Nifty
Sensex
:
:
12128.35
41322.66
2.45 (0.02%)
-0.34 (0.00%)

Engineering - Industrial Equipments

Rating :
85/99  (View)

BSE: 505255 | NSE: GMMPFAUDLR

3280.00
-76.80 (-2.29%)
20-Feb-2020 | 11:19AM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3374.00
  •  3374.00
  •  3275.05
  •  3356.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  13903
  •  456.02
  •  3463.00
  •  1049.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,897.30
  • 67.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,821.50
  • 0.13%
  • 15.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 4.25%
  • 16.31%
  • FII
  • DII
  • Others
  • 0.34%
  • 1.81%
  • 2.29%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.48
  • 13.33
  • 16.28

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 16.80
  • 9.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.90
  • 18.76
  • 15.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.55
  • 33.26
  • 43.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.13
  • 18.13
  • 18.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.19
  • 18.71
  • 23.01

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
155.97
0.00
0.00
153.05
0.00
0.00
150.27
0.00
0.00
139.13
0.00
0.00
Expenses
125.54
0.00
0.00
122.41
0.00
0.00
122.68
0.00
0.00
119.30
0.00
0.00
EBITDA
30.43
0.00
0.00
30.65
0.00
0.00
27.59
0.00
0.00
19.82
0.00
0.00
EBIDTM
19.51%
0.00%
20.02%
0.00%
18.36%
0.00%
14.25%
0.00%
Other Income
3.42
0.00
0.00
0.28
0.00
0.00
1.33
0.00
0.00
2.44
0.00
0.00
Interest
0.94
0.00
0.00
1.06
0.00
0.00
0.60
0.00
0.00
0.33
0.00
0.00
Depreciation
5.86
0.00
0.00
5.10
0.00
0.00
4.28
0.00
0.00
2.46
0.00
0.00
PBT
27.05
0.00
0.00
24.77
0.00
0.00
24.04
0.00
0.00
19.47
0.00
0.00
Tax
6.00
0.00
0.00
3.98
0.00
0.00
6.35
0.00
0.00
6.17
0.00
0.00
PAT
21.05
0.00
0.00
20.79
0.00
0.00
17.69
0.00
0.00
13.30
0.00
0.00
PATM
13.50%
0.00%
13.58%
0.00%
11.77%
0.00%
9.56%
0.00%
EPS
14.40
0.00
0.00
14.23
0.00
0.00
12.10
0.00
0.00
9.10
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
598.42
502.64
405.70
353.03
292.08
307.63
278.79
212.89
252.44
194.92
193.75
Net Sales Growth
0.00%
23.89%
14.92%
20.87%
-5.05%
10.34%
30.95%
-15.67%
29.51%
0.60%
 
