22
92.89
91.89
113.69
Inventories
30.64
39.51
18.07
19.58
20.28
24.01
26.97
28.29
29.76
33.00
Sundry Debtors
26.70
15.10
10.72
4.57
10.53
7.36
9.15
9.53
9.22
13.99
Cash & Bank
19.74
22.88
102.03
29.35
30.79
33.88
30.29
25.17
34.27
44.79
Other Current Assets
261.48
0.09
0.07
0.04
142.26
136.39
129.53
131.63
182.60
171.68
Short Term Loans & Adv.
261.36
162.67
160.89
156.16
142.22
136.32
127.28
131.57
182.23
164.40
Net Current Assets
305.98
202.85
215.72
319.83
179.67
188.98
195.10
153.20
217.72
247.05
Total Assets
518.63
569.79
614.40
517.58
504.24
487.60
538.45
565.36
492.49
511.97

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-69.55
-14.46
-63.27
10.50
-5.95
-40.03
-2.11
16.02
-36.42
80.94
PBT
10.45
14.88
82.89
29.02
8.35
33.07
13.71
2.58
1.94
10.96
Adjustment
-69.44
-4.94
-89.46
-23.77
-18.34
-63.71
-13.17
-9.46
-8.44
-28.35
Changes in Working Capital
-6.81
-20.32
-19.27
7.73
6.02
-4.96
-0.41
23.72
-8.23
-69.67
Cash after chg. in Working capital
-65.80
-10.39
-25.84
12.98
-3.98
-35.60
0.13
16.84
-14.73
-87.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.75
-4.07
-37.43
-2.48
-1.98
-4.44
-2.24
-0.82
-21.69
-30.12
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
68.75
92.42
20.43
1.93
10.63
92.36
86.68
10.21
34.59
-62.84
Net Fixed Assets
-1.57
-1.00
1.93
-1.04
-0.24
-0.23
3.77
-2.42
-3.12
36.09
Net Investments
-0.23
0.35
2.94
3.36
0.52
52.37
48.96
2.71
3.48
-123.87
Others
70.55
93.07
15.56
-0.39
10.35
40.22
33.95
9.92
34.23
24.94
Cash from Financing Activity
0.55
-77.74
42.84
-12.74
-5.57
-48.51
-79.40
-35.34
-8.68
6.67
Net Cash Inflow / Outflow
-0.25
0.22
0.00
-0.31
-0.89
3.82
5.16
-9.10
-10.51
24.77
Opening Cash & Equivalents
0.40
0.17
0.17
0.48
1.38
24.56
19.40
34.27
44.79
20.02
Closing Cash & Equivalent
0.15
0.40
0.17
0.17
0.48
28.38
24.56
25.17
34.27
44.79

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
405.67
443.63
421.15
389.53
376.43
371.06
356.25
312.35
232.86
229.46
ROA
2.29%
1.38%
7.88%
2.66%
1.45%
4.68%
2.64%
0.63%
-0.20%
40.46%
ROE
2.49%
1.55%
8.69%
2.80%
1.52%
5.02%
3.20%
0.85%
-0.28%
61.91%
ROCE
2.66%
2.85%
15.20%
3.55%
1.97%
6.59%
3.68%
2.54%
2.78%
48.81%
Fixed Asset Turnover
0.51
0.40
0.56
0.44
0.49
1.14
1.09
1.25
1.24
0.69
Receivable days
106.13
84.61
50.67
104.01
108.61
42.66
45.19
37.60
48.88
163.06
Inventory Days
178.11
188.70
124.82
274.61
268.99
131.78
133.64
116.42
132.20
259.71
Payable days
59.91
87.00
36.30
52.53
44.41
26.74
35.16
28.08
54.00
102.36
Cash Conversion Cycle
224.33
186.31
139.19
326.08
333.20
147.70
143.67
125.95
127.08
320.41
Total Debt/Equity
0.05
0.03
0.12
0.03
0.04
0.02
0.08
0.27
0.33
0.30
Interest Cover
5.83
6.55
41.24
13.97
7.74
18.97
3.30
1.25
1.17
36.81

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.