Nifty
Sensex
:
:
15752.05
52907.93
-28.20 (-0.18%)
-111.01 (-0.21%)

Power Generation/Distribution

Rating :
N/A

BSE: 532708 | NSE: GVKPIL

Not traded in the last 30 days
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • N/A
  • N/A
  • N/A
  • N/A
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  N/A
  •  N/A
  •  N/A
  •  N/A

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 429.55
  • N/A
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,321.41
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.25%
  • 1.48%
  • 40.52%
  • FII
  • DII
  • Others
  • 0.27%
  • 0.42%
  • 3.06%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.80
  • -38.46
  • -57.69

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -18.99
  • -40.74
  • -45.18

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.02
  • -33.32
  • -33.05

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -1.12
  • -2.62
  • -0.39

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.02
  • 7.95
  • 7.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
602.15
90.90
562.43%
95.02
92.82
2.37%
90.36
82.59
9.41%
70.73
304.78
-76.79%
Expenses
391.86
119.81
227.07%
27.71
24.86
11.46%
126.62
13.92
809.63%
19.98
231.32
-91.36%
EBITDA
210.29
-28.91
-
67.31
67.96
-0.96%
-36.26
68.67
-
50.75
73.46
-30.91%
EBIDTM
34.92%
-31.80%
70.84%
73.22%
-40.13%
83.15%
71.75%
24.10%
Other Income
20.64
2.02
921.78%
3.98
4.56
-12.72%
3.35
13.97
-76.02%
2.48
27.97
-91.13%
Interest
297.26
71.38
316.45%
40.12
73.07
-45.09%
40.47
79.61
-49.16%
42.85
358.45
-88.05%
Depreciation
93.08
21.62
330.53%
16.09
12.86
25.12%
15.15
11.47
32.08%
11.85
190.94
-93.79%
PBT
122.58
-119.89
-
236.89
-13.41
-
-88.53
-8.44
-
-1.47
-447.96
-
Tax
26.27
5.97
340.03%
17.16
11.85
44.81%
17.47
15.76
10.85%
11.88
-72.69
-
PAT
96.31
-125.86
-
219.73
-25.26
-
-106.00
-24.20
-
-13.35
-375.27
-
PATM
15.99%
-138.46%
231.25%
-27.21%
-117.31%
-29.30%
-18.87%
-123.13%
EPS
0.33
-1.32
-
1.39
-0.48
-
15.17
-1.21
-
-0.14
-0.50
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
858.26
310.33
4,098.17
3,863.21
3,516.47
3,206.87
3,049.65
2,820.93
2,607.65
2,491.83
1,914.66
Net Sales Growth
50.28%
-92.43%
6.08%
9.86%
9.65%
5.16%
8.11%
8.18%
4.65%
30.14%
 
Cost Of Goods Sold
146.93
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
711.33
310.33
4,098.17
3,863.21
3,516.47
3,206.87
3,049.65
2,820.93
2,607.65
2,491.83
1,914.66
GP Margin
82.88%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
566.17
225.85
2,391.50
2,307.06
2,360.15
2,035.54
2,231.93
1,814.98
1,924.40
1,797.75
1,400.67
Power & Fuel Cost
-
2.78
110.99
114.44
95.21
99.33
294.69
319.53
764.61
1,200.85
1,144.15
% Of Sales
-
0.90%
2.71%
2.96%
2.71%
3.10%
9.66%
11.33%
29.32%
48.19%
59.76%
Employee Cost
-
9.22
210.59
201.30
201.19
164.39
161.94
170.89
135.62
80.68
33.49
% Of Sales
-
2.97%
5.14%
5.21%
5.72%
5.13%
5.31%
6.06%
5.20%
3.24%
1.75%
Manufacturing Exp.
-
47.41
401.33
389.02
360.64
382.34
321.71
278.11
207.80
144.13
106.28
% Of Sales
-
15.28%
9.79%
10.07%
10.26%
11.92%
10.55%
9.86%
7.97%
5.78%
5.55%
General & Admin Exp.
-
20.68
1,634.24
1,490.25
1,414.65
1,210.71
1,061.58
969.23
726.48
299.31
58.15
% Of Sales
-
6.66%
39.88%
38.58%
40.23%
37.75%
34.81%
34.36%
27.86%
12.01%
3.04%
Selling & Distn. Exp.
-
0.00
8.43
8.08
8.66
7.15
11.67
28.74
30.04
42.08
43.01
% Of Sales
-
0%
0.21%
0.21%
0.25%
0.22%
0.38%
1.02%
1.15%
1.69%
2.25%
Miscellaneous Exp.
-
145.76
25.92
103.97
279.80
171.62
380.34
48.48
59.85
30.70
43.01
% Of Sales
-
46.97%
0.63%
2.69%
7.96%
5.35%
12.47%
1.72%
2.30%
1.23%
0.81%
EBITDA
292.09
84.48
1,706.67
1,556.15
1,156.32
1,171.33
817.72
1,005.95
683.25
694.08
513.99
EBITDA Margin
34.03%
27.22%
41.64%
40.28%
32.88%
36.53%
26.81%
35.66%
26.20%
27.85%
26.84%
Other Income
30.45
22.16
264.93
1,004.22
532.66
510.02
86.65
120.66
136.13
88.87
28.53
Interest
420.70
305.27
1,513.02
1,643.08
1,890.37
1,650.76
1,476.52
964.52
746.09
467.27
263.14
Depreciation
136.17
52.15
791.58
724.60
668.67
548.96
705.55
437.71
351.18
248.93
183.64
PBT
269.47
-250.78
-333.00
192.69
-870.06
-518.37
-1,277.70
-275.62
-277.89
66.75
95.74
Tax
72.78
38.72
-3.07
161.57
57.27
79.94
-109.22
144.60
128.70
67.82
21.32
Tax Rate
27.01%
-15.44%
0.92%
83.85%
-6.58%
-15.42%
8.55%
-52.46%
-46.31%
101.60%
22.27%
PAT
196.69
-116.76
-389.00
6.82
-885.98
-557.92
-866.88
-396.32
-386.89
-44.93
43.98
PAT before Minority Interest
206.14
-289.50
-329.93
31.12
-927.33
-598.31
-1,168.48
-420.22
-406.59
-1.07
74.42
Minority Interest
9.45
172.74
-59.07
-24.30
41.35
40.39
301.60
23.90
19.70
-43.86
-30.44
PAT Margin
22.92%
-37.62%
-9.49%
0.18%
-25.20%
-17.40%
-28.43%
-14.05%
-14.84%
-1.80%
2.30%
PAT Growth
135.72%
-
-
-
-
-
-
-
-
-
 
EPS
1.25
-0.74
-2.46
0.04
-5.61
-3.53
-5.49
-2.51
-2.45
-0.28
0.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
-3,459.90
-1,203.05
-841.26
-296.83
1,001.20
1,938.68
2,778.18
3,145.31
3,481.37
3,386.78
Share Capital
157.92
157.92
157.92
157.92
157.92
157.92
157.92
157.92
157.92
157.92
Total Reserves
-3,617.82
-1,360.97
-999.18
-454.75
843.28
1,780.76
2,620.26
2,987.39
3,323.45
3,228.86
Non-Current Liabilities
108.92
14,323.19
13,657.45
12,429.58
14,733.54
20,876.24
21,153.26
15,824.67
11,894.93
4,575.67
Secured Loans
102.08
9,442.30
10,693.27
10,511.51
12,591.57
19,361.01
19,604.50
15,180.89
11,204.83
4,381.60
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
75.00
0.00
Long Term Provisions
0.56
15.76
11.97
13.44
10.89
11.08
8.16
42.73
29.84
14.17
Current Liabilities
20,908.38
6,159.79
5,724.77
6,968.98
5,555.08
7,732.40
5,018.95
5,597.28
4,380.76
1,598.27
Trade Payables
43.24
204.84
250.25
277.66
226.75
324.84
267.39
525.96
283.95
104.29
Other Current Liabilities
19,917.99
3,891.82
3,117.26
4,183.61
2,350.67
4,167.59
2,148.98
2,957.54
1,278.56
335.05
Short Term Borrowings
883.73
1,912.88
2,161.55
2,385.88
2,873.38
3,087.57
2,495.67
2,061.60
2,790.10
1,148.49
Short Term Provisions
63.42
150.25
195.71
121.83
104.28
152.40
106.91
52.18
28.15
10.44
Total Liabilities
19,948.76
21,728.42
20,109.68
20,507.37
22,295.02
32,851.93
32,023.60
27,886.10
22,873.84
10,714.08
Net Block
270.44
14,300.89
13,869.79
14,047.59
14,433.02
11,484.49
11,865.81
7,315.03
7,074.74
3,671.88
Gross Block
542.36
17,863.79
16,435.24
15,702.84
15,212.84
14,534.30
14,360.64
9,361.12
8,759.40
4,757.69
Accumulated Depreciation
271.92
3,562.90
2,565.45
1,655.25
779.82
3,049.81
2,494.83
2,046.09
1,684.66
1,085.81
Non Current Assets
2,394.01
19,191.09
17,549.53
18,519.69
20,640.31
30,294.31
29,087.44
24,756.51
20,080.15
9,317.01
Capital Work in Progress
570.67
2,573.80
1,538.10
1,426.15
1,445.77
8,206.23
7,425.32
10,587.27
7,692.44
2,579.03
Non Current Investment
116.55
959.48
882.94
1,774.80
3,724.58
2,008.67
1,980.70
1,948.84
1,897.91
1,737.62
Long Term Loans & Adv.
426.52
1,115.26
1,194.38
1,243.94
1,009.15
1,765.59
2,019.25
1,586.22
1,429.59
667.47
Other Non Current Assets
1,009.83
9.34
0.37
27.21
27.79
2,531.17
2,721.07
175.26
44.51
43.82
Current Assets
17,554.75
2,537.33
2,560.15
1,987.68
1,654.71
2,557.62
2,936.16
3,129.59
2,793.69
1,397.07
Current Investments
21.25
49.81
22.93
98.75
19.88
53.61
213.54
305.63
234.06
764.09
Inventories
0.80
9.43
10.15
10.69
9.04
39.90
38.29
89.57
75.40
31.68
Sundry Debtors
1.86
416.68
418.55
443.85
444.10
320.52
477.43
342.15
372.75
69.30
Cash & Bank
124.53
568.27
1,373.47
1,027.83
906.16
1,495.51
1,813.47
2,080.16
1,726.26
328.20
Other Current Assets
17,406.31
247.54
113.35
24.36
275.53
648.08
393.43
312.08
385.22
203.80
Short Term Loans & Adv.
579.31
1,245.60
621.70
382.20
206.91
248.67
136.39
220.94
205.30
28.99
Net Current Assets
-3,353.63
-3,622.46
-3,164.62
-4,981.30
-3,900.37
-5,174.78
-2,082.79
-2,467.69
-1,587.07
-201.20
Total Assets
19,948.76
21,728.42
20,109.68
20,507.37
22,295.02
32,851.93
32,023.60
27,886.10
22,873.84
10,714.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
1,217.63
1,787.02
2,482.56
1,433.23
1,642.57
1,293.95
1,233.34
984.45
716.54
408.61
PBT
-1,090.43
-309.94
-371.81
-1,289.79
-606.01
-1,277.70
-275.61
-277.89
66.75
95.74
Adjustment
2,254.64
2,026.43
2,038.86
2,731.10
1,907.24
2,352.92
1,303.90
980.26
633.79
416.56
Changes in Working Capital
5.55
117.69
1,071.44
258.50
288.80
304.46
344.34
431.76
70.42
-53.86
Cash after chg. in Working capital
1,169.76
1,834.18
2,738.49
1,699.81
1,590.03
1,379.68
1,372.63
1,134.13
770.96
458.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
47.87
-47.16
-255.93
-266.58
52.54
-85.73
-139.29
-149.68
-54.42
-49.83
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
-111.49
-811.62
-7.92
897.45
-1,489.99
-1,104.84
-2,895.24
-3,217.50
-5,160.58
-1,492.55
Net Fixed Assets
-0.03
-0.69
0.00
0.03
1.03
0.00
-0.01
0.00
-0.03
-1.27
Net Investments
1,477.53
-7.88
-203.79
-258.49
-413.12
-74.56
-1.29
-33.85
245.15
-101.58
Others
-1,588.99
-803.05
195.87
1,155.91
-1,077.90
-1,030.28
-2,893.94
-3,183.65
-5,405.70
-1,389.70
Cash from Financing Activity
-835.32
-1,560.83
-2,431.38
-2,172.11
-569.48
-252.22
1,562.06
2,913.04
4,920.54
1,363.79
Net Cash Inflow / Outflow
270.82
-585.43
43.26
158.57
-416.90
-63.11
-99.84
679.99
476.50
279.85
Opening Cash & Equivalents
194.04
890.39
847.13
688.56
1,215.35
1,376.13
1,474.42
794.52
317.94
38.09
Closing Cash & Equivalent
464.86
304.96
890.39
847.13
798.45
1,308.19
1,376.13
1,474.42
794.52
317.94

