Nifty
Sensex
:
:
11006.05
37104.39
-69.85 (-0.63%)
-209.45 (-0.56%)

Steel & Iron Products

Rating :
41/99  (View)

BSE: 532734 | NSE: GPIL

165.60
2.40 (1.47%)
13-Sep-2019 | 3:59PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  162.90
  •  169.70
  •  161.05
  •  163.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  159321
  •  263.84
  •  555.45
  •  120.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 583.69
  • 2.35
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,430.39
  • N/A
  • 0.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 67.36%
  • 4.43%
  • 19.38%
  • FII
  • DII
  • Others
  • 0.2%
  • 0.00%
  • 8.63%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.92
  • 6.76
  • 22.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.72
  • 17.12
  • 22.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.05
  • 30.24
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.78
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.60
  • 0.70
  • 0.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.22
  • 7.32
  • 7.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
833.84
720.08
15.80%
894.36
742.93
20.38%
902.80
672.08
34.33%
804.39
554.65
45.03%
Expenses
659.30
536.46
22.90%
706.60
535.52
31.95%
689.26
503.38
36.93%
599.97
435.16
37.87%
EBITDA
174.54
183.62
-4.94%
187.76
207.41
-9.47%
213.54
168.70
26.58%
204.42
119.49
71.08%
EBIDTM
20.93%
25.50%
20.99%
27.92%
23.65%
25.10%
25.41%
21.55%
Other Income
1.66
0.86
93.02%
2.98
3.94
-24.37%
1.05
0.55
90.91%
0.97
0.72
34.72%
Interest
55.75
63.09
-11.63%
62.67
66.17
-5.29%
62.07
65.09
-4.64%
64.78
66.41
-2.45%
Depreciation
33.43
33.24
0.57%
33.35
32.52
2.55%
32.68
32.83
-0.46%
33.59
33.52
0.21%
PBT
87.02
88.15
-1.28%
94.73
93.44
1.38%
119.84
71.23
68.24%
107.02
34.09
213.93%
Tax
30.11
31.95
-5.76%
35.66
-9.35
-
46.26
-2.45
-
39.04
5.44
617.65%
PAT
56.91
56.20
1.26%
59.08
102.79
-42.52%
73.58
73.68
-0.14%
67.97
28.65
137.24%
PATM
6.83%
7.80%
6.61%
13.84%
8.15%
10.96%
8.45%
5.17%
EPS
15.95
17.02
-6.29%
17.41
29.48
-40.94%
19.96
21.14
-5.58%
19.53
8.21
137.88%

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
3,435.39
3,321.64
2,527.38
1,804.41
1,979.73
2,394.98
2,118.05
2,356.71
2,079.13
1,129.92
826.55
Net Sales Growth
27.72%
31.43%
40.07%
-8.86%
-17.34%
13.07%
-10.13%
13.35%
84.01%
36.70%
 
Cost Of Goods Sold
1,908.42
1,834.97
1,400.72
1,128.42
1,360.68
1,473.11
1,228.68
1,516.90
1,363.18
638.25
580.31
Gross Profit
1,526.97
1,486.67
1,126.66
675.99
619.05
921.87
889.37
839.81
715.95
491.67
246.24
GP Margin
44.45%
44.76%
44.58%
37.46%
31.27%
38.49%
41.99%
35.63%
34.44%
43.51%
29.79%
Total Expenditure
2,655.13
2,532.27
1,930.76
1,515.49
1,771.09
2,036.77
1,770.81
2,025.79
1,783.51
895.02
696.03
Power & Fuel Cost
-
228.26
167.32
115.74
117.77
200.79
199.06
205.17
148.21
74.26
19.95
% Of Sales
-
6.87%
6.62%
6.41%
5.95%
8.38%
9.40%
8.71%
7.13%
6.57%
2.41%
Employee Cost
-
117.55
96.75
77.02
92.55
91.19
79.86
61.37
51.75
35.47
19.06
% Of Sales
-
3.54%
3.83%
4.27%
4.67%
3.81%
3.77%
2.60%
2.49%
3.14%
2.31%
Manufacturing Exp.
-
219.70
161.06
132.11
133.33
184.30
155.92
173.99
144.87
97.31
51.90
% Of Sales
-
6.61%
6.37%
7.32%
6.73%
7.70%
7.36%
7.38%
6.97%
8.61%
6.28%
General & Admin Exp.
-
37.39
34.32
20.09
22.90
31.40
29.24
25.71
26.77
17.10
11.73
% Of Sales
-
1.13%
1.36%
1.11%
1.16%
1.31%
1.38%
1.09%
1.29%
1.51%
1.42%
Selling & Distn. Exp.
-
83.49
60.31
32.45
26.19
30.67
50.68
23.19
32.46
18.20
6.77
% Of Sales
-
2.51%
2.39%
1.80%
1.32%
1.28%
2.39%
0.98%
1.56%
1.61%
0.82%
Miscellaneous Exp.
-
10.92
10.28
9.66
17.67
25.30
27.37
19.45
16.26
14.42
6.77
% Of Sales
-
0.33%
0.41%
0.54%
0.89%
1.06%
1.29%
0.83%
0.78%
1.28%
0.76%
EBITDA
780.26
789.37
596.62
288.92
208.64
358.21
347.24
330.92
295.62
234.90
130.52
EBITDA Margin
22.71%
23.76%
23.61%
16.01%
10.54%
14.96%
16.39%
14.04%
14.22%
20.79%
15.79%
Other Income
6.66
5.83
8.93
17.14
27.39
60.22
15.55
14.78
11.33
12.89
4.00
Interest
245.27
252.61
263.31
259.15
252.00
223.65
165.01
121.06
129.68
73.10
33.72
Depreciation
133.05
132.85
131.80
120.09
126.49
118.18
105.49
70.92
67.67
55.42
34.15
PBT
408.61
409.74
210.45
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
66.65
Tax
151.07
152.91
-6.36
0.72
-47.13
5.87
22.32
-4.56
22.02
19.81
10.62
Tax Rate
36.97%
37.32%
-3.10%
-0.98%
33.08%
7.66%
24.18%
-2.97%
20.09%
16.61%
15.93%
PAT
257.54
248.27
204.22
-74.77
-84.16
66.26
59.02
148.81
84.27
85.45
56.03
PAT before Minority Interest
245.57
256.82
211.29
-73.89
-95.34
70.73
69.97
158.29
87.58
99.45
56.03
Minority Interest
-11.97
-8.55
-7.07
-0.88
11.18
-4.47
-10.95
-9.48
-3.31
-14.00
0.00
PAT Margin
7.50%
7.47%
8.08%
-4.14%
-4.25%
2.77%
2.79%
6.31%
4.05%
7.56%
6.78%
PAT Growth
-1.45%
21.57%
373.13%
11.16%
-227.01%
12.27%
-60.34%
76.59%
-1.38%
52.51%
 
Unadjusted EPS
72.85
71.55
704.61
89.93
-30.48
20.21
17.66
46.82
26.54
27.04
21.25

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
1,169.30
923.32
696.93
794.90
924.41
864.24
790.40
678.09
604.93
498.25
Share Capital
34.11
34.11
34.11
31.63
32.76
32.76
32.76
31.76
31.76
26.94
Total Reserves
1,135.18
889.21
662.82
763.27
891.65
831.48
744.64
646.34
573.17
471.31
Non-Current Liabilities
1,655.75
1,817.76
1,972.97
1,358.97
1,500.51
1,593.29
1,203.78
623.05
501.26
518.97
Secured Loans
1,643.10
1,872.94
1,979.86
1,342.79
1,409.44
1,503.85
1,121.34
582.77
503.17
512.08
Unsecured Loans
0.00
0.00
0.00
23.22
0.00
0.00
0.32
0.37
0.37
6.00
Long Term Provisions
10.24
8.27
6.34
4.24
4.57
3.35
2.40
1.98
1.57
0.00
Current Liabilities
518.91
484.78
414.93
1,144.07
1,156.08
893.51
964.89
621.18
504.62
100.55
Trade Payables
202.97
161.14
124.67
443.92
469.26
256.37
333.01
171.47
88.19
57.02
Other Current Liabilities
152.84
167.02
92.94
359.13
305.42
231.41
185.67
181.60
134.62
24.78
Short Term Borrowings
139.31
134.41
195.50
340.76
374.03
394.88
431.50
243.20
261.30
0.00
Short Term Provisions
23.79
22.22
1.82
0.26
7.37
10.85
14.71
24.91
20.51
18.74
Total Liabilities
3,511.11
3,386.25
3,238.15
3,401.31
3,748.12
3,513.69
3,116.33
2,014.77
1,687.19
1,127.91
Net Block
2,248.75
2,264.42
2,326.30
2,289.40
2,402.82
2,327.76
1,070.00
1,050.64
970.75
634.07
Gross Block
2,743.79
2,631.71
2,562.78
2,407.18
2,896.11
2,760.60
1,400.96
1,318.67
1,172.35
756.51
Accumulated Depreciation
495.03
367.28
236.47
117.78
493.29
432.85
330.95
268.04
201.60
122.45
Non Current Assets
2,526.11
2,578.07
2,580.24
2,646.92
2,694.37
2,626.89
2,296.70
1,367.72
1,097.58
839.62
Capital Work in Progress
130.24
171.04
135.94
238.37
186.92
137.32
1,189.76
284.88
93.74
193.81
Non Current Investment
132.03
131.07
108.36
113.67
66.39
49.67
16.64
16.39
20.95
11.74
Long Term Loans & Adv.
15.08
11.03
8.07
4.87
20.66
89.26
10.25
6.99
5.97
0.00
Other Non Current Assets
0.00
0.51
1.56
0.61
17.58
22.90
10.04
8.83
6.18
0.00
Current Assets
984.99
808.18
657.90
754.37
1,053.72
886.77
819.59
647.01
589.52
288.20
Current Investments
0.00
0.00
0.00
0.00
0.62
1.11
1.16
1.28
1.06
0.00
Inventories
616.43
432.30
304.36
409.78
419.22
402.23
347.54
346.13
287.18
172.75
Sundry Debtors
166.86
155.84
113.56
98.24
155.92
101.86
106.71
95.94
67.44
37.17
Cash & Bank
38.86
52.20
51.13
98.06
105.26
34.87
79.90
99.01
130.15
19.62
Other Current Assets
162.85
0.60
11.96
4.06
372.70
346.70
284.28
104.65
103.69
58.66
Short Term Loans & Adv.
156.36
167.23
176.89
144.23
362.03
335.78
280.96
103.23
101.03
58.66
Net Current Assets
466.08
323.39
242.97
-389.70
-102.36
-6.74
-145.30
25.83
84.90
187.66
Total Assets
3,511.10
3,386.25
3,238.16
3,401.31
3,748.11
3,513.68
3,116.32
2,014.78
1,687.18
1,127.91

