Nifty
Sensex
:
:
11662.60
39131.04
74.25 (0.64%)
234.33 (0.60%)

Logistics

Rating :
52/99  (View)

BSE: 532622 | NSE: GDL

116.10
-2.95 (-2.48%)
16-Jul-2019 | 3:56PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  118.05
  •  120.10
  •  115.25
  •  119.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  36936
  •  42.88
  •  191.00
  •  96.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,291.69
  • 3.55
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,096.12
  • 3.78%
  • 0.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 30.00%
  • 1.94%
  • 8.59%
  • FII
  • DII
  • Others
  • 7.34%
  • 19.23%
  • 32.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.75
  • 5.86
  • 4.51

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.32
  • -10.34
  • 0.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.34
  • 1.79
  • 19.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.14
  • 46.96
  • 47.96

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.19
  • 3.81
  • 2.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.61
  • 26.36
  • 23.93

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Net Sales
119.94
0.00
0.00
103.02
0.00
0.00
104.54
0.00
0.00
103.11
0.00
0.00
Expenses
98.01
0.00
0.00
83.61
0.00
0.00
85.45
0.00
0.00
81.14
0.00
0.00
EBITDA
21.93
0.00
0.00
19.41
0.00
0.00
19.09
0.00
0.00
21.97
0.00
0.00
EBIDTM
18.28%
0.00%
18.84%
0.00%
18.26%
0.00%
21.31%
0.00%
Other Income
4.19
0.00
0.00
1.87
0.00
0.00
2.53
0.00
0.00
4.19
0.00
0.00
Interest
3.63
0.00
0.00
3.03
0.00
0.00
3.04
0.00
0.00
3.10
0.00
0.00
Depreciation
7.46
0.00
0.00
8.35
0.00
0.00
8.28
0.00
0.00
8.48
0.00
0.00
PBT
295.51
0.00
0.00
9.91
0.00
0.00
10.30
0.00
0.00
14.58
0.00
0.00
Tax
19.18
0.00
0.00
4.24
0.00
0.00
3.22
0.00
0.00
3.32
0.00
0.00
PAT
276.33
0.00
0.00
5.68
0.00
0.00
7.08
0.00
0.00
11.26
0.00
0.00
PATM
230.39%
0.00%
5.51%
0.00%
6.77%
0.00%
10.92%
0.00%
EPS
27.67
0.00
0.00
1.49
0.00
0.00
1.60
0.00
0.00
2.82
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
-
430.61
395.50
393.40
387.91
1,111.32
1,012.79
954.07
821.45
602.46
516.61
Net Sales Growth
-
8.88%
0.53%
1.42%
-65.09%
9.73%
6.15%
16.14%
36.35%
16.62%
 