Cost Of Goods Sold
264.96
232.91
168.53
149.34
120.67
133.92
115.15
104.38
142.61
102.60
94.31
Gross Profit
333.46
269.73
237.17
203.70
171.41
173.71
163.64
108.52
109.83
92.32
99.44
GP Margin
55.72%
53.66%
58.46%
57.70%
58.69%
56.47%
58.70%
50.97%
43.51%
47.36%
51.32%
Total Expenditure
489.93
425.89
343.64
305.52
257.11
272.99
245.57
197.55
234.53
177.84
178.51
Power & Fuel Cost
-
22.36
20.08
14.78
16.10
16.81
15.83
12.97
11.15
8.55
8.32
% Of Sales
-
4.45%
4.95%
4.19%
5.51%
5.46%
5.68%
6.09%
4.42%
4.39%
4.29%
Employee Cost
-
72.61
63.52
66.33
56.17
55.55
51.89
41.84
42.02
35.32
34.00
% Of Sales
-
14.45%
15.66%
18.79%
19.23%
18.06%
18.61%
19.65%
16.65%
18.12%
17.55%
Manufacturing Exp.
-
56.67
57.99
47.03
36.58
38.27
38.41
20.25
22.76
17.66
23.12
% Of Sales
-
11.27%
14.29%
13.32%
12.52%
12.44%
13.78%
9.51%
9.02%
9.06%
11.93%
General & Admin Exp.
-
19.66
17.57
14.67
13.99
13.30
10.92
8.62
7.89
6.80
12.83
% Of Sales
-
3.91%
4.33%
4.16%
4.79%
4.32%
3.92%
4.05%
3.13%
3.49%
6.62%
Selling & Distn. Exp.
-
10.26
7.22
5.06
5.00
5.88
4.94
3.18
1.97
2.40
2.50
% Of Sales
-
2.04%
1.78%
1.43%
1.71%
1.91%
1.77%
1.49%
0.78%
1.23%
1.29%
Miscellaneous Exp.
-
11.41
8.73
8.33
8.62
9.26
8.42
6.31
6.14
4.51
2.50
% Of Sales
-
2.27%
2.15%
2.36%
2.95%
3.01%
3.02%
2.96%
2.43%
2.31%
1.78%
EBITDA
108.49
76.75
62.06
47.51
34.97
34.64
33.22
15.34
17.91
17.08
15.24
EBITDA Margin
18.13%
15.27%
15.30%
13.46%
11.97%
11.26%
11.92%
7.21%
7.09%
8.76%
7.87%
Other Income
7.47
8.66
9.42
5.92
3.64
3.89
3.82
6.05
3.71
5.51
4.71
Interest
2.93
1.17
1.03
0.90
0.69
0.52
1.05
0.73
1.17
0.89
0.78
Depreciation
17.70
10.97
9.79
8.23
8.12
9.83
8.89
7.24
6.38
4.26
3.95
PBT
95.33
73.27
60.65
44.29
29.80
28.18
27.09
13.42
14.07
17.44
15.21
Tax
22.50
22.69
17.98
12.94
9.68
9.32
8.02
3.73
4.14
5.31
5.74
Tax Rate
23.60%
30.97%
29.65%
29.22%
32.48%
33.07%
29.61%
27.79%
29.42%
30.45%
37.74%
PAT
72.83
50.58
42.68
31.36
20.11
18.87
19.06
9.69
9.93
12.13
9.47
PAT before Minority Interest
72.83
50.58
42.68
31.36
20.11
18.87
19.06
9.69
9.93
12.13
9.47
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
12.17%
10.06%
10.52%
8.88%
6.89%
6.13%
6.84%
4.55%
3.93%
6.22%
4.89%
PAT Growth
0.00%
18.51%
36.10%
55.94%
6.57%
-1.00%
96.70%
-2.42%
-18.14%
28.09%
 
Unadjusted EPS
49.83
34.60
29.20
21.29
13.76
12.91
13.04
6.63
6.80
8.30
6.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
268.93
227.75
193.82
166.83
150.43
138.97
119.28
114.38
104.53
93.90
Share Capital
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
2.92
Total Reserves
266.00
224.83
190.90
163.91
147.51
136.04
116.36
111.46
101.60
90.98
Non-Current Liabilities
19.97
17.10
10.82
4.43
3.90
4.67
5.27
5.78
4.21
3.78
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
15.45
12.57
8.17
0.65
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
175.84
189.57
146.66
84.38
80.03
91.01
71.46
63.05
68.88
58.64
Trade Payables
63.91
60.84
54.61
30.68
35.73
28.54
23.86
23.91
27.06
21.38
Other Current Liabilities
75.44
78.97
56.66
50.21
39.62
58.03
44.85
35.60
35.55
28.31
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.37
0.00
Short Term Provisions
36.48
49.75
35.40
3.48
4.69
4.44
2.75
3.54
1.90
8.95
Total Liabilities
464.74
434.42
351.30
255.64
234.36
234.65
196.01
183.21
177.62
156.32
Net Block
77.60
70.84
61.15
53.41
46.50
52.55
54.94
51.87
42.22
37.59
Gross Block
103.10
88.46
69.38
124.93
112.50
110.83
104.95
97.78
81.86
73.03
Accumulated Depreciation
25.50
17.62
8.22
71.52
66.00
58.28
50.01
45.91
39.64
35.45
Non Current Assets
88.62
80.31
65.34
63.99
57.66
59.87
61.39
61.55
53.14
41.60
Capital Work in Progress
4.99
6.78
2.00
4.32
4.82
1.64
0.88
3.84
6.00
0.77
Non Current Investment
0.47
0.88
0.90
0.68
0.68
0.68
0.68
3.44
2.92
3.24
Long Term Loans & Adv.
5.16
1.39
1.29
5.58
5.65
5.00
4.28
2.40
2.00
0.00
Other Non Current Assets
0.40
0.43
0.00
0.00
0.00
0.00
0.61
0.00
0.00
0.00
Current Assets
376.11
354.10
285.97
191.65
176.71
174.77
134.62
121.65
124.47
114.73
Current Investments
47.20
49.69
45.06
13.04
11.04
10.96
10.34
5.05
4.84
4.67
Inventories
115.45
95.64
82.25
70.86
74.26
85.10
61.27
63.98
73.10
57.24
Sundry Debtors
67.20
50.53
69.90
48.68
38.02
43.20
29.04
31.12
32.88
32.75
Cash & Bank
75.80
66.79
31.65
53.63
47.02
29.94
29.09
17.22
7.10
8.47
Other Current Assets
70.45
4.47
12.44
2.86
6.37
5.56
4.87
4.29
6.56
11.61
Short Term Loans & Adv.
65.83
86.97
44.67
2.59
3.22
3.00
2.48
2.28
5.80
11.61
Net Current Assets
200.28
164.53
139.31
107.27
96.67
83.76
63.16
58.61
55.60
56.08
Total Assets
464.73
434.41
351.31
255.64
234.37
234.64
196.01
183.20
177.61
156.33

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
27.04
67.74
22.46
24.66
30.14
6.43
24.46
31.94
28.03
7.91
PBT
73.27
60.65
44.06
29.80
28.18
27.09
13.42
14.07
17.44
15.21
Adjustment
7.49
3.44
5.34
6.37
6.74
8.48
5.82
8.54
2.10
3.68
Changes in Working Capital
-32.57
18.57
-12.95
-1.96
6.42
-20.98
9.45
11.58
14.40
-5.37
Cash after chg. in Working capital
48.19
82.66
36.45
34.20
41.34
14.59
28.68
34.19
33.95
13.52
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-21.15
-14.93
-13.99
-9.54
-11.20
-8.16
-4.22
-2.25
-5.92
-5.61
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
-8.06
-24.20
-21.45
-17.96
-14.90
-2.03
-12.06
-10.46
-27.57
-1.96
Net Fixed Assets
-11.67
-21.24
47.65
-10.40
-5.30
-2.61
-3.66
-11.16
-9.17
-2.05
Net Investments
3.51
-4.61
-32.24
-2.00
-0.08
-0.62
-3.43
-1.26
-16.38
-0.75
Others
0.10
1.65
-36.86
-5.56
-9.52
1.20
-4.97
1.96
-2.02
0.84
Cash from Financing Activity
-9.83
-8.07
-6.25
-6.00
-5.79
-6.82
-4.52
-11.37
-1.82
-5.54
Net Cash Inflow / Outflow
9.15
35.46
-5.25
0.69
9.45
-2.42
7.88
10.12
-1.37
0.41
Opening Cash & Equivalents
66.57
31.10
36.35
34.67
27.12
25.10
17.22
7.10
8.47
8.05
Closing Cash & Equivalent
75.42
66.57
31.10
36.35
34.89
27.12
25.10
17.22
7.10
8.47

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
184.01
155.83
132.62
114.15
102.93
95.08
81.62
78.26
71.52
64.24
ROA
11.25%
10.86%
10.33%
8.21%
8.05%
8.85%
5.11%
5.51%
7.27%
5.49%
ROE
20.37%
20.25%
17.39%
12.68%
13.04%
14.76%
8.29%
9.08%
12.23%
10.36%
ROCE
29.98%
29.26%
25.06%
19.22%
19.84%
21.79%
12.11%
13.65%
18.08%
17.50%
Fixed Asset Turnover
5.28
5.29
3.89
2.61
2.88
2.71
2.25
2.98
2.66
2.84
Receivable days
42.53
52.62
57.23
51.14
46.04
45.06
48.21
43.68
58.09
60.07
Inventory Days
76.25
77.72
73.90
85.60
90.34
91.32
100.40
93.57
115.39
106.83
Payable days
56.82
62.26
53.51
50.07
45.07
40.00
45.71
40.76
51.04
46.25
Cash Conversion Cycle
61.95
68.07
77.62
86.68
91.31
96.38
102.91
96.49
122.44
120.65
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.04
0.00
Interest Cover
63.52
59.83
50.16
44.31
55.20
26.67
19.43
13.08
20.67
20.40

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.