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
549.83
451.13
14.61
377.05
550.77
55.57
320.56
305.03
44.93
100.77
PBT
409.74
204.93
-73.17
-142.46
76.60
92.29
153.73
109.60
119.27
66.63
Adjustment
384.98
388.60
365.38
351.87
288.61
258.86
179.64
173.95
117.87
66.97
Changes in Working Capital
-153.65
-119.18
-275.74
174.16
203.67
-266.68
30.85
39.64
-173.34
-22.58
Cash after chg. in Working capital
641.07
474.36
16.46
383.56
568.88
84.47
364.22
323.19
63.80
111.03
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-91.25
-23.23
-1.86
-6.51
-18.11
-28.90
-43.66
-18.16
-18.87
-10.26
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
-66.43
-121.07
13.62
-5.99
-268.17
-275.92
-982.50
-370.54
-251.25
-249.70
Net Fixed Assets
-58.67
-91.69
-43.54
250.14
-209.13
-273.30
-334.50
-140.27
-142.25
-120.69
Net Investments
-66.89
-1.17
-3.30
17.72
-5.29
-36.33
-40.23
-0.24
-140.55
-26.96
Others
59.13
-28.21
60.46
-273.85
-53.75
33.71
-607.77
-230.03
31.55
-102.05
Cash from Financing Activity
-490.75
-354.09
-20.66
-373.51
-278.71
213.34
644.03
-10.59
311.91
124.77
Net Cash Inflow / Outflow
-7.35
-24.03
7.57
-2.45
3.89
-7.01
-17.91
-76.10
105.59
-24.16
Opening Cash & Equivalents
9.66
33.69
26.13
28.58
25.08
32.10
50.01
126.11
19.62
43.78
Closing Cash & Equivalent
2.31
9.66
33.69
26.13
28.97
25.08
32.10
50.01
126.11
19.62

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.)
342.79
270.68
204.31
251.30
282.20
263.83
237.32
213.51
190.47
184.88
ROA
7.45%
6.38%
-2.23%
-2.67%
1.95%
2.11%
6.17%
4.73%
7.07%
5.55%
ROE
24.55%
26.08%
-9.91%
-11.09%
7.91%
8.53%
21.75%
13.65%
18.03%
11.87%
ROCE
21.71%
15.72%
6.51%
3.80%
10.16%
9.49%
13.36%
15.30%
15.36%
11.03%
Fixed Asset Turnover
1.24
1.00
0.80
0.83
0.94
1.13
1.96
1.84
1.28
1.41
Receivable days
17.73
18.99
19.38
21.05
17.65
16.20
13.88
13.02
15.46
14.04
Inventory Days
57.62
51.93
65.36
68.65
56.25
58.23
47.53
50.45
67.99
65.37
Payable days
24.99
26.08
64.75
91.00
61.42
58.63
45.23
25.67
23.72
20.35
Cash Conversion Cycle
50.36
44.84
20.00
-1.29
12.48
15.80
16.19
37.79
59.73
59.06
Total Debt/Equity
1.61
2.30
3.18
2.52
2.20
2.41
2.17
1.42
1.46
1.04
Interest Cover
2.62
1.78
0.72
0.43
1.34
1.56
2.27
1.85
2.63
2.98

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.