Cost Of Goods Sold
-
0.44
0.40
0.52
0.51
0.43
0.92
2.06
1.56
1.15
1.36
Gross Profit
-
430.18
395.10
392.88
387.40
1,110.89
1,011.87
952.01
819.89
601.30
515.25
GP Margin
-
99.90%
99.90%
99.87%
99.87%
99.96%
99.91%
99.78%
99.81%
99.81%
99.74%
Total Expenditure
-
351.86
310.86
301.84
285.49
785.47
755.68
708.45
580.35
439.59
393.70
Power & Fuel Cost
-
8.42
9.01
10.90
9.91
26.19
28.36
23.44
18.10
13.68
9.53
% Of Sales
-
1.96%
2.28%
2.77%
2.55%
2.36%
2.80%
2.46%
2.20%
2.27%
1.84%
Employee Cost
-
23.64
20.30
19.80
17.48
42.06
48.28
46.42
38.51
28.19
21.83
% Of Sales
-
5.49%
5.13%
5.03%
4.51%
3.78%
4.77%
4.87%
4.69%
4.68%
4.23%
Manufacturing Exp.
-
192.31
168.80
159.58
145.04
643.59
599.05
567.79
450.05
349.36
300.76
% Of Sales
-
44.66%
42.68%
40.56%
37.39%
57.91%
59.15%
59.51%
54.79%
57.99%
58.22%
General & Admin Exp.
-
49.92
41.17
39.95
39.09
62.46
68.71
58.23
49.60
35.16
43.38
% Of Sales
-
11.59%
10.41%
10.16%
10.08%
5.62%
6.78%
6.10%
6.04%
5.84%
8.40%
Selling & Distn. Exp.
-
64.49
66.21
67.40
68.28
1.96
2.29
3.45
2.38
2.26
2.08
% Of Sales
-
14.98%
16.74%
17.13%
17.60%
0.18%
0.23%
0.36%
0.29%
0.38%
0.40%
Miscellaneous Exp.
-
12.65
4.97
3.69
5.18
8.78
8.07
7.06
20.15
9.78
2.08
% Of Sales
-
2.94%
1.26%
0.94%
1.34%
0.79%
0.80%
0.74%
2.45%
1.62%
2.86%
EBITDA
-
78.75
84.64
91.56
102.42
325.85
257.11
245.62
241.10
162.87
122.91
EBITDA Margin
-
18.29%
21.40%
23.27%
26.40%
29.32%
25.39%
25.74%
29.35%
27.03%
23.79%
Other Income
-
16.24
13.76
12.28
16.89
15.06
18.69
16.26
23.06
11.39
15.57
Interest
-
12.96
11.03
5.78
5.42
25.40
29.43
18.68
14.90
19.90
20.62
Depreciation
-
32.21
30.42
26.51
27.52
88.93
80.14
69.85
62.81
50.24
45.49
PBT
-
49.82
56.94
71.54
86.37
226.59
166.23
173.35
186.45
104.12
72.38
Tax
-
29.95
13.94
15.04
29.66
44.05
18.97
37.33
50.82
4.41
-7.93
Tax Rate
-
9.07%
24.48%
21.02%
25.06%
19.44%
11.41%
21.53%
27.26%
4.24%
-10.96%
PAT
-
300.27
42.56
56.75
89.42
178.86
135.83
126.69
132.03
96.76
79.15
PAT before Minority Interest
-
300.34
43.00
56.51
88.72
182.54
147.25
136.02
135.62
99.72
80.31
Minority Interest
-
-0.07
-0.44
0.24
0.70
-3.68
-11.42
-9.33
-3.59
-2.96
-1.16
PAT Margin
-
69.73%
10.76%
14.43%
23.05%
16.09%
13.41%
13.28%
16.07%
16.06%
15.32%
PAT Growth
-
605.52%
-25.00%
-36.54%
-50.01%
31.68%
7.21%
-4.04%
36.45%
22.25%
 
Unadjusted EPS
-
33.58
7.61
6.84
11.34
17.27
12.51
11.69
12.21
8.96
7.34

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
1,321.80
1,009.24
1,017.87
1,018.94
1,219.09
1,132.50
1,084.49
1,043.58
687.94
664.18
Share Capital
108.73
108.73
108.73
108.73
404.53
404.41
404.30
404.08
108.00
107.90
Total Reserves
1,213.08
900.51
909.14
910.22
814.56
727.81
679.70
638.72
578.94
555.44
Non-Current Liabilities
757.54
106.09
111.87
36.12
278.73
350.75
305.86
209.88
170.35
228.67
Secured Loans
741.61
103.88
104.32
44.11
137.03
222.24
195.26
103.66
114.13
209.93
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
11.88
19.08
25.98
4.59
126.73
124.54
101.84
92.17
42.18
0.00
Current Liabilities
217.64
88.51
55.45
41.17
153.52
225.28
136.62
114.90
107.89
167.83
Trade Payables
74.36
28.61
16.35
16.19
32.48
33.92
27.36
22.20
26.31
88.78
Other Current Liabilities
94.24
44.70
28.79
20.28
75.50
97.33
93.23
52.93
41.96
13.17
Short Term Borrowings
26.25
9.61
4.81
0.00
6.44
53.91
14.03
0.00
0.00
0.00
Short Term Provisions
22.79
5.60
5.50
4.71
39.10
40.12
2.01
39.77
39.62
65.88
Total Liabilities
2,306.74
1,212.69
1,193.61
1,104.88
1,677.28
1,834.26
1,607.61
1,434.67
1,322.96
1,123.18
Net Block
1,841.60
322.80
278.79
241.14
996.39
1,258.09
1,170.50
960.03
932.93
818.56
Gross Block
1,953.98
403.37
332.14
268.36
1,407.40
1,658.62
1,509.56
1,230.30
1,143.24
1,003.63
Accumulated Depreciation
112.38
80.57
53.36
27.22
411.01
400.53
339.06
270.27
210.31
185.07
Non Current Assets
2,073.69
974.66
1,100.86
1,012.49
1,386.61
1,548.32
1,389.77
1,172.16
1,074.35
870.26
Capital Work in Progress
1.60
0.47
37.45
18.84
29.86
75.99
56.48
56.46
38.20
51.69
Non Current Investment
146.48
565.96
686.34
659.41
144.29
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
46.47
48.53
59.24
36.48
201.57
200.46
146.47
140.00
89.63
0.00
Other Non Current Assets
37.54
36.90
39.04
56.63
14.50
13.78
16.31
15.67
13.59
0.00
Current Assets
233.05
238.03
92.74
92.40
290.61
285.89
217.79
261.91
248.60
252.45
Current Investments
39.76
163.55
21.11
15.04
81.00
34.03
0.06
0.00
13.00
15.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.00
0.00
Sundry Debtors
127.37
53.65
45.53
42.38
106.39
113.55
96.38
66.37
62.40
68.17
Cash & Bank
29.98
9.33
8.36
22.79
74.37
114.90
92.71
160.03
137.70
79.47
Other Current Assets
35.94
9.84
12.83
5.94
28.84
23.41
28.63
35.46
35.50
89.81
Short Term Loans & Adv.
9.33
1.66
4.90
6.26
10.14
15.05
21.24
27.82
31.41
87.47
Net Current Assets
15.41
149.52
37.29
51.23
137.08
60.61
81.17
147.01
140.71
84.62
Total Assets
2,306.74
1,212.69
1,193.60
1,104.89
1,677.29
1,834.27
1,607.61
1,434.67
1,322.96
1,123.19