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
-21.91
-7.62
-5.33
-1.88
6.34
12.28
17.59
19.92
22.05
21.45
ROA
-1.43%
-1.58%
0.15%
-4.33%
-2.17%
-3.60%
-1.40%
-1.60%
-0.01%
0.78%
ROE
0.00%
0.00%
0.00%
-263.31%
-40.70%
-49.54%
-14.19%
-12.27%
-0.03%
2.27%
ROCE
1.03%
8.89%
12.53%
6.15%
5.08%
0.76%
2.92%
2.35%
3.95%
4.25%
Fixed Asset Turnover
0.04
0.24
0.24
0.23
0.22
0.21
0.24
0.29
0.37
0.40
Receivable days
237.86
37.19
40.74
46.08
43.51
47.75
53.02
50.03
32.38
13.05
Inventory Days
5.88
0.87
0.98
1.02
2.79
4.68
8.27
11.55
7.84
6.40
Payable days
0.00
54.31
66.77
68.72
83.34
71.78
116.37
98.61
41.03
25.29
Cash Conversion Cycle
243.74
-16.24
-25.04
-21.61
-37.04
-19.35
-55.08
-37.03
-0.81
-5.84
Total Debt/Equity
-1.01
-11.60
-17.38
-53.27
16.62
12.90
8.14
5.95
4.14
1.69
Interest Cover
0.18
0.78
1.12
0.54
0.69
0.13
0.71
0.63
1.14
1.36

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.