Gallantt Metal Ltd

About

Gallantt Metal Limited is engaged in the business of production of iron, steel and power. The Company operates through two segments: Steel and Power.

  • Market Cap 282 Cr.
  • Current Price 34.6
  • High / Low 40.8 / 17.2
  • Stock P/E 92.7
  • Book Value 60.3
  • Dividend Yield 0.00 %
  • ROCE 3.37 %
  • ROE 1.54 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.57 times its book value

Cons

  • The company has delivered a poor growth of 3.73% over past five years.
  • Company has a low return on equity of 9.77% for last 3 years.
  • Dividend payout has been low at 2.32% of profits over last 3 years

Peer comparison

Sector: Steel Industry: Steel - Medium / Small

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
184.42 268.19 277.84 255.62 263.90 266.43 247.99 185.51 224.12 207.42 127.15 217.83
168.01 234.46 230.76 216.78 245.33 246.26 233.47 188.90 216.89 193.50 122.47 203.77
Operating Profit 16.41 33.73 47.08 38.84 18.57 20.17 14.52 -3.39 7.23 13.92 4.68 14.06
OPM % 8.90% 12.58% 16.95% 15.19% 7.04% 7.57% 5.86% -1.83% 3.23% 6.71% 3.68% 6.45%
Other Income 0.36 4.33 0.15 1.52 1.29 2.45 0.44 0.22 0.24 0.24 0.04 0.93
Interest 1.76 1.79 1.69 1.53 0.80 1.97 1.20 2.04 2.50 0.64 1.03 3.88
Depreciation 3.84 3.24 3.68 3.44 3.44 3.53 3.60 3.55 3.52 3.48 3.33 3.47
Profit before tax 11.17 33.03 41.86 35.39 15.62 17.12 10.16 -8.76 1.45 10.04 0.36 7.64
Tax % 32.23% 22.22% 35.38% 32.89% 34.38% 38.14% 33.86% 120.66% 74.48% 114.14% 144.44% 44.37%
Net Profit 7.58 25.69 27.05 23.74 10.24 10.59 6.72 1.81 0.37 -1.42 -0.16 4.25
EPS in Rs 0.93 3.16 3.33 2.92 1.26 1.30 0.83 0.22 0.05 -0.17 -0.02 0.52
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
441 433 557 585 663 669 720 670 616 824 1,064 865 777
392 369 509 541 608 625 656 604 565 738 939 833 737
Operating Profit 49 64 48 44 55 44 65 66 52 86 125 32 40
OPM % 11% 15% 9% 8% 8% 7% 9% 10% 8% 10% 12% 4% 5%
Other Income 2 1 12 3 5 1 1 3 1 5 5 1 1
Interest 18 14 14 16 10 12 12 7 6 7 6 6 8
Depreciation 12 15 16 16 16 17 17 18 17 15 14 14 14
Profit before tax 20 36 30 15 33 16 37 44 30 69 110 13 19
Tax % 31% 34% 24% 5% 4% 6% 8% 5% 11% 29% 35% 42%
Net Profit 14 24 23 15 32 15 34 42 27 49 72 7 3
EPS in Rs 1.74 2.90 2.82 1.79 3.90 1.85 4.17 5.11 3.28 6.07 8.81 0.92 0.38
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 4% 3% 0%
Compounded Sales Growth
10 Years:7%
5 Years:4%
3 Years:12%
TTM:-19%
Compounded Profit Growth
10 Years:-11%
5 Years:-26%
3 Years:-34%
TTM:-90%
Stock Price CAGR
10 Years:4%
5 Years:4%
3 Years:-1%
1 Year:24%
Return on Equity
10 Years:10%
5 Years:10%
3 Years:10%
Last Year:2%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
81 81 81 81 81 81 81 81 81 81 81 81 81
Reserves 58 82 105 119 151 166 200 242 282 331 400 405 409
Borrowings 151 161 119 117 58 128 91 62 74 55 51 123 80
59 61 71 75 122 60 52 59 31 94 31 54 59
Total Liabilities 350 385 377 392 413 435 424 444 468 561 564 663 629
229 226 215 204 193 207 212 205 230 219 208 198 192
CWIP 11 1 1 1 9 7 5 18 13 29 127 241 260
Investments 9 9 29 43 43 43 43 43 43 43 43 43 43
101 149 132 145 169 179 165 178 183 270 186 182 134
Total Assets 350 385 377 392 413 435 424 444 468 561 564 663 629

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
43 28 47 25 84 -43 70 56 31 109 43 41
-26 -36 6 -2 -9 -27 -20 -22 -40 -83 -37 -106
-17 5 -54 -19 -69 57 -48 -36 7 -24 -9 65
Net Cash Flow -0 -3 -1 4 6 -13 2 -1 -2 2 -3 -0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 14% 16% 12% 10% 14% 9% 13% 13% 9% 17% 23% 3%
Debtor Days 9 15 14 21 16 23 12 17 20 22 13 10
Inventory Turnover 10.92 8.43 10.29 9.09 7.91 6.88 6.88 6.43 5.52 6.18 7.53 6.05

Shareholding Pattern

Numbers in percentages

Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020
62.89 63.10 65.74 65.74 65.74 67.25 67.25 67.25 67.23 67.23 67.23 67.23
0.00 0.00 0.00 0.01 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00
37.11 36.90 34.26 34.25 34.24 32.73 32.73 32.75 32.75 32.77 32.77 32.77

Documents

Add document