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
121.24
84.67
61.28
53.88
237.46
209.82
193.28
207.25
33.47
162.80
PBT
382.50
56.94
71.54
152.19
226.59
166.23
173.35
186.45
104.12
72.38
Adjustment
-243.63
28.26
19.70
-48.33
102.69
97.36
74.76
72.79
69.19
67.25
Changes in Working Capital
-6.43
15.84
-9.02
-6.05
-30.36
-13.25
-26.37
-8.36
-116.88
39.61
Cash after chg. in Working capital
132.44
101.05
82.23
97.80
298.92
250.34
221.73
250.88
56.44
179.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.20
-16.38
-20.95
-43.93
-61.46
-40.51
-28.46
-43.63
-22.97
-16.43
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
-562.78
0.71
-55.95
36.47
-182.25
-200.52
-193.18
-85.96
-160.22
-88.34
Net Fixed Assets
-7.25
-29.39
-71.05
139.10
-36.35
11.55
-42.30
4.88
71.77
-7.31
Net Investments
-561.31
15.85
-18.45
-62.62
-43.43
-43.97
-2.79
-116.07
-4.00
-15.05
Others
5.78
14.25
33.55
-40.01
-102.47
-168.10
-148.09
25.23
-227.99
-65.98
Cash from Financing Activity
450.32
-89.19
-12.08
-114.33
-69.95
-9.15
-14.60
-94.02
121.89
-54.31
Net Cash Inflow / Outflow
8.78
-3.81
-6.75
-23.98
-14.74
0.15
-14.50
27.27
-4.86
20.16
Opening Cash & Equivalents
-0.84
2.97
9.71
33.70
69.78
69.63
84.13
56.86
61.72
59.30
Closing Cash & Equivalent
7.94
-0.84
2.97
9.71
41.55
69.78
69.63
84.13
56.86
79.47

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.)
121.57
92.82
93.62
93.71
84.91
77.01
72.64
68.93
63.60
61.43
ROA
17.14%
3.57%
4.92%
6.38%
10.40%
8.56%
8.94%
9.84%
8.15%
7.52%
ROE
25.77%
4.24%
5.55%
9.14%
20.75%
18.13%
17.73%
18.92%
14.77%
12.50%
ROCE
20.74%
5.90%
6.97%
10.00%
17.64%
14.01%
15.32%
20.23%
14.64%
10.93%
Fixed Asset Turnover
0.37
1.08
1.31
0.46
0.72
0.64
0.70
0.69
0.56
0.53
Receivable days
76.72
45.76
40.78
69.99
36.12
37.83
31.13
28.61
39.56
42.78
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
Payable days
57.86
27.55
20.66
32.72
15.00
14.63
12.61
15.35
46.76
54.79
Cash Conversion Cycle
18.86
18.22
20.12
37.26
21.12
23.19
18.52
13.29
-7.20
-12.02
Total Debt/Equity
0.63
0.15
0.13
0.05
0.15
0.29
0.23
0.12
0.19
0.32
Interest Cover
26.48
6.16
13.38
22.84
9.92
6.65
10.28
13.52
6.23
4.51

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.