Gujarat Industries Power Co Ltd

Guj Inds. Power Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Gujarat Industries Power Co Ltd

₹ 190 0.00%
26 Apr - close price
gipcl.com BSE: 517300 NSE : GIPCL
About

Incorporated in 1985, Gujarat Industries is a Public Limited company of the Government of Gujarat.
The company is engaged in the business of Electrical Power Generation with a present installed generation capacity of 1184.40MW. The Company has a diversified portfolio of Thermal (Gas and Lignite), Wind, and Solar Power Plant Assets in the State of Gujarat.[1]

Key Points

Projects[1]
1. Thermal
Gas - 2 projects in Vadodara with total 310 MW capacity.
** Lignite** - 2 projects in Nani Naroli with total 500 MW capacity.

Website BSE NSE
  • Market Cap ₹ 2,868 Cr.
  • Current Price ₹ 190
  • High / Low ₹ 238 / 89.8
  • Stock P/E 14.5
  • Book Value ₹ 211
  • Dividend Yield 1.98 %
  • ROCE 8.06 %
  • ROE 6.09 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Stock is trading at 0.90 times its book value
  • Company has been maintaining a healthy dividend payout of 25.0%

Cons

  • The company has delivered a poor sales growth of 0.03% over past five years.
  • Company has a low return on equity of 6.10% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Power Generation & Distribution Industry: Power Generation And Supply

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
331 332 296 322 262 293 303 252 376 424 342 280 354
233 233 212 203 174 177 178 177 294 299 236 218 259
Operating Profit 98 99 84 119 88 116 125 76 82 125 106 62 95
OPM % 30% 30% 28% 37% 33% 40% 41% 30% 22% 29% 31% 22% 27%
8 8 4 5 5 7 6 14 19 9 18 26 16
Interest 7 7 7 7 7 7 9 9 10 10 9 10 9
Depreciation 24 35 33 37 41 40 41 41 42 41 42 42 42
Profit before tax 75 65 48 79 44 76 81 39 49 84 73 36 59
Tax % 59% 32% 27% 32% 37% 28% 23% 32% 31% 22% 21% 21% 21%
31 44 35 53 28 55 63 27 34 65 57 28 47
EPS in Rs 2.02 2.92 2.34 3.53 1.85 3.61 4.16 1.76 2.25 4.30 3.79 1.87 3.08
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
1,300 1,416 1,377 1,215 1,352 1,311 1,354 1,407 1,379 1,335 1,172 1,356 1,400
868 874 906 793 946 878 871 859 874 911 767 948 1,013
Operating Profit 432 542 470 422 407 432 483 548 505 424 406 408 387
OPM % 33% 38% 34% 35% 30% 33% 36% 39% 37% 32% 35% 30% 28%
-3 74 31 25 36 69 51 -101 42 30 21 48 69
Interest 119 105 88 78 76 73 57 50 51 31 29 38 38
Depreciation 169 158 156 120 118 127 160 168 191 155 151 165 167
Profit before tax 142 354 257 248 250 301 317 228 305 268 247 253 251
Tax % 16% 38% 28% 49% 25% 24% 23% 23% 19% 33% 31% 26%
118 219 186 126 188 229 244 176 248 180 171 189 197
EPS in Rs 7.83 14.47 12.29 8.35 12.45 15.16 16.17 11.66 16.40 11.89 11.33 12.48 13.04
Dividend Payout % 32% 17% 20% 30% 22% 18% 17% 25% 18% 23% 22% 30%
Compounded Sales Growth
10 Years: 0%
5 Years: 0%
3 Years: -1%
TTM: 14%
Compounded Profit Growth
10 Years: 0%
5 Years: -5%
3 Years: -9%
TTM: 11%
Stock Price CAGR
10 Years: 10%
5 Years: 22%
3 Years: 36%
1 Year: 110%
Return on Equity
10 Years: 9%
5 Years: 8%
3 Years: 6%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 151 151 151 151 151 151 151 151 151 151 151 151 151
Reserves 1,288 1,463 1,605 1,685 1,882 2,085 2,308 2,419 2,597 2,704 2,893 3,003 3,043
944 855 716 606 475 417 617 573 447 480 529 493 636
552 478 521 559 639 761 710 688 734 794 830 839 1,007
Total Liabilities 2,936 2,947 2,992 3,002 3,148 3,414 3,786 3,831 3,930 4,129 4,403 4,487 4,837
2,284 2,133 1,991 1,890 1,859 2,522 2,680 2,632 2,883 2,628 3,056 2,951 3,047
CWIP 164 83 87 41 153 24 6 167 5 292 41 75 168
Investments 45 69 160 207 250 281 328 90 60 88 148 106 120
442 661 754 863 885 587 772 942 982 1,121 1,158 1,355 1,502
Total Assets 2,936 2,947 2,992 3,002 3,148 3,414 3,786 3,831 3,930 4,129 4,403 4,487 4,837

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
482 408 398 405 232 433 337 590 445 193 362 410
-100 55 -86 -124 -178 -459 -389 -239 -113 -231 -340 -128
-333 -237 -272 -230 -228 -161 103 -142 -222 -47 -25 -110
Net Cash Flow 49 225 40 50 -174 -187 51 209 109 -85 -2 172

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 59 44 59 39 72 69 70 56 51 81 101 83
Inventory Days
Days Payable
Cash Conversion Cycle 59 44 59 39 72 69 70 56 51 81 101 83
Working Capital Days -64 -25 -16 -19 19 -12 17 7 39 87 116 112
ROCE % 11% 16% 14% 14% 13% 15% 13% 16% 11% 9% 8% 8%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
55.69% 55.69% 55.69% 55.69% 55.69% 55.69% 55.69% 55.69% 55.69% 55.69% 55.43% 55.43%
1.59% 1.61% 1.67% 1.64% 2.10% 2.76% 2.91% 2.90% 4.42% 3.88% 3.86% 4.97%
10.01% 8.11% 7.33% 7.22% 8.50% 8.48% 6.81% 6.15% 5.99% 5.99% 5.96% 5.91%
7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64% 7.64%
25.06% 26.94% 27.67% 27.81% 26.07% 25.42% 26.94% 27.62% 26.26% 26.80% 27.12% 26.07%
No. of Shareholders 71,45479,91078,01578,44675,88773,44072,83272,25267,85874,80282,41299,346